UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 20-F

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

                                       OR

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

                  for the fiscal year ended December 31, 2004

                                       OR

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

    For the transition period from           to

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

                               DIANA SHIPPING INC.
--------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

                               Diana Shipping Inc.
--------------------------------------------------------------------------------
                 (Translation of Registrant's name into English)

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

               16, Pentelis Str., 175 64 P. Faliro, Athens, Greece
--------------------------------------------------------------------------------
                    (Address of principal executive offices)

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

          Title of each class          Name of each exchange on which registered
          -------------------          -----------------------------------------
     Common share, $0.01 par value              New York Stock Exchange

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

Securities for which there is a reporting  obligation  pursuant to Section 15(d)
of the Act:
None

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

As of December 31, 2004, there were 40,000,000 shares of the registrant's Common
Shares outstanding.

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.                              [X] Yes  [_]  No

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


                               TABLE OF CONTENTS

FORWARD-LOOKING STATEMENTS.....................................................2
PART I.........................................................................3
  Item 1.   Identity of Directors, Senior Management and Advisers..............3
  Item 2.   Offer Statistics and Expected Timetable............................3
  Item 3.   Key Information....................................................3
  Item 4.   Information on the Company........................................13
  Item 5.   Operating and Financial Review and Prospects......................23
  Item 6    Directors, Senior Management and Employees........................32
  Item 7    Major Shareholders and Related Party Transactions.................34
  Item 8.   Financial information.............................................36
  Item 9.   Listing Details...................................................37
  Item 10.  Additional Information............................................38
  Item 11.  Quantitative and Qualitative Disclosures about Market Risk........44
  Item 12.  Description of Securities Other than Equity Securities............44
PART II.......................................................................45
  Item 13.  Defaults, Dividend Arrearages and Delinquencies...................45
  Item 14.  Material Modifications to the Rights of Security Holders
            and Use of Proceeds...............................................45
  Item 15.  Controls and Procedures...........................................45
  Item 16A. Audit Committee Financial Expert..................................45
  Item 16B. Code of Ethics....................................................45
  Item 16C. Principal Accountant Fees and Services............................45
  Item 16D. Exemptions from the Listing Standards for Audit Committees........45
  Item 16E. Purchases of Equity Securities by the Issuer and Affiliated
            Purchasers........................................................45
PART III......................................................................46
  Item 17. Financial Statements...............................................46
  Item 18. Financial Statements...............................................46
  Item 19. Exhibits...........................................................46


                           FORWARD-LOOKING STATEMENTS

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

Please note in this annual report, "we", "us", "our", "The Company", all refer
to Diana Shipping Inc. and its subsidiaries.

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

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



                                     PART I

Item 1. Identity of Directors, Senior Management and Advisers

Not Applicable.

Item 2. Offer Statistics and Expected Timetable

Not Applicable.

Item 3. Key Information

A. Selected Financial Data

The following table sets forth our selected consolidated financial data and
other operating data. The selected consolidated financial data in the table as
of December 31, 2001, 2002, 2003 and 2004 and for the four year periods ended
December 31, 2004 are derived from our audited consolidated financial statements
and notes thereto which have been prepared in accordance with U.S. generally
accepted accounting principles ("US GAAP") and have been audited by Ernst &
Young (Hellas) Certified Auditors Accountants S.A. ("Ernst & Young"),
independent registered public accounting firm. We refer you to the notes to our
consolidated financial statements as of December 31, 2003 and 2004, for a
discussion of the basis on which our consolidated financial statements are
presented. We have not included financial information as of and for the year
ended December 31, 2000 due to the unreasonable effort or expense of preparing
such information. The following data should be read in conjunction with
"Operating and Financial Review and Prospects" and the consolidated financial
statements as of December 31, 2003 and 2004 and notes thereto and other
financial information included elsewhere in this annual report.



                                                                   As of and for the
                                                                Year Ended December 31,
                                                 2001            2002            2003            2004
                                              ------------    ------------    ------------    ------------
                                                              (in thousand of US dollars,
                                                          except for share and per share data)
                                                                                  
Income Statement Data:

Voyage and time charter revenues              $     11,359          11,942          25,277    $     63,839
Voyage expenses                                      1,494             946           1,549           4,330
Vessel operating expenses                            3,432           3,811           6,267           9,514
Depreciation                                         2,347           3,004           3,978           5,087
Management fees                                        456             576             728             947
Executive management services and rent               1,363           1,404           1,470           1,528
General and administrative expenses                     70             140             123             300
Foreign currency losses (gains)                        (17)              5              20               3
                                              ------------    ------------    ------------    ------------
Operating income                                     2,214           2,056          11,142          42,130
                                              ------------    ------------    ------------    ------------
Interest and finance cost                           (2,690)         (2,001)         (1,680)         (2,165)
Interest income                                         84              21              27             136
Gain on vessel's sale                                   --              --              --          19,982
                                              ------------    ------------    ------------    ------------
Net income (loss)                             $       (392)             76           9,489    $     60.083
                                              ------------    ------------    ------------    ------------
Basic earnings (loss) per share                      (0.11)           0.02            0.37            2.17
                                              ============    ============    ============    ============
Weighted average basic shares outstanding        3,683,333       4,297,161      25,340,596      27,625,000
                                              ============    ============    ============    ============
Diluted earnings (loss) per share                    (0.11)           0.00            0.37            2.17
                                              ============    ============    ============    ============
Weighted average diluted shares outstanding      3,683,333      18,416,667      25,340,596      27,625,000
                                              ============    ============    ============    ============





                                                                  As of and for the
                                                               Year Ended December 31,
                                                 ---------------------------------------------------
                                                    2001          2002          2003          2004
                                                 ---------     ---------     ---------     ---------
                                                             (in thousand of US dollars,
                                                         except for share and per share data)
                                                                               
Balance Sheet Data:
Cash and cash equivalents                        $   1,310     $   1,867     $   7,441     $   1,758
Total current assets                                 3,229         3,347         9,072         3,549
Total assets                                        83,498        79,947       134,494       155,636
Total current liabilities                            5,536         5,863         9,107        11,344
Long-term debt (including current portion)          57,646        53,810        82,628        92,246
Total stockholders' equity                          23,118        23,482        48,441        59,052

Cash Flow Data:
Net cash flow provided by operating activities   $   5,131     $   5,451     $  15,218     $  47,379
Net cash flow used in investing activities         (53,011)           --       (52,723)      (11,778)
Net cash flow provided by (used in) financing
  activities                                        47,993        (4,894)       43,079       (41,284)

Fleet Data: (1)
Average number of vessels (2)                          3.2           4.0           5.1           6.3
Number of vessels at end of period                     4.0           4.0           6.0           7.0
Weighted average age of fleet (in years)               0.8           1.8           2.9           3.4
Ownership days (3)                                   1,155         1,460         1,852         2,319
Available days (4)                                   1,139         1,460         1,852         2,319
Operating days (5)                                   1,126         1,459         1,845         2,315
Fleet utilization (6)                                 98.9%         99.9%         99.6%         99.8%

Average Daily Results: (1)
Time charter equivalent (TCE) rate (7)           $   8,661     $   7,532     $  12,812     $  25,661
Daily vessel operating expenses (8)                  2,971         2,610         3,384         4,103


(1)  The fleet data and average daily results presented above do not give effect
     to our sale of the Amfitrite. In October 2004, prior to the delivery of the
     Amfitrite to us, we entered into a memorandum of agreement to sell the
     vessel to Orthos Shipping Corporation, an unaffiliated third party, upon
     its delivery to us for a total purchase price of $42.0 million. We elected
     to sell the Amfitrite rather than include it in our operating fleet in
     order to take advantage of strong market conditions and to sell the vessel
     at a favorable price. In November 2004, we took delivery of the Amfitrite
     from the shipyard and thereupon delivered the vessel to the buyer. Because
     we did not operate the Amfitrite prior to the sale, and because we took
     possession of the vessel only for the purposes of redelivering it to the
     buyer, we do not consider the vessel to have been part of our fleet or
     financial statements. Please see the section of this report entitled
     "Operating and Financial Review and Prospects - Sale of the Amfitrite".

(2)  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 days
     each vessel was a part of our fleet during the period divided by the number
     of calendar days in the period.

(3)  Ownership days are the aggregate number of days in a period during which
     each vessel in our fleet has been owned by us. Ownership 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 a period.

(4)  Available days are the number of our ownership days less the aggregate
     number of days that our vessels are off-hire due to scheduled repairs or
     repairs under guarantee, vessel upgrades or special surveys and the
     aggregate amount of time that we spend positioning our vessels. The
     shipping industry uses available days to measure the number of days in a
     period during which vessels should be capable of generating revenues.

(5)  Operating days are the number of available days in a period less the
     aggregate number of days that our vessels are off-hire due to any reason,
     including unforeseen circumstances. The shipping industry uses operating
     days to measure the aggregate number of days in a period during which
     vessels actually generate revenues.

(6)  We calculate fleet utilization by dividing the number of our operating days
     during a period by the number of our available days during the 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 other than scheduled repairs
     or repairs under guarantee, vessel upgrades, special surveys or vessel
     positioning.

(7)  Time charter equivalent rates, or TCE rates, are defined as our voyage and
     time charter revenues less voyage expenses during a period divided by the
     number of our available days during the period, which is consistent with
     industry standards. Voyage expenses include port charges, bunker (fuel)
     expenses, canal charges and commissions. TCE rate is a standard shipping
     industry performance measure used primarily to compare daily earnings
     generated by vessels on time charters with daily earnings generated by
     vessels on voyage charters, because charter hire rates for vessels on
     voyage charters are generally not expressed in per day amounts while
     charter hire rates for vessels on time charters are generally expressed in
     such amounts. The following table reflects the calculation of our TCE rates
     for the periods presented.

                                                      Year Ended
                                                     December 31,
                                       ----------------------------------------
                                         2001       2002       2003       2004
                                       -------    -------    -------    -------
                                        (in thousands of US dollars, except for
                                          TCE rates, which are expressed in US
                                               dollars, and available days)

     Voyage and time charter revenues   11,359     11,942     25,277     63,839
     Less: voyage expenses              (1,494)      (946)    (1,549)    (4,330)
                                       -------    -------    -------    -------

     Time charter equivalent revenues    9,865     10,996     23,728     59,509
                                       =======    =======    =======    =======

     Available days                      1,139      1,460      1,852      2,319
     Time charter equivalent (TCE) rate  8,661      7,532     12,812     25,661

(8)  Daily vessel operating expenses, which include crew wages and related
     costs, the cost of insurance, expenses relating to repairs and maintenance,
     the costs of spares and consumable stores, tonnage taxes and other
     miscellaneous expenses, are calculated by dividing vessel operating
     expenses by ownership days for the relevant period.

B. Capitalization and Indebtedness

Not Applicable.

C. Reasons for the Offer and Use of Proceeds

Not Applicable.

D. Risk factors

Some of the following risks relate principally to the industry in which we
operate and our business in general. Other risks relate principally to the
securities market and ownership of our common stock. The occurrence of any of
the events described in this section could significantly and negatively affect
our business, financial condition, operating results or cash available for
dividends or the trading price of our common stock.

Industry Specific Risk Factors

         Charter hire rates for dry bulk carriers are near historically high
levels and may decrease in the future, which may adversely affect our earnings

The dry bulk shipping industry is cyclical with attendant volatility in charter
hire rates and profitability. The degree of charter hire rate volatility among
different types of dry bulk carriers has varied widely, and charter hire rates
for Panamax and Capesize dry bulk carriers are currently near historically high
levels. Because we generally charter our vessels pursuant to short-term time
charters, we are exposed to changes in spot market rates for dry bulk carriers
and such changes may affect our earnings and the value of our dry bulk carriers
at any given time. We cannot assure that we will be able to successfully charter
our vessels in the future or renew existing charters at rates sufficient to
allow us to meet our obligations or to pay dividends to our stockholders.
Because the factors affecting the supply and demand for vessels are outside of
our control and are unpredictable, the nature, timing, direction and degree of
changes in industry conditions are also unpredictable.

Factors that influence demand for vessel capacity include:

     o    demand for and production of dry bulk products;
     o    global and regional economic conditions;
     o    the distance dry bulk is to be moved by sea; and
     o    changes in seaborne and other transportation patterns.

The factors that influence the supply of vessel capacity include:

     o    the number of newbuilding deliveries;
     o    the scrapping rate of older vessels;
     o    vessel casualties; and
     o    the number of vessels that are out of service.

We anticipate that the future demand for our dry bulk carriers will be dependent
upon continued economic growth in the world's economies, including China,
seasonal and regional changes in demand, changes in the capacity of the global
dry bulk carrier fleet and the sources and supply of dry bulk cargo to be
transported by sea. The capacity of the global dry bulk carrier fleet seems
likely to increase and there can be no assurance that economic growth will
continue. Adverse economic, political, social or other developments could have a
material adverse effect on our business and operating results.

The market values of our vessels, which are near historically high levels, may
decrease, which could limit the amount of funds that we can borrow under our
credit facility

The fair market values of our vessels have generally experienced high volatility
and market prices for secondhand Panamax and Capesize dry bulk carriers are
currently near historically high levels. You should expect the market value of
our vessels to fluctuate depending on general economic and market conditions
affecting the shipping industry and prevailing charter hire rates, competition
from other shipping companies and other modes of transportation, types, sizes
and age of vessels, applicable governmental regulations and the cost of
newbuildings. If the market value of our fleet declines we may not be able to
obtain other financing or incur debt in the future on terms that are acceptable
to us or at all.

The market values of our vessels, which are near historically high levels, may
decrease, which could cause us to breach covenants in our credit facility and
adversely affect our results of operations, financial condition and our ability
to pay dividends

If the market values of our vessels, which are near historically high levels,
decrease, we may breach some of the covenants contained in the financing
agreements relating to our indebtedness at the time, including covenants in our
credit facility. If we do breach such covenants and we are unable to remedy the
relevant breach, our lenders could accelerate our debt and foreclose on our
fleet. In addition, if the book value of a vessel is impaired due to unfavorable
market conditions or a vessel is sold at a price below its book value, we would
incur a loss that could adversely affect our results of operations, financial
condition and our ability to pay dividends.

World events could affect our results of operations and financial
condition

Terrorist attacks such as the attacks on the United States on September 11, 2001
and the continuing response of the United States to these attacks, as well as
the threat of future terrorist attacks in the United States or elsewhere,
continues to cause uncertainty in the world financial markets and may affect our
business, operating results and financial condition. The continuing conflict in
Iraq may lead to additional acts of terrorism and armed conflict around the
world, which may contribute to further economic instability in the global
financial markets. These uncertainties could also adversely affect our ability
to obtain additional financing on terms acceptable to us or at all. In the past,
political conflicts have also resulted in attacks on vessels, mining of
waterways and other efforts to disrupt international shipping, particularly in
the Arabian Gulf region. Acts of terrorism and piracy have also affected vessels
trading in regions such as the South China Sea. Any of these occurrences could
have a material adverse impact on our operating results, revenues and costs.

Our operating results are subject to seasonal fluctuations, which could affect
our operating results and the amount of available cash with which we can pay
dividends

We operate our vessels in markets that have historically exhibited seasonal
variations in demand and, as a result, in charter hire rates. This seasonality
may result in quarter-to-quarter volatility in our operating results, which
could affect the amount of dividends that we pay to our stockholders from
quarter to quarter. The dry bulk carrier market is typically stronger in the
fall and winter months in anticipation of increased consumption of coal and
other raw materials in the northern hemisphere during the winter months. In
addition, unpredictable weather patterns in these months tend to disrupt vessel
scheduling and supplies of certain commodities. As a result, our revenues have
historically been weaker during the fiscal quarters ended June 30 and September
30, and, conversely, our revenues have historically been stronger in fiscal
quarters ended December 31 and March 31. While this seasonality has not
materially affected our operating results, it could materially affect our
operating results and cash available for distribution to our stockholders as
dividends in the future.

We are subject to international safety regulations and the failure to comply
with these regulations may subject us to increased liability, may adversely
affect our insurance coverage and may result in a denial of access to, or
detention in, certain ports

The operation of our vessels is affected by the requirements set forth in the
International Maritime Organization's International Management Code for the Safe
Operation of Ships and Pollution Prevention, or ISM Code. The ISM Code requires
shipowners, ship managers and bareboat charterers to develop and maintain an
extensive "Safety Management System" that includes the adoption of a safety and
environmental protection policy setting forth instructions and procedures for
safe operation and describing procedures for dealing with emergencies. The
failure of a shipowner or bareboat charterer to comply with the ISM Code may
subject it to increased liability, may invalidate existing insurance or decrease
available insurance coverage for the affected vessels and may result in a denial
of access to, or detention in, certain ports. All of our vessels are currently
in compliance with the ISM Code.

Maritime claimants could arrest one or more of our vessels, which could
interrupt our cash flow

Crew members, suppliers of goods and services to a vessel, shippers of cargo and
other parties may be entitled to a maritime lien against a vessel for
unsatisfied debts, claims or damages. In many jurisdictions, a claimant may seek
to obtain security for its claim by arresting a vessel through foreclosure
proceedings. The arrest or attachment of one or more of our vessels could
interrupt our cash flow and require us to pay large sums of money to have the
arrest or attachment lifted. In addition, in some jurisdictions, such as South
Africa, under the "sister ship" theory of liability, a claimant may arrest both
the vessel which is subject to the claimant's maritime lien and any "associated"
vessel, which is any vessel owned or controlled by the same owner. Claimants
could attempt to assert "sister ship" liability against one vessel in our fleet
for claims relating to another of our vessels.

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

A government could requisition one or more of our vessels for title or for hire.
Requisition for title occurs when a government takes control of a vessel and
becomes her owner, while requisition for hire occurs when a government takes
control of a vessel and effectively becomes her charterer at dictated charter
rates. Generally, requisitions occur during periods of war or emergency,
although governments may elect to requisition vessels in other circumstances.
Although we would be entitled to compensation in the event of a requisition of
one or more of our vessels, the amount and timing of payment would be uncertain.
Government requisition of one or more of our vessels may negatively impact our
revenues and reduce the amount of cash we have available for distribution as
dividends to our stockholders.

Company Specific Risk Factors

We are dependent on short-term time charters in a volatile shipping industry and
a decline in charter hire rates would affect our results of operations and
ability to pay dividends

We charter our vessels primarily pursuant to short-term time charters, although
we recently entered into time charters in excess of two and one-half years for
three of the vessels in our combined fleet and we may in the future employ
additional vessels on longer-term time charters. Although dependence on
short-term time charters is not unusual in the dry bulk shipping industry, the
short-term time charter market is highly competitive and spot market charter
hire rates (which affect time charter rates) may fluctuate significantly based
upon available charters and the supply of, and demand for, seaborne shipping
capacity. While our focus on the short-term time charter market may enable us to
benefit in periods of increasing charter hire rates, we must consistently renew
our charters and this dependence makes us vulnerable to declining charter rates.
While current dry bulk carrier charter rates are high, the market is volatile,
and in the past short-term time charter and spot market charter rates for dry
bulk carriers have declined below operating costs of vessels. We cannot assure
you that future charter hire rates will enable us to operate our vessels
profitably or to pay you dividends.

We cannot assure you that our board of directors will declare dividends

Our policy is to declare quarterly distributions to stockholders by each
February, May, August and November substantially equal to our available cash
from operations during the previous quarter after cash expenses and reserves for
scheduled drydockings, intermediate and special surveys and other purposes as
our board of directors may from time to time determine are required, after
taking into account contingent liabilities, the terms of our credit facility,
our growth strategy and other cash needs and the requirements of Marshall
Islands law. The declaration and payment of dividends, if any, will always be
subject to the discretion of our board of directors. The timing and amount of
any dividends declared will depend on, among other things, our earnings,
financial condition and cash requirements and availability, our ability to
obtain debt and equity financing on acceptable terms as contemplated by our
growth strategy and provisions of Marshall Islands law affecting the payment of
dividends. The international dry bulk shipping industry is highly volatile, and
we cannot predict with certainty the amount of cash, if any, that will be
available for distribution as dividends in any period. Also, there may be a high
degree of variability from period to period in the amount of cash that is
available for the payment of dividends.

We may incur expenses or liabilities or be subject to other circumstances in the
future that reduce or eliminate the amount of cash that we have available for
distribution as dividends, including as a result of the risks described in this
section of the report. Our growth strategy contemplates that we will finance the
acquisition of additional vessels through a combination of debt and equity
financing on terms acceptable to us. If financing is not available to us on
acceptable terms, our board of directors may determine to finance or refinance
acquisitions with cash from operations, which would reduce or even eliminate the
amount of cash available for the payment of dividends.

Marshall Islands law generally prohibits the payment of dividends other than
from surplus (retained earnings and the excess of consideration received for the
sale of shares above the par value of the shares) or while a company is
insolvent or would be rendered insolvent by the payment of such a dividend. We
may not have sufficient surplus in the future to pay dividends. We can give no
assurance that dividends will be paid in accordance with our dividend policy or
at all.

We may have difficulty managing our planned growth properly

The delivery of the first of our two new Panamax dry bulk carriers in August
2004 and February 2005, the acquisition of one secondhand Capesize dry bulk
carrier in February 2005 and the acquisition of our second new Panamax dry bulk
carrier in May 2005 have resulted in a significant increase of the size of our
fleet. The addition of these vessels to our fleet, as well as our expected
acquisition of our fleet manager, will impose significant additional
responsibilities on our management and staff and may require us to increase the
number of our personnel. We will also have to increase our customer base to
provide continued employment for the new vessels.

We intend to continue to grow our fleet following the delivery of our second new
Panamax dry bulk carrier. Our future growth will primarily depend on:

     o    locating and acquiring suitable vessels;
     o    identifying and consummating acquisitions or joint ventures;
     o    enhancing our customer base;
     o    managing our expansion; and
     o    obtaining required financing on acceptable terms.

Growing any business by acquisition presents numerous risks, such as undisclosed
liabilities and obligations, the possibility that indemnification agreements
will be unenforceable or insufficient to cover potential losses and difficulties
associated with imposing common standards, controls, procedures and policies,
obtaining additional qualified personnel, managing relationships with customers
and integrating newly acquired assets and operations into existing
infrastructure. We cannot give any assurance that we will be successful in
executing our growth plans or that we will not incur significant expenses and
losses in connection with our future growth.

We cannot assure you that we will be able to borrow amounts under our credit
facility and restrictive covenants in our credit facility may impose financial
and other restrictions on us

We have a secured revolving credit facility with The Royal Bank of Scotland Plc
that we intend to use to finance future vessel acquisitions, our acquisition of
our fleet manager and our working capital requirements. Our ability to borrow
amounts under the credit facility will be subject to the execution of customary
documentation relating to the facility, including security documents,
satisfaction of certain customary conditions precedent and compliance with terms
and conditions included in the loan documents. Prior to each drawdown, we will
be required, among other things, to provide the lender with acceptable
valuations of the vessels in our fleet confirming that the vessels in our
combined fleet have a minimum value and that the vessels in our fleet that
secure our obligations under the facility are sufficient to satisfy minimum
security requirements. To the extent that we are not able to satisfy these
requirements, including as a result of a decline in the value of our vessels, we
may not be able to draw down the full amount under the credit facility without
obtaining a waiver or consent from the lender. We will also not be permitted to
borrow amounts under the facility if we experience a change of control.

The credit facility will also impose operating and financial restrictions on us.
These restrictions may limit our ability to, among other things:

     o    pay dividends or make capital expenditures if we do not repay amounts
          drawn under the credit facility, if there is a default under the
          credit facility or if the payment of the dividend or capital
          expenditure would result in a default or breach of a loan covenant;
     o    incur additional indebtedness, including through the issuance of
          guarantees;
     o    change the flag, class or management of our vessels;
     o    create liens on our assets;
     o    sell our vessels;
     o    enter into a time charter or consecutive voyage charters that have a
          term that exceeds, or which by virtue of any optional extensions may
          exceed, thirteen months;
     o    merge or consolidate with, or transfer all or substantially all our
          assets to, another person; and
     o    enter into a new line of business.

Therefore, we may need to seek permission from our lender in order to engage in
some corporate actions. Our lender's interests may be different from ours and we
cannot guarantee that we will be able to obtain our lender's permission when
needed. This may limit our ability to pay dividends to you, finance our future
operations, make acquisitions or pursue business opportunities.

We cannot assure you that we will be able to refinance any future indebtedness
incurred under our credit facility

We intend to finance our future fleet expansion program with secured
indebtedness drawn under our credit facility. While we intend to refinance
amounts drawn under our credit facility with the net proceeds of future equity
offerings, we cannot assure you that we will be able to do so on terms that are
acceptable to us or at all. If we are not able to refinance these amounts with
the net proceeds of equity offerings on terms acceptable to us or at all, we
will have to dedicate a portion of our cash flow from operations to pay the
principal and interest of this indebtedness. If we are not able to satisfy these
obligations, we may have to undertake alternative financing plans. The actual or
perceived credit quality of our charterers, any defaults by them, and the market
value of our fleet, among other things, may materially affect our ability to
obtain alternative financing. In addition, debt service payments under our
credit facility or alternative financing may limit funds otherwise available for
working capital, capital expenditures and other purposes. If we are unable to
meet our debt obligations, or if we otherwise default under our credit facility
or an alternative financing arrangement, our lender could declare the debt,
together with accrued interest and fees, to be immediately due and payable and
foreclose on our fleet, which could result in the acceleration of other
indebtedness that we may have at such time and the commencement of similar
foreclosure proceedings by other lenders.

Purchasing and operating secondhand vessels may result in increased operating
costs and reduced fleet utilization

While we have the right to inspect previously owned vessels prior to our
purchase of them, such an inspection does not provide us with the same knowledge
about their condition that we would have if these vessels had been built for and
operated exclusively by us. A secondhand vessel may have conditions or defects
that we were not aware of when we bought the vessel and which may require us to
incur costly repairs to the vessel. These repairs may require us to put a vessel
into drydock which would reduce our fleet utilization. Furthermore, we usually
do not receive the benefit of warranties on secondhand vessels.

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

We employ our vessels in a highly competitive market that is capital intensive
and highly fragmented. Competition arises primarily from other vessel owners,
some of whom have substantially greater resources than we do. Competition for
the transportation of dry bulk cargo by sea is intense and depends on price,
location, size, age, condition and the acceptability of the vessel and its
operators to the charterers. Due in part to the highly fragmented market,
competitors with greater resources could enter the dry bulk shipping industry
and operate larger fleets through consolidations or acquisitions and may be able
to offer lower charter rates and higher quality vessels than we are able to
offer.

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

Our success depends to a significant extent upon the abilities and efforts of
our management team. We have employment contracts with our Chairman and Chief
Executive Officer, Mr. Simeon Palios, our Chief Financial Officer, Mr.
Konstantinos Koutsomitopoulos, our President, Mr. Anastassis Margaronis and our
Vice President, Mr. Ioannis Zafirakis. Our success will depend upon our ability
to retain key members of our management team and to hire new members as may be
necessary. The loss of any of these individuals could adversely affect our
business prospects and financial condition. Difficulty in hiring and retaining
replacement personnel could have a similar effect. We do not intend to maintain
"key man" life insurance on any of our officers.

Risks associated with operating ocean-going vessels could affect our business
and reputation, which could adversely affect our revenues and stock price

The operation of ocean-going vessels carries inherent risks. These risks include
the possibility of:

     o    marine disaster;
     o    environmental accidents;
     o    cargo and property losses or damage;
     o    business interruptions caused by mechanical failure, human error, war,
          terrorism, political action in various countries, labor strikes or
          adverse weather conditions; and
     o    piracy.

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

The shipping industry has inherent operational risks that may not be adequately
covered by our insurance

We procure insurance for our fleet against risks commonly insured against by
vessel owners and operators. Our current insurance includes hull and machinery
insurance, war risks insurance and protection and indemnity insurance (which
includes environmental damage and pollution insurance). We can give no assurance
that we are adequately insured against all risks or that our insurers will pay a
particular claim. Even if our insurance coverage is adequate to cover our
losses, we may not be able to timely obtain a replacement vessel in the event of
a loss. Furthermore, in the future, we may not be able to obtain adequate
insurance coverage at reasonable rates for our fleet. We may also be subject to
calls, or premiums, in amounts based not only on our own claim records but also
the claim records of all other members of the protection and indemnity
associations through which we receive indemnity insurance coverage for tort
liability. Our insurance policies also contain deductibles, limitations and
exclusions which, although we believe are standard in the shipping industry, may
nevertheless increase our costs.

The aging of our fleet may result in increased operating costs in the
future, which could adversely affect our earnings

In general, the cost of maintaining a vessel in good operating condition
increases with the age of the vessel. As of December 31, 2004, the seven vessels
in our operating fleet had a weighted average age of 3.4 years. Upon the
delivery of our second new Panamax dry bulk carrier in May 2005, our combined
fleet consisted of nine Panamax dry bulk carriers and one Capesize dry bulk
carrier and had a weighted average age of 3.6 years. As our fleet ages, we will
incur increased costs. Older vessels are typically less fuel efficient and more
costly to maintain than more recently constructed vessels due to improvements in
engine technology. Cargo insurance rates increase with the age of a vessel,
making older vessels less desirable to charterers. Governmental regulations and
safety or other equipment standards related to the age of vessels may also
require expenditures for alterations or the addition of new equipment, to our
vessels and may restrict the type of activities in which our vessels may engage.
We cannot assure you that, as our vessels age, market conditions will justify
those expenditures or enable us to operate our vessels profitably during the
remainder of their useful lives.

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

Under the United States Internal Revenue Code of 1986, or "the Code", 50% of the
gross shipping income of a vessel owning or chartering corporation, such as
ourselves and our subsidiaries, that is attributable to transportation that
begins or ends, but that does not both begin and end, in the United States is
characterized as United States source shipping income and such income is subject
to a 4% United States federal income tax without allowance for any deductions,
unless that corporation qualifies for exemption from tax under Section 883 of
the Code. We believe that we and each of our subsidiaries will qualify for this
statutory tax exemption.

If, for some reason not currently anticipated, we are not entitled to this
exemption under Code Section 883, we and our subsidiaries would be subject for
those years to a 4% United States federal income tax on our U.S.-source shipping
income. In the year ended December 31, 2004, approximately 24% of our shipping
income was attributable to the transportation of cargoes either to or from a
U.S. port. Accordingly, 12% of our shipping income would be treated as derived
from U.S. sources for the year ended December 31, 2004. In the absence of
exemption from tax under Code Section 883, we would have been subject to a 4%
tax on its gross U.S. source shipping income equal to approximately $0.3 million
for the year ended December 31, 2004.

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

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

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

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

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

We depend upon a few significant customers for a large part of our revenues and
the loss of one or more of these customers could adversely affect our financial
performance

We have historically derived a significant part of our revenues from a small
number of charterers. During 2004 and 2003 approximately 76% and 75% of our
revenues derived from four charterers, respectively. If one or more of these
charterers chooses not to charter our vessels or is unable to perform under one
or more charters with us and we are not able to find a replacement charter, we
could suffer a loss of revenues that could adversely affect our financial
condition, results of operations and cash available for distribution as
dividends to our stockholders.

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

If our vessels suffer damage, they may need to be repaired at a drydocking
facility. The costs of drydock repairs are unpredictable and can be substantial.
The loss of earnings while our vessels are being repaired and repositioned, as
well as the actual cost of these repairs, would decrease our earnings and reduce
the amount of cash that we have available for dividends. We may not have
insurance that is sufficient to cover all or any of these costs or losses and
may have to pay drydocking costs not covered by our insurance.

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

We are a holding company and our subsidiaries conduct all of our operations and
own all of our operating assets. We have no significant assets other than the
equity interests in our subsidiaries. As a result, our ability to make dividend
payments depends on our subsidiaries and their ability to distribute funds to
us. If we are unable to obtain funds from our subsidiaries, our board of
directors may exercise its discretion not to declare or pay dividends. We do not
intend to obtain funds from other sources to pay dividends.

As we expand our business, we may need to improve our operating and financial
systems and will need to recruit suitable employees and crew for our vessels

Our current operating and financial systems may not be adequate as we implement
our plan to expand the size of our fleet and acquire our fleet manager, and our
attempts to improve those systems may be ineffective. In addition, as we expand
our fleet, we will need to recruit suitable additional seafarers and shoreside
administrative and management personnel. While we have not experienced any
difficulty in recruiting to date, we cannot guarantee that we will be able to
continue to hire suitable employees as we expand our fleet. If we or our crewing
agent encounters business or financial difficulties, we may not be able to
adequately staff our vessels. If we are unable to grow our financial and
operating systems or to recruit suitable employees as we expand our fleet or
acquire our fleet manager, our financial performance may be adversely affected
and, among other things, the amount of cash available for distribution as
dividends to our stockholders may be reduced.

Risks Relating to Our Common Stock

There is no guarantee of a continuing public market for you to resell our common
stock will develop

Our common shares were commenced trading on the New York Stock Exchange in March
2005. We cannot assure you that an active and liquid public market for our
common shares will continue. The price of our common stock may be volatile and
may fluctuate due to factors such as:

     o    actual or anticipated fluctuations in our quarterly and annual results
          and those of other public companies in our industry;
     o    mergers and strategic alliances in the dry bulk shipping industry;
     o    market conditions in the dry bulk shipping industry and the general
          state of the securities market.
     o    changes in government regulation;
     o    shortfalls in our operating results from levels forecast by securities
          analysts; and
     o    announcements concerning us or our competitors.

You may not be able to sell your shares of our common stock in the future at the
price that you paid for them or at all.

We are incorporated in the Marshall Islands, which does not have a
well-developed body of corporate law
Our corporate affairs are governed by our amended and restated articles of
incorporation and bylaws and by the Marshall Islands Business Corporations Act,
or the BCA. The provisions of the BCA resemble provisions of the corporation
laws of a number of states in the United States. However, there have been few
judicial cases in the Marshall Islands interpreting the BCA. The rights and
fiduciary responsibilities of directors under the laws of the Marshall Islands
are not as clearly established as the rights and fiduciary responsibilities of
directors under statutes or judicial precedent in existence in the United
States. The rights of stockholders of the Marshall Islands may differ from the
rights of stockholders of companies incorporated in the United States. While the
BCA provides that it is to be interpreted according to the laws of the State of
Delaware and other states with substantially similar legislative provisions,
there have been few, if any, court cases interpreting the BCA in the Marshall
Islands and we can not predict whether Marshall Islands courts would reach the
same conclusions as United States courts. Thus, you may have more difficulty in
protecting your interests in the face of actions by the management, directors or
controlling stockholders than would stockholders of a corporation incorporated
in a United States jurisdiction which has developed a relatively more
substantial body of case law.

A small number of our stockholders effectively control the outcome of
matters on which our stockholders are entitled to vote

Entities affiliated with our Chairman and Chief Executive Officer and Fortis
Bank (Nederland) N.V. currently own, directly or indirectly, approximately 64.4%
of our outstanding common stock. While those stockholders have no agreement,
arrangement or understanding relating to the voting of their shares of our
common stock, they will effectively control the outcome of matters on which our
stockholders are entitled to vote, including the election of directors and other
significant corporate actions. The interests of these stockholders may be
different from your interests.

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

Sales of a substantial number of shares of our common stock in the public
market, or the perception that these sales could occur, may depress the market
price for our common stock. These sales could also impair our ability to raise
additional capital through the sale of our equity securities in the future.

We intend to issue additional shares of our common stock in the future and our
stockholders may elect to sell large numbers of shares held by them from time to
time. Our amended and restated articles of incorporation authorize us to issue
100,000,000 shares of common stock, of which 40,000,000 shares are outstanding.
Our stockholders of record prior to our initial public offering in March 2005
own 25,768,750 shares, or approximately 64.4%, of our outstanding common stock.
The number of shares of common stock available for sale in the public market
will be limited by restrictions applicable under securities laws and agreements
that we and our executive officers, directors and existing stockholders have
entered into. Subject to certain exceptions, these agreements generally restrict
us and our executive officers, directors and existing stockholders from directly
or indirectly offering, selling, pledging, hedging or otherwise disposing of our
equity securities or any security that is convertible into or exercisable or
exchangeable for our equity securities and from engaging in certain other
transactions relating to such securities for a period of 180 days after the date
of our initial public offering in March 2005, without the prior written consent
of the underwriters in our initial public offering. However, the underwriters in
our initial public offering may, in their sole discretion and at any time or
from time to time before the expiration of the 180-day lock-up period, without
notice, release all or any portion of the securities subject to these
agreements.

Anti-takeover provisions in our organizational documents could make it difficult
for our stockholders to replace or remove our current board of directors or have
the effect of discouraging, delaying or preventing a merger or acquisition,
which could adversely affect the market price of our common stock

Several provisions of our amended and restated articles of incorporation and
bylaws could make it difficult for our stockholders to change the composition of
our board of directors in any one year, preventing them from changing the
composition of management. In addition, the same provisions may discourage,
delay or prevent a merger or acquisition that stockholders may consider
favorable.

These provisions include:

     o    authorizing our board of directors to issue "blank check" preferred
          stock without stockholder approval;
     o    providing for a classified board of directors with staggered, three
          year terms;
     o    prohibiting cumulative voting in the election of directors;
     o    authorizing the removal of directors only for cause and only upon the
          affirmative vote of the holders of a majority of the outstanding
          shares of our common stock entitled to vote for the directors;
     o    prohibiting stockholder action by written consent;
     o    limiting the persons who may call special meetings of stockholders;
          and
     o    establishing advance notice requirements for nominations for election
          to our board of directors or for proposing matters that can be acted
          on by stockholders at stockholder meetings.

In addition, we have adopted a stockholder rights plan pursuant to which our
board of directors may cause the substantial dilution of any person that
attempts to acquire us without the approval of our board of directors.

These anti-takeover provisions, including provisions of our stockholder rights
plan, could substantially impede the ability of public stockholders to benefit
from a change in control and, as a result, may adversely affect the market price
of our common stock and your ability to realize any potential change of control
premium.

Item 4.  Information on the Company

A. History and development of the Company

We are Diana Shipping Inc., a holding company incorporated under the laws of
Liberia in March 1999 as Diana Shipping Investments Corp. In February 2005, the
Company's articles of incorporation were amended. Under the amended articles of
incorporation the Company was renamed Diana Shipping Inc. and was redomiciled
from the Republic of Liberia to the Marshall Islands. Our executive offices are
located at Pentelis 16, 175 64 Palaio Faliro, Athens Greece. Our telephone
number is +30-210-947-0100.

B. Business overview

Our fleet consists of dry bulk carriers that transport iron ore, coal, grain and
other dry cargoes along worldwide shipping routes that currently has a total
capacity of 0.8 million dwt. Please see information in the section "Our Fleet",
below. During 2002, 2003 and 2004, we had a fleet utilization of 99.9%, 99.6%
and 99.8%, respectively, our vessels achieved daily time charter equivalent
rates of $7,532 $12,812 and $25,661, respectively, and we generated revenues of
$11.9 million, $25.3 million and $63.8 million, respectively.

We believe that we possess a number of strengths that provide us with a
competitive advantage in the dry bulk shipping industry:

     o    We own a modern, high quality fleet of dry bulk carriers that enable
          us to reduce operating costs, improve safety and have a competitive
          advantage in securing favorable time charters.
     o    Our fleet includes two groups of sister ships that provides us with
          operational and scheduling flexibility, operational efficiency and
          enables us to realize cost savings when maintaining, supplying and
          crewing our vessels.
     o    We have an experienced management team, which consists of experienced
          executives that have an average of more than 20 years of operating
          experience in the shipping industry.
     o    We benefit from strong relationships with members of the shipping and
          financial industries that will enable us to continue to grow our
          business.
     o    We have a strong balance sheet and we do not have any indebtedness
          outstanding that enable us to use cash flow that would otherwise be
          dedicated to servicing debt for other purposes, including funding
          operations and making dividend payments.

Our Business Strategy

Our main objective is to manage and expand our fleet in a manner that enables us
to pay attractive dividends to our stockholders. To accomplish this objective,
we intend to:

o    Continue to operate a high quality fleet. We believe that our ability to
     maintain and increase our customer base will depend on the quality of our
     fleet. We intend to limit our acquisition of ships to vessels that meet
     rigorous industry standards and that are capable of meeting charterer
     certification requirements. At the same time, we intend to maintain the
     quality of our existing fleet by carrying out regular inspections of our
     vessels and implementing appropriate maintenance programs for each vessel.

o    Strategically expand the size of our fleet. We intend to grow our fleet
     through timely and selective acquisitions of vessels in a manner that is
     accretive to earnings and dividends per share. We expect to focus our dry
     bulk carrier acquisitions primarily on Panamax and Capesize dry bulk
     carriers. We believe that Panamax dry bulk carriers are subject to
     relatively less volatility in charter hire rates and are able to access a
     greater number of ports and carry a broader range of cargo compared to
     larger vessels. Capesize dry bulk carriers offer economies of scale due to
     their increased cargo carrying capacity and provide relatively stable cash
     flows and high utilization rates due to their generally being employed on
     longer term time charters compared to smaller carriers. We intend to
     continue to monitor developments in market conditions regularly and may
     acquire other dry bulk carriers when those acquisitions would, in our view,
     present favorable investment opportunities. We may also consider
     acquisitions of other types of vessels but do not intend to acquire
     tankers. We intend to capitalize on the experience and expertise of our
     management team when making acquisition related decisions and expect to
     continue to place an emphasis on sister ships.

o    Pursue an appropriate balance of short-term and long-term time charters. We
     historically have chartered our vessels to customers primarily pursuant to
     short-term time charters. While we expect to continue to pursue short-term
     time charter employment for our Panamax dry bulk carriers, we entered into
     time charters in excess of two and one-half years for three of the vessels
     in our combined fleet. We believe that employing short-term time charters
     generally increases our flexibility in responding to market developments
     and assists us in enhancing the amount of charter hire that we are paid,
     particularly during periods of increasing charter hire rates, while
     long-term time charters provide us the benefit of relatively stable cash
     flows. We will continue to strategically monitor developments in the dry
     bulk shipping industry on a regular basis and adjust our charter hire
     periods according to market conditions. We may in the future extend the
     charter periods for additional vessels in our fleet to take advantage of
     the relatively stable cash flow and high utilization rates that are
     associated with long-term time charters. Given the size of our fleet, we
     believe that adding one or more additional long-term time charters to our
     charter portfolio will reduce our potential exposure to the adverse effects
     of any market downturn without materially affecting our ability to take
     advantage of short-term market opportunities.

o    Maintain a strong balance sheet with low leverage. After completion of the
     offering in March 2005, we used a portion of the net proceeds to repay all
     of our outstanding indebtedness. In the future, we expect to draw funds
     under our credit facility to fund vessel acquisitions and to finance our
     acquisition of our fleet manager. We intend to repay our acquisition
     related debt from time to time with the net proceeds of equity issuances.
     While our leverage will vary according to our acquisition strategy and our
     ability to refinance acquisition related debt through equity offerings on
     terms acceptable to us, we intend to limit the amount of indebtedness that
     we have outstanding at any time to relatively conservative levels. We
     believe that maintaining a low level of leverage will allow us to maintain
     a strong balance sheet and will provide us with flexibility in pursuing
     acquisitions that are accretive to earnings and dividends per share. We
     also believe that maintaining a low level of indebtedness will allow us to
     remain competitive in adverse market conditions, particularly when compared
     to competitors who are burdened with significant levels of debt.

o    Maintain low cost, highly efficient operations. We believe that we are a
     cost-efficient and reliable owner and operator of dry bulk carriers due to
     the strength of our management team and the quality of our vessels. We
     intend to actively monitor and control vessel operating expenses without
     compromising the quality of our vessel management by utilizing regular
     inspection and maintenance programs, employing and retaining qualified crew
     members and taking advantage of the economies of scale that result from
     operating a fleet of sister ships.

o    Capitalize on our established reputation. We believe that we have an
     established reputation in the dry bulk shipping industry for maintaining
     high standards of performance, reliability and safety. We intend to
     capitalize on this reputation in establishing and maintaining relationships
     with major international charterers who consider the reputation of a vessel
     owner and operator when entering into time charters and with shipyards and
     financial institutions who consider reputation to be an indicator of
     creditworthiness.

Our Fleet

Our fleet consists of dry bulk carriers that transport iron ore, coal, grain and
other dry cargoes along worldwide shipping routes. As of December 31, 2004, our
operating fleet consisted of seven modern Panamax dry bulk carriers that had a
combined carrying capacity of more than 525,000 dwt and a weighted average age
of 3.4 years.

We took delivery of two Panamax dry-bulk carrier newbuildings from a Chinese
shipyard that have a carrying capacity of 73,691 dwt each, in February and May,
2005. We also purchased a secondhand Capesize dry bulk carrier with a carrying
capacity of 169,883 dwt that we took delivery of in February, 2005. Upon the
delivery of these three vessels, our combined fleet consisted of nine Panamax
dry bulk carriers and one Capesize dry bulk carrier that had a combined carrying
capacity of 842,278 dwt and a weighted average age of 3.6 years as of May 9,
2005. We funded the $18.0 million balance of the final payment installment due
upon delivery of the first Panamax dry bulk carrier and the $58.0 million
balance of the purchase price due upon delivery of the Capesize dry bulk carrier
with borrowings under new bank loans. We repaid this indebtedness and financed
the final payment installment due on the second Panamax dry bulk carrier with a
portion of the net proceeds from our initial public offering in March 2005. In
connection with our acquisition of the Capesize dry bulk carrier, we also were
required to pay an unaffiliated ship broker a commission equal to two percent of
the purchase price and one time additional expenses of approximately $0.8
million for initial provisioning, stores and spare parts, which we also financed
with a portion of the net proceeds from our initial public offering in March,
2005.

As of May 9, 2005, our fleet consists of nine Panamax dry bulk carriers and one
Capesize dry bulk carrier that have a combined carrying capacity of 842,278 dwt
and a weighted average age of 3.6 years.

The following table presents certain information concerning the dry bulk
carriers in our combined fleet.



                                                                                             Daily Time
                                                                    Time Charter               Charter      Sister
Vessel          Operating Status     Dwt       Age (1)           Expiration Date (2)          Hire Rate    Ships (3)
-----------   --------------------   -------   ---------   -------------------------------   -----------   ---------
                                                                                             
Nirefs        Delivered Jan. 2001     75,311   4.3 years   Aug. 6, 2005 to Oct. 6, 2005      $    40,000       A
Alcyon        Delivered Feb. 2001     75,247   4.2 years   Oct. 15, 2007 to Feb. 15, 2008    $    22,582       A
Triton        Delivered March 2001    75,336   4.1 years   Nov. 27, 2005 to Jan. 27, 2006    $    37,300       A
Oceanis       Delivered May 2001      75,211   3.9 years   Aug. 20, 2005 to Nov. 5, 2005     $    30,650       A
Dione         Acquired May 2003       75,172   4.3 years   Nov. 4, 2005 to Jan. 19, 2006     $    32,500       A
Danae         Acquired July 2003      75,106   4.3 years   Jan. 13, 2007 to April 12, 2007   $    30,000       A
Protefs       Delivered Aug. 2004     73,630   0.7 years   Aug. 5, 2005 to Oct. 20, 2005     $    31,000       B
Calipso       Delivered Feb. 2005     73,691   0.3 years   July 5, 2005 to Sept. 5, 2005     $    40,000       B
Pantelis SP   Delivered Feb. 2005    169,883   6.2 years   Jan. 25, 2008 to March 25, 2008   $    47,500       -
Clio          Delivered May 2005      73,691   0.0 years   On about July 11, 2005            $    19,800       B


     (1)  As of May 9, 2005.

     (2)  The date range provided represents the earliest and latest date on
          which the charterer may redeliver the vessel to us upon the
          termination of the charter.

     (3)  Each dry bulk carrier is a sister ship of each other dry bulk carrier
          that has the same letter.

Each of our vessels is owned through a separate wholly-owned Panamanian
subsidiary.

We charter our dry bulk carriers to customers primarily pursuant to time
charters. A time charter involves the hiring of a vessel from its owner for a
period of time pursuant to a contract under which the vessel owner places its
ship (including its crew and equipment) at the disposal of the charterer. Under
a time charter, the charterer periodically pays a fixed daily charter hire rate
and bears all voyage expenses, including the cost of bunkers and port and canal
charges. Subject to any restrictions in the contract, the charterer determines
the type and quantity of cargo to be carried and the ports of loading and
discharging. The technical operation and navigation of the vessel at all times
remains the responsibility of the vessel owner, which is generally responsible
for the vessel's operating expenses, including the cost of crewing, insuring,
repairing and maintaining the vessel, costs of spares and consumable stores,
tonnage taxes and other miscellaneous expenses. In connection with the charter
of each of our vessels, we pay (through our fleet manager) commissions ranging
from 1.25% to 6.25% of the total daily charter hire rate of each charter to
unaffiliated ship brokers and to in-house ship brokers associated with the
charterers, depending on the number of brokers involved with arranging the
relevant charter. We also pay a commission equal to 2% of the total daily
charter hire rate of each vessel charter to our fleet manager.

We strategically monitor developments in the dry bulk shipping industry on a
regular basis and adjust the charter hire periods for our vessels according to
market conditions. Historically, we have primarily employed short-term time
charters that have ranged in duration from three to twelve months. However, we
have recently entered into time charters in excess of two and one-half years for
three of the vessels in our combined fleet and we may in the future extend the
charter periods for some of the vessels in our fleet.

Our vessels operate worldwide within the trading limits imposed by our insurance
terms and do not operate in areas where United States, European Union or United
Nations sanctions have been imposed.

     Sale of the Amfitrite

In 2002, we entered into a newbuilding contract with the Jiangnan shipyard
providing for the construction of the Amfitrite, a Panamax dry bulk carrier with
a carrying capacity of 74,000 dwt, for a total price of $20.2 million. In
October 2004, prior to the completion of the vessel's construction, we entered
into a memorandum of agreement to sell the Amfitrite to an unaffiliated third
party on the vessel's delivery to us for cash consideration of $42.0 million. We
elected to dispose of the vessel rather than include it in our operating fleet
in order to take advantage of the opportunity to sell the newbuilding at a
favorable price. In November 2004, we took delivery of the Amfitrite from the
shipyard and thereupon delivered the vessel to the buyer. Because we did not
operate the Amfitrite prior to the sale, and because we took possession of the
vessel only for the purposes of redelivering it to the buyer, we do not consider
the vessel to have been part of our fleet. In December 2004, we distributed a
portion of the cash received from the sale as part of a $34.0 million cash
dividend distributed to our stockholders as of December 31, 2004.

Seafaring Employees

We crew our vessels primarily with Greek officers and Filipino officers and
seamen. Our fleet manager is responsible for identifying our Greek officers,
which are hired by our vessel owning subsidiaries. Our Filipino officers and
seamen are referred to our fleet manager by Cosmos Marine Management S.A. and
Crossworld Marine Services Inc., two independent crewing agencies. The crewing
agencies handle each seaman's training, travel and payroll. We ensure that all
our seamen have the qualifications and licenses required to comply with
international regulations and shipping conventions. Additionally, our seafaring
employees perform most commissioning work and supervise work at shipyards and
drydock facilities. We typically man our vessels with more crew members than are
required by the country of the vessel's flag in order to allow for the
performance of routine maintenance duties.

Competition

Our business fluctuates in line with the main patterns of trade of the major dry
bulk cargoes and varies according to changes in the supply and demand for these
items. We operate in markets that are highly competitive and based primarily on
supply and demand. We compete for charters on the basis of price, vessel
location, size, age and condition of the vessel, as well as on our reputation as
an owner and operator. We compete with other owners of dry bulk carriers in the
Panamax and smaller class sectors and with owners of Capesize dry bulk carriers.
Ownership of dry bulk carriers is highly fragmented and is divided among
approximately 1,500 independent dry bulk carrier owners.

Credit Facility

We have entered into a $230.0 million secured revolving credit facility with The
Royal Bank of Scotland Plc. The credit facility may be used to fund our
acquisitions of vessels and companies with shipping interests and our working
capital requirements in an amount not to exceed $30.0 million, including up to
$20.0 million for our acquisition of our fleet manager. Please see Item 5.B. for
additional information about our credit facility.

Our Customers

We generally charter our vessels to major trading houses (including commodities
traders), major producers and government-owned entities rather than to more
speculative or undercapitalized entities. Our customers include national,
regional and international companies, such as Sangamon Transportation (Dreyfus),
Deiulemar Compagnia di Navigazione, Green Island Shipping, Cobelfret S.A.,
Navios International Inc., Cargill International S.A., Bottiglieri di
Navigazione S.p.A. and Cosco Europe GmBH. During 2004, four of our customers
accounted for 76% of our revenues. These customers were Cosco Bulk Carriers
(25%), Cobelfret S.A. (15%), Cargill International S.A. (20%) and Navios
International Inc. (16%). During 2003, four customers accounted for
approximately 75% of our revenues. These customers were Cosco Europe GmBH (25%),
Bottiglieri di Navigazione S.p.A. (20%), Cobelfret S.A. (15%) and Deiulemar
Compagnia di Navigazione (15%).

Management of Our Fleet

The strategic, commercial and technical management of our fleet historically has
been carried out by an affiliated company pursuant to separate management
agreements between each of our wholly-owned vessel owning subsidiaries and our
fleet manager. Diana Shipping Agencies S.A., or DSA, provided us with these
management services from our founding through November 12, 2004, at which time
responsibility for the commercial and technical management of our fleet was
transferred to Diana Shipping Services S.A., or DSS, and the strategic
management of our fleet was assumed by us. DSA and DSS are each majority owned
and controlled by Mr. Simeon Palios, our Chairman and Chief Executive Officer.
The stockholders of DSA and DSS also include Mr. Anastassis Margaronis, our
President and a member of our board of directors, and Mr. Ioannis Zafirakis, our
Vice President and a member of our board of directors.

Under our management agreements, our fleet manager has historically been
responsible for providing us with:

     o    commercial management services, which include obtaining employment for
          our vessels and managing our relationships with charterers;

     o    strategic management services, which include providing us with
          strategic guidance with respect to locating, purchasing, financing and
          selling vessels;

     o    technical management services, which include managing day-to-day
          vessel operations, performing general vessel maintenance, ensuring
          regulatory and classification society compliance, supervising the
          maintenance and general efficiency of vessels, arranging our hire of
          qualified officers and crew, arranging and supervising dry docking and
          repairs, arranging insurance for vessels, purchasing stores, supplies,
          spares and new equipment for vessels, appointing supervisors and
          technical consultants and providing technical support; and

     o    shoreside personnel who carry out the management functions described
          above.

In addition, we have entered into a separate agreement with our fleet manager
pursuant to which the fleet manager has agreed to provide us with office space
and secretarial services at its offices in Athens, Greece until our acquisition
of DSS. The fair value of the annual rental for the office space and the
secretarial services during 2004 was $146 thousand.

Prior to February 21, 2005, the shoreside personnel provided by our fleet
manager included Mr. Simeon Palios, Mr. Anastassis Margaronis, Mr. Ioannis
Zafirakis and Evangelos Monastiriotis, who, as employees of our fleet manager,
performed services that were substantially identical to services provided by
executive officers. On February 21, 2005, Mr. Simeon Palios, Mr. Anastassis
Margaronis, and Mr. Ioannis Zafirakis became executive officers and employees of
our Company. On February 21, 2005, Mr. Monastiriotis became an executive officer
of our Company, although he continues to provide his services to us pursuant to
his employment with our fleet manager.

In exchange for providing us with the services, personnel and office space
described above, we have historically paid our fleet manager a commission that
is equal to 2% of our revenues and a fixed management fee of $12 thousand per
month for each vessel in our operating fleet, which increased to $15 thousand
per month per vessel as of November 12, 2004.

     Acquisition of Our Fleet Manager

We have entered into an agreement with the stockholders of DSS pursuant to which
the DSS stockholders may sell all, but not less than all, of their outstanding
shares of DSS to us during the 12 month period following our initial public
offering for $20.0 million in cash. Under the terms of the agreement, if the DSS
stockholders do not sell their outstanding shares to us prior to the one year
anniversary of the initial public offering, we may exercise an option to
purchase the shares from them for the same consideration at any time prior to
the second anniversary of the initial public offering. We expect the DSS
stockholders to sell their outstanding shares of DSS to us during the 12 months
following the initial public offering and intend to exercise our option if they
do not do so.

If we acquire DSS, DSS will become our wholly-owned subsidiary and the 2%
commission and management fees that we pay for its management services will be
eliminated from our consolidated financial statements as intercompany
transactions. A historical breakdown of the amounts that we have paid to DSA and
DSS (after November 12, 2004) is presented in the following table.

                                    Year Ended December 31,
                              ----------------------------------
                              2002           2003           2004
                              -----          -----          -----
                                (in thousands of U.S. dollars)
     Commissions                239            506          1,276
     Management fees            576            728            947
                              -----          -----          -----

     Total                      815          1,234          2,223
                              =====          =====          =====

If we acquire DSS, we will also be required to pay its operating and other
expenses. We expect that the incurrence of these additional expenses, together
with the expenses for running a public company, following our initial public
offering, and the enlargement of our fleet, will increase the amount of general
and administrative expenses that we report during future periods and that such
amounts will likely offset the effect of the elimination of the 2% commissions
and management fees from our reported results.

The International Dry Bulk Shipping Industry

Dry bulk cargo is cargo that is shipped in large quantities and can be easily
stowed in a single hold with little risk of cargo damage. In 2004, approximately
2.4 billion tons of dry bulk cargo was transported by sea, comprising more than
one-third of all international seaborne trade.

The demand for dry bulk carrier capacity is determined by the underlying demand
for commodities transported in dry bulk carriers, which in turn is influenced by
trends in the global economy. Between 1999 and 2004, trade in all dry bulk
commodities increased from 1.97 billion tons to 2.45 billion tons, an increase
of 24.3%. One of the main reasons for the resurgence in dry bulk trade has been
the growth in imports by China of iron ore, coal and steel products during the
last five years. Chinese imports of iron ore alone increased from 55.3 million
tons in 1999 to more than 148 million tons in 2003. Demand for dry bulk carrier
capacity is also affected by the operating efficiency of the global fleet, with
port congestion, which has been a feature of the market in 2004, absorbing
additional tonnage.

The global dry bulk carrier fleet may be divided into four categories based on a
vessel's carrying capacity. These categories consist of:

     o    Capesize vessels which have carrying capacities of more than 85,000
          dwt. These vessels generally operate along long haul iron ore and coal
          trade routes. There are relatively few ports around the world with the
          infrastructure to accommodate vessels of this size.

     o    Panamax vessels have a carrying capacity of between 60,000 and 85,000
          dwt. These vessels carry coal, grains, and, to a lesser extent, minor
          bulks, including steel products, forest products and fertilizers.
          Panamax vessels are able to pass through the Panama Canal making them
          more versatile than larger vessels.

     o    Handymax vessels have a carrying capacity of between 35,000 and 60,000
          dwt. These vessels operate along a large number of geographically
          dispersed global trade routes mainly carrying grains and minor bulks.
          Vessels below 60,000 dwt are sometimes built with on-board cranes
          enabling them to load and discharge cargo in countries and ports with
          limited infrastructure.

     o    Handysize vessels have a carrying capacity of up to 35,000 dwt. These
          vessels carry exclusively minor bulk cargo. Increasingly, these
          vessels have operated along regional trading routes. Handysize vessels
          are well suited for small ports with length and draft restrictions
          that may lack the infrastructure for cargo loading and unloading.

The supply of dry bulk carriers is dependent on the delivery of new vessels and
the removal of vessels from the global fleet, either through scrapping or loss.
As of January 2005, the global dry bulk carrier orderbook amounted to 66.89
million dwt, or 20.7% of the existing fleet, with most vessels on the orderbook
expected to be delivered within 36 months. The level of scrapping activity is
generally a function of scrapping prices in relation to current and prospective
charter market conditions, as well as operating, repair and survey costs.

The average age at which a vessel is scrapped over the last five years has been
26 years. However, due to recent strength in the dry bulk shipping industry, the
average age at which the vessels are scrapped has increased.

Charter Hire Rates

Charter hire rates paid for dry bulk carriers are primarily a function of the
underlying balance between vessel supply and demand, although at times other
factors may play a role. Furthermore, the pattern seen in charter rates is
broadly mirrored across the different charter types and between the different
dry bulk carrier categories. However, because demand for larger dry bulk vessels
is affected by the volume and pattern of trade in a relatively small number of
commodities, charter hire rates (and vessel values) of larger ships tend to be
more volatile than those for smaller vessels.

In the time charter market, rates vary depending on the length of the charter
period and vessel specific factors such as age, speed and fuel consumption.

In the voyage charter market, rates are influenced by cargo size, commodity,
port dues and canal transit fees, as well as delivery and redelivery regions. In
general, a larger cargo size is quoted at a lower rate per ton than a smaller
cargo size. Routes with costly ports or canals generally command higher rates
than routes with low port dues and no canals to transit. Voyages with a load
port within a region that includes ports where vessels usually discharge cargo
or a discharge port within a region with ports where vessels load cargo also are
generally quoted at lower rates, because such voyages generally increase vessel
utilization by reducing the unloaded portion (or ballast leg) that is included
in the calculation of the return charter to a loading area.

Within the dry bulk shipping industry, the charter hire rate references most
likely to be monitored are the freight rate indices issued by the Baltic
Exchange. These references are based on actual charter hire rates under charter
entered into by market participants as well as daily assessments provided to the
Baltic Exchange by a panel of major shipbrokers. The Baltic Panamax Index is the
index with the longest history. The Baltic Capesize Index and Baltic Handymax
Index are of more recent origin. In 2003 and 2004, rates for all sizes of dry
bulk carriers strengthened appreciably to historically high levels, primarily
due to the high level of demand for raw materials imported by China.

Vessel Prices

Vessel prices, both for newbuildings and secondhand vessels, have increased
significantly during the past two years as a result of the strength of the dry
bulk shipping industry. Because sectors of the shipping industry (dry bulk
carrier, tanker and container ships) are in a period of prosperity, newbuilding
prices for all vessel types have increased significantly due to a reduction in
the number of berths available for the construction of new vessels in shipyards.

In the secondhand market, the steep increase in newbuilding prices and the
strength in the charter market have also affected vessel prices. With vessel
earnings running at relatively high levels and a limited availability of
newbuilding berths, the ability to deliver a vessel early has resulted in a
premium to the purchase price. Consequently, the market has witnessed secondhand
prices for five year old Panamax and Capesize dry bulk carriers reaching higher
levels than those being "quoted" for comparably sized newbuildings for delivery
about three years forward.

Environmental and Other Regulations

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

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

We believe that the heightened level of environmental and quality concerns among
insurance underwriters, regulators and charterers is leading to greater
inspection and safety requirements on all vessels and may accelerate the
scrapping of older vessels throughout the dry bulk shipping industry.

Increasing environmental concerns have created a demand for vessels that conform
to the stricter environmental standards. We are required to maintain operating
standards for all of our vessels that emphasize operational safety, quality
maintenance, continuous training of our officers and crews and compliance with
United States and international regulations. We believe that the operation of
our vessels is in substantial compliance with applicable environmental laws and
regulations applicable to us as of the date of this report.

     International Maritime Organization

The International Maritime Organization, or IMO, has negotiated international
conventions that impose liability for oil pollution in international waters and
a signatory's territorial waters. Annex VI to the International Convention for
the Prevention of Pollution from Ships has been adopted by the IMO to address
air pollution from ships. Annex VI, which became effective in May 2005, set
limits on sulfur oxide and nitrogen oxide emissions from ship exhausts and
prohibit deliberate emissions of ozone depleting substances, such as
chlorofluorocarbons. Annex VI also includes a global cap on the sulfur content
of fuel oil and allows for special areas to be established with more stringent
controls on sulfur emissions. All of our vessels now comply with Annex VI.

The operation of our vessels is also affected by the requirements set forth in
the IMO's Management Code for the Safe Operation of Ships and Pollution
Prevention, or ISM Code. The ISM Code requires ship owners and bareboat
charterers to develop and maintain an extensive "Safety Management System" that
includes the adoption of a safety and environmental protection policy setting
forth instructions and procedures for safe operation and describing procedures
for dealing with emergencies. The failure of a ship owner or bareboat charterer
to comply with the ISM Code may subject such party to increased liability, may
decrease available insurance coverage for the affected vessels and may result in
a denial of access to, or detention in, certain ports. As of the date of this
report, each of our vessels is ISM code-certified.

     The United States Oil Pollution Act of 1990

The United States Oil Pollution Act of 1990, or OPA, established an extensive
regulatory and liability regime for the protection and cleanup of the
environment from oil spills. OPA affects all owners and operators whose vessels
trade in the United States, its territories and possessions or whose vessels
operate in United States waters, which includes the United States' territorial
sea and its two hundred nautical mile exclusive economic zone.

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

     o    natural resources damage and the costs of assessment thereof;
     o    real and personal property damage;
     o    net loss of taxes, royalties, rents, fees and other lost revenues;
     o    lost profits or impairment of earning capacity due to property or
          natural resources damage; and
     o    net cost of public services necessitated by a spill response, such as
          protection from fire, safety or health hazards, and loss of
          subsistence use of natural resources.

OPA limits the liability of responsible parties to the greater of $600 per gross
ton or $0.5 million per dry bulk vessel that is over 300 gross tons (subject to
possible adjustment for inflation). These limits of liability do not apply if an
incident was directly caused by violation of applicable United States federal
safety, construction or operating regulations or by a responsible party's gross
negligence or willful misconduct, or if the responsible party fails or refuses
to report the incident or to cooperate and assist in connection with oil removal
activities.

We currently maintain pollution liability coverage insurance in the amount of $1
billion per incident for each of our vessels. If the damages from a catastrophic
spill were to exceed our insurance coverage it could have an adverse effect on
our business and results of operation.

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

The United States Coast Guard's regulations concerning certificates of financial
responsibility provide, in accordance with OPA, that claimants may bring suit
directly against an insurer or guarantor that furnishes certificates of
financial responsibility. In the event that such insurer or guarantor is sued
directly, it is prohibited from asserting any contractual defense that it may
have had against the responsible party and is limited to asserting those
defenses available to the responsible party and the defense that the incident
was caused by the willful misconduct of the responsible party. Certain
organizations, which had typically provided certificates of financial
responsibility under pre-OPA laws, including the major protection and indemnity
organizations, have declined to furnish evidence of insurance for vessel owners
and operators if they are subject to direct actions or required to waive
insurance policy defenses.

The United States Coast Guard's financial responsibility regulations may also be
satisfied by evidence of surety bond, guaranty or by self-insurance. Under the
self-insurance provisions, the ship owner or operator must have a net worth and
working capital, measured in assets located in the United States against
liabilities located anywhere in the world, that exceeds the applicable amount of
financial responsibility. We have complied with the United States Coast Guard
regulations by providing a certificate of responsibility from third party
entities that are acceptable to the United States Coast Guard evidencing
sufficient self-insurance.

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

Other Environmental Initiatives

The European Union is considering legislation that will affect the operation of
vessels and the liability of owners for oil pollution. It is difficult to
predict what legislation, if any, may be promulgated by the European Union or
any other country or authority.

Although the United States is not a party thereto, many countries have ratified
and follow the liability scheme adopted by the IMO and set out in the
International Convention on Civil Liability for Oil Pollution Damage, 1969, as
amended, or the CLC, and the Convention for the Establishment of an
International Fund for Oil Pollution of 1971, as amended. Under these
conventions, a vessel's registered owner is strictly liable for pollution damage
caused on the territorial waters of a contracting state by discharge of
persistent oil, subject to certain complete defenses. Many of the countries that
have ratified the CLC have increased the liability limits through a 1992
Protocol to the CLC. The liability limits in the countries that have ratified
this Protocol are currently approximately $4.0 million plus approximately $566.0
per gross registered ton above 5,000 gross tons with an approximate maximum of
$80.5 million per vessel, with the exact amount tied to a unit of account which
varies according to a basket of currencies. The right to limit liability is
forfeited under the CLC where the spill is caused by the owner's actual fault or
privity and, under the 1992 Protocol, where the spill is caused by the owner's
intentional or reckless conduct. Vessels trading to contracting states must
provide evidence of insurance covering the limited liability of the owner. In
jurisdictions where the CLC has not been adopted, various legislative schemes or
common law govern, and liability is imposed either on the basis of fault or in a
manner similar to the CLC.

Vessel Security Regulations

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

     o    on-board installation of automatic information systems, or AIS, to
          enhance vessel-to-vessel and vessel-to-shore communications;
     o    on-board installation of ship security alert systems;
     o    the development of vessel security plans; and
     o    compliance with flag state security certification requirements.

The United States Coast Guard regulations, intended to align with international
maritime security standards, exempt non-United States vessels from MTSA vessel
security measures provided such vessels have on board a valid International Ship
Security Certificate, or ISSC, that attests to the vessel's compliance with
SOLAS security requirements and the ISPS Code. We have implemented the various
security measures addressed by the MTSA, SOLAS and the ISPS Code.

Inspection by Classification Societies

Every seagoing vessel must be "classed" by a classification society. The
classification society certifies that the vessel is "in class," signifying that
the vessel has been built and maintained in accordance with the rules of the
classification society and complies with applicable rules and regulations of the
vessel's country of registry and the international conventions of which that
country is a member. In addition, where surveys are required by international
conventions and corresponding laws and ordinances of a flag state, the
classification society will undertake them on application or by official order,
acting on behalf of the authorities concerned.

The classification society also undertakes on request other surveys and checks
that are required by regulations and requirements of the flag state. These
surveys are subject to agreements made in each individual case and/or to the
regulations of the country concerned.

For maintenance of the class, regular and extraordinary surveys of hull,
machinery, including the electrical plant, and any special equipment classed are
required to be performed as follows:

     o    Annual Surveys. For seagoing ships, annual surveys are conducted for
          the hull and the machinery, including the electrical plant and where
          applicable for special equipment classed, at intervals of 12 months
          from the date of commencement of the class period indicated in the
          certificate.

     o    Intermediate Surveys. Extended annual surveys are referred to as
          intermediate surveys and typically are conducted two and one-half
          years after commissioning and each class renewal. Intermediate surveys
          may be carried out on the occasion of the second or third annual
          survey.

     o    Class Renewal Surveys. Class renewal surveys, also known as special
          surveys, are carried out for the ship's hull, machinery, including the
          electrical plant and for any special equipment classed, at the
          intervals indicated by the character of classification for the hull.
          At the special survey the vessel is thoroughly examined, including
          audio-gauging to determine the thickness of the steel structures.
          Should the thickness be found to be less than class requirements, the
          classification society would prescribe steel renewals. The
          classification society may grant a one year grace period for
          completion of the special survey. Substantial amounts of money may
          have to be spent for steel renewals to pass a special survey if the
          vessel experiences excessive wear and tear. In lieu of the special
          survey every four or five years, depending on whether a grace period
          was granted, a ship owner has the option of arranging with the
          classification society for the vessel's hull or machinery to be on a
          continuous survey cycle, in which every part of the vessel would be
          surveyed within a five year cycle. At an owner's application, the
          surveys required for class renewal may be split according to an agreed
          schedule to extend over the entire period of class. This process is
          referred to as continuous class renewal.

All areas subject to survey as defined by the classification society are
required to be surveyed at least once per class period, unless shorter intervals
between surveys are prescribed elsewhere. The period between two subsequent
surveys of each area must not exceed five years.

Most vessels are also drydocked every 30 to 36 months for inspection of the
underwater parts and for repairs related to inspections. If any defects are
found, the classification surveyor will issue a "recommendation" which must be
rectified by the ship owner within prescribed time limits.

Most insurance underwriters make it a condition for insurance coverage that a
vessel be certified as "in class" by a classification society which is a member
of the International Association of Classification Societies. All our vessels
are certified as being "in class" by Lloyd's Register of Shipping. All new and
secondhand vessels that we purchase must be certified prior to their delivery
under our standard purchase contracts and memorandum of agreement. If the vessel
is not certified on the date of closing, we have no obligation to take delivery
of the vessel.

Risk of Loss and Liability Insurance

     General

The operation of any dry bulk vessel includes risks such as mechanical failure,
collision, property loss, cargo loss or damage and business interruption due to
political circumstances in foreign countries, hostilities and labor strikes. In
addition, there is always an inherent possibility of marine disaster, including
oil spills and other environmental mishaps, and the liabilities arising from
owning and operating vessels in international trade. OPA, which imposes
virtually unlimited liability upon owners, operators and demise charterers of
vessels trading in the United States exclusive economic zone for certain oil
pollution accidents in the United States, has made liability insurance more
expensive for ship owners and operators trading in the United States market.

While we maintain hull and machinery insurance, war risks insurance, protection
and indemnity cover, increased value insurance and freight, demurrage and
defense cover for our operating fleet in amounts that we believe to be prudent
to cover normal risks in our operations, we may not be able to achieve or
maintain this level of coverage throughout a vessel's useful life. Furthermore,
while we believe that our present insurance coverage is adequate, not all risks
can be insured, and there can be no guarantee that any specific claim will be
paid, or that we will always be able to obtain adequate insurance coverage at
reasonable rates.

     Hull & Machinery and War Risks Insurance

We maintain marine hull and machinery and war risks insurance, which cover the
risk of actual or constructive total loss, for all of our vessels. Our vessels
are each covered up to at least fair market value with deductibles of $100,000
per vessel per incident. We also maintain increased value coverage for each of
our vessels. Under this increased value coverage, in the event of total loss of
a vessel, we are entitled to recover amounts not recoverable under our hull and
machinery policy due to under-insurance.

     Protection and Indemnity Insurance

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

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

Permits and Authorizations

We are required by various governmental and quasi-governmental agencies to
obtain certain permits, licenses and certificates with respect to our vessels.
The kinds of permits, licenses and certificates required depend upon several
factors, including the commodity transported, the waters in which the vessel
operates, the nationality of the vessel's crew and the age of a vessel. We have
been able to obtain all permits, licenses and certificates currently required to
permit our vessels to operate. Additional laws and regulations, environmental or
otherwise, may be adopted which could limit our ability to do business or
increase the cost of us doing business.

C. Organizational structure

Diana Shipping Inc. is the sole owner of all of the outstanding shares of the
subsidiaries listed in Note 1 of our consolidated financial statements under
Item 18.

D. Property, plants and equipment

We do not own any real property. Our interests in the vessels in our fleet are
our only material properties.

Item 5. Operating and Financial Review and Prospects

The following management's discussion and analysis should be read in conjunction
with our historical consolidated financial statements and their notes included
elsewhere in this report. 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" and elsewhere in this report.

A. Operating results

We charter our dry bulk carriers to customers primarily pursuant to short-term
time charters, although we have recently entered into time charters in excess of
two and one-half years for three of our vessels. Under our time charters, the
charterer typically pays us a fixed daily charter hire rate and bears all voyage
expenses, including the cost of bunkers (fuel oil) and port and canal charges.
We remain responsible for paying the chartered vessel's operating expenses,
including the cost of crewing, insuring, repairing and maintaining the vessel,
the costs of spares and consumable stores, tonnage taxes and other miscellaneous
expenses, and we also pay commissions to one or more unaffiliated ship brokers
and to in-house brokers associated with the charterer for the arrangement of the
relevant charter. Although the vessels in our fleet are primarily employed on
short-term time charters ranging from two to twelve months, we may employ
additional vessels on longer-term time charters in the future.

Factors Affecting Our Results of Operations

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

     o    Ownership days. We define ownership days as the aggregate number of
          days in a period during which each vessel in our fleet has been owned
          by us. Ownership 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 a period.

     o    Available days. We define available days as the number of our
          ownership days less the aggregate number of days that our vessels are
          off-hire due to scheduled repairs or repairs under guarantee, vessel
          upgrades or special surveys and the aggregate amount of time that we
          spend positioning our vessels. The shipping industry uses available
          days to measure the number of days in a period during which vessels
          should be capable of generating revenues.

     o    Operating days. We define operating days as the number of our
          available days in a period less the aggregate number of days that our
          vessels are off-hire due to any reason, including unforeseen
          circumstances. The shipping industry uses operating days to measure
          the aggregate number of days in a period during which vessels actually
          generate revenues.

     o    Fleet utilization. We calculate fleet utilization by dividing the
          number of our operating days during a period by the number of our
          available days during the 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 other than scheduled repairs or
          repairs under guarantee, vessel upgrades, special surveys or vessel
          positioning.

     o    TCE rates. We define TCE rates as our voyage and time charter revenues
          less voyage expenses during a period divided by the number of our
          available days during the period, which is consistent with industry
          standards. TCE rate is a standard shipping industry performance
          measure used primarily to compare daily earnings generated by vessels
          on time charters with daily earnings generated by vessels on voyage
          charters, because charter hire rates for vessels on voyage charters
          are generally not expressed in per day amounts while charter hire
          rates for vessels on time charters generally are expressed in such
          amounts.

The following table reflects our ownership days, available days, operating days,
fleet utilization and TCE rates for the periods indicated.

                                                         As of and for the
                                                    Year Ended December 31,
                                             -----------------------------------
                                               2002        2003        2004
                                             ----------  ----------  -----------
          Ownership days                          1,460       1,852       2,319
          Available days                          1,460       1,852       2,319
          Operating days                          1,459       1,845       2,315
          Fleet utilization                       99.9%       99.6%       99.8%
          Time charter equivalent (TCE) rate     $7,532     $12,812     $25,661

     Voyage and Time Charter Revenue

Our revenues are driven primarily by the number of vessels in our fleet, the
number of days during which our vessels operate and the amount of daily charter
hire rates that our vessels earn under charters, which, in turn, are affected by
a number of factors, including:

     o    the duration of our charters;
     o    our decisions relating to vessel acquisitions and disposals;
     o    the amount of time that we spend positioning our vessels;
     o    the amount of time that our vessels spend in dry-dock undergoing
          repairs;
     o    maintenance and upgrade work; o the age, condition and specifications
          of our vessels;
     o    levels of supply and demand in the dry bulk shipping industry; and
     o    other factors affecting spot market charter rates for dry bulk
          carriers.

Our revenues have grown significantly in recent periods as a result of the
enlargement of our fleet, which has increased our ownership, available and
operating days, and increases in spot market charter hire rates, which, due to
the close relationship between spot market charter rates and short-term time
charter rates, have resulted in an increase of our daily charter hire rates. At
the same time, we have maintained relatively high vessel utilization rates.

     Voyage Expenses

We incur voyage expenses that include port and canal charges, bunker (fuel oil)
expenses and commissions. Port and canal charges and bunker expenses primarily
increase in periods during which vessels are employed on voyage charters because
these expenses are for the account of the vessels. Port and canal charges and
bunker expenses currently represent a relatively small portion of our vessels'
overall expenses because all of our vessels are employed under time charters
that require the charterer to bear all of those expenses.

As is common in the shipping industry, we pay (through our fleet manager)
commissions ranging from 1.25% to 6.25% of the total daily charter hire rate of
each charter to unaffiliated ship brokers and in-house brokers associated with
the charterers, depending on the number of brokers involved with arranging the
charter. In addition to commissions paid to third parties, we have historically
paid our fleet manager a commission that is equal to 2% of our revenues in
exchange for providing us with technical and commercial management services in
connection with the employment of our fleet. This commission is in addition to
the fixed management fees we pay to our fleet manager for the same services, as
described below.

The following table presents a breakdown of the commissions paid during the
periods indicated.

                                                   Year Ended December 31,
                                             -----------------------------------
                                              2002           2003           2004
                                             -----          -----          -----
                                                (in thousands of U.S. dollars)

Commissions paid to unaffiliated and
  in-house ship brokers                        599          1,172          3,019
Commissions paid to fleet manager              239            506          1,276
                                             -----          -----          -----

Total                                          838          1,678          4,295
                                             =====          =====          =====

We believe that the amounts and the structures of our commissions are consistent
with industry practices.

We expect that the amount of our total commissions will continue to grow as a
result of our increased revenues related to our recent acquisition of two new
Panamax dry bulk carriers and one secondhand Capesize dry bulk carrier. We
expect the 2% commissions that we pay our fleet manager are expected to be
eliminated from our consolidated financial statements as intercompany
transactions on our acquisition of our fleet manager. However, this reduction in
costs will be offset by the costs of operating the fleet directly as a result of
the acquisition of DSS.

     Vessel Operating Expenses

Vessel operating expenses include crew wages and related costs, the cost of
insurance, expenses relating to repairs and maintenance, the cost of spares and
consumable stores, tonnage taxes and other miscellaneous expenses. Our vessel
operating expenses, which generally represent fixed costs, have historically
increased as a result of the enlargement of our fleet. We expect these expenses
to increase further during 2005 as a result of our acquisitions of two new
Panamax dry bulk carriers and one secondhand Capesize dry bulk carrier. Other
factors beyond our control, some of which may affect the shipping industry in
general, including, for instance, developments relating to market prices for
insurance, may also cause these expenses to increase.

     Depreciation

The cost of our vessels is depreciated on a straight-line basis over the
expected useful life of each vessel. Depreciation is based on the cost of the
vessel less its estimated residual value. We estimate the useful life of our
vessels to be 25 years, which we believe is common in the dry bulk shipping
industry. Furthermore, we estimate the residual values of our vessels to be $150
per light-weight ton which we also believe is common in the dry bulk shipping
industry. Our depreciation charges have increased in recent periods due to the
enlargement of our fleet which has also led to an increase of ownership days. We
expect that these charges will continue to grow as a result of our acquisition
of two new Panamax dry bulk carriers and one secondhand Capesize dry bulk
carrier during the first five months of 2005.

     Management Fees

We have historically paid our fleet manager a fixed management fee of $12
thousand per month for each vessel in our operating fleet in exchange for
providing us with strategic, technical and commercial management services in
connection with the employment of our fleet. This fee is in addition to the 2%
commission on revenues we pay to our fleet manager for the same services, as
described above. We agreed with DSS, our current fleet manager, to increase the
amount of the fixed management fee to $15 thousand per month for each vessel in
our fleet with effect from November 12, 2004 in order to compensate DSS for
increased management expenses that have resulted from the strengthening of the
Euro relative to the U.S. dollar. The increase in management fees of $3 thousand
per vessel per month will result in a $252 thousand annual increase of the
management fees we pay for the vessels in our fleet as of November 12, 2004. Our
management fees will increase further as a result of our acquisition of two new
Panamax dry bulk carriers and one secondhand Capesize dry bulk carrier during
the first five months of 2005 which will increase the number of vessels under
management. However, these management fees are expected to be eliminated from
our consolidated financial statements as intercompany transactions on our
acquisition of DSS.

     Executive Management Services and Rent

We recognize expenses relating to executive management services, as well as the
value of the lease expense for the office space and the secretarial services
that are provided to us at no additional charge by Diana Shipping Services S.A.
The recognition of these expenses, for historical purposes, is based on our
estimates of the value of the amounts that we would have incurred had our fleet
manager not provided the related services and office space to us. The value of
the services and rent was determined by reference to the amounts that we intend
to compensate our executive officers and to the lease agreement between DSS and
the future owner of the office space that is presently occupied by DSS.

     General and Administrative Expenses

We incur general and administrative expenses which include our onshore vessel
related expenses such as legal and professional expenses and other general
vessel expenses. We expect general and administrative expenses to increase as a
result of our initial public offering, the costs associated with running a
public company and the enlargement of our fleet. Furthermore, we expect general
and administrative expenses to increase in connection with our expected
acquisition of our fleet manager, which will result in the recognition of
additional expenses, including payroll expenses, relating to our fleet manager's
operations.

     Interest and Finance Costs

We have historically incurred interest expense and financing costs in connection
with vessel specific debt of our subsidiaries. Although in March 2005, we used
part of the proceeds of our initial public offering to repay all of our then
outstanding debt, we incurred financing costs and we also expect to incur
interest expenses under our credit facility in connection with debt incurred to
finance future acquisitions. However, we intend to limit the amount of these
expenses and costs by repaying our outstanding indebtedness from time to time
with the net proceeds of future equity issuances.

     Inflation

Inflation has only a moderate effect on our expenses given current economic
conditions. In the event that significant global inflationary pressures appear,
these pressures would increase our operating, voyage, administrative and
financing costs.

Critical Accounting Policies

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

Critical accounting policies are those that reflect significant judgments of
uncertainties and potentially result in materially different results under
different assumptions and conditions. We have described below what we believe
are our most critical accounting policies, because they generally involve a
comparatively higher degree of judgment in their application. For a description
of all our significant accounting policies, see Note 2 to our consolidated
financial statements included herein.

     Depreciation

We record the value of our vessels at their cost (which includes acquisition
costs directly attributable to the vessel and expenditures made to prepare the
vessel for its initial voyage) less accumulated depreciation. We depreciate our
dry bulk vessels on a straight-line basis over their estimated useful lives,
estimated to be 25 years from the date of initial delivery from the shipyard. We
believe that a 25 year depreciable life is consistent with that of other
shipping companies. Depreciation is based on cost less the estimated residual
scrap value. Furthermore, we estimate the residual values of our vessels to be
$150 per light-weight ton which we believe is common in the dry bulk shipping
industry. A decrease in the useful life of a dry bulk vessel or in its residual
value would have the effect of increasing the annual depreciation charge. When
regulations place limitations over the ability of a vessel to trade on a
worldwide basis, the vessel's useful life is adjusted at the date such
regulations become effective.

     Deferred Drydock Cost

Our vessels are required to be drydocked approximately every 30 to 60 months for
major repairs and maintenance that cannot be performed while the vessels are
operating. We capitalize the costs associated with drydockings as they occur and
amortize these costs on a straight-line basis over the period between
drydockings. Costs capitalized as part of the drydocking include actual costs
incurred at the drydock yard; cost of fuel consumed between the vessel's last
discharge port prior to the drydocking and the time the vessel leaves the
drydock yard; cost of hiring riding crews to effect repairs on a vessel and
parts used in making such repairs that are reasonably made in anticipation of
reducing the duration or cost of the drydocking; cost of travel, lodging and
subsistence of our personnel sent to the drydocking site to supervise; and the
cost of hiring a third party to oversee a drydocking. We believe that these
criteria are consistent with industry practice and that our policy of
capitalization reflects the economics and market values of the vessels.

     Impairment of Long-lived Assets

We evaluate the carrying amounts (primarily for vessels and related drydock
costs) and periods over which long-lived assets are depreciated to determine if
events have occurred which would require modification to their carrying values
or useful lives. In evaluating useful lives and carrying values of long-lived
assets, we review certain indicators of potential impairment, such as
undiscounted projected operating cash flows, vessel sales and purchases,
business plans and overall market conditions. We determine undiscounted
projected net operating cash flow for each vessel and compare it to the vessel
carrying value. If our estimate of undiscounted future cash flows for any vessel
is lower than the vessel's carrying value plus any unamortized dry- docking
costs, the carrying value is written down, by recording a charge to operations,
to the fair market value if the fair market value is lower than the vessel's
carrying value. We estimate fair market value primarily through the use of third
party valuations performed on an individual vessel basis. As vessel values are
volatile, the actual fair market value of a vessel may differ significantly from
estimated fair market values within a short period of time.

Results of Operations

     Year ended December 31, 2004 compared to the year ended December 31, 2003

Voyage and Time Charter Revenues. Voyage and time charter revenues increased by
$38.5 million, or 152%, to $63.8 million for the year ended December 31, 2004,
compared to $25.3 million for the same period in 2003. This increase was
primarily attributable to an increase in the daily charter hire rates earned
under our time charters and an increase in the number of operating days that we
achieved. The increase in operating days during 2004 resulted primarily from the
enlargement of our fleet following our acquisition of the Protefs in August 2004
and full operation of the Dione and the Danae acquired in May and July, 2003,
respectively. In 2004, we had total operating days of 2,315 and fleet
utilization of 99.8%, compared to 1,845 total operating days and a fleet
utilization of 99.6% in 2003.

Voyage Expenses. Voyage expenses increased by $2.8 million, or 187%, to $4.3
million for the year ended December 31, 2004, compared to $1.5 million for the
same period in 2003. This increase was attributable to increased commissions.
Commissions paid during 2004 and 2003 to our fleet manager amounted to $1.3
million and $0.5 million, respectively, and commissions paid to the unaffiliated
ship brokers and in-house ship brokers associated with charterers amounted to
$3.0 million and $1.2 million, respectively. The increase in commissions was
primarily the result of improved trading conditions and charter hire rates and
the increase in operating days in 2004, which increased the amount of revenue we
reported.

Vessel Operating Expenses. Vessel operating expenses increased by $3.2 million,
or 51%, to $9.5 million for the year ended December 31, 2004 compared to $6.3
million for the same period in 2003. This increase was primarily the result of
the increased number of ownership days during 2004, resulting from the delivery
of the Protefs in August 2004 and full operation of the Dione and Danae
delivered in May and July 2004, respectively. Daily vessel operating expenses
per vessel increased by $719, or 21%, to $4,103 for 2004, compared to $3,384 for
2003. This increase was mainly attributable to increased crew wages, the
exchange rates of Euro to US dollars and increased costs of spares and repairs
and maintenance. The increase in crew wages also resulted from our acquisition
of the Dione, acquired in May 2003 and the Danae, acquired in July 2003, which,
due to their flying the Greek flag, are required to employ a comparatively
greater number of Greek officers and crew members, who are paid relatively
higher wages (denominated in Euro) than our non-Greek officers and crew members.

Depreciation. Depreciation charges increased by $1.1 million, or 28%, to $5.1
million for the year ended December 31, 2004, compared to $4.0 million for the
same period in 2003. This increase was primarily the result of increased number
of vessels and ownership days during the period following our acquisition of the
Protefs in August 2004 and full operation in 2004 of the Dione and Danae
acquired in May and July 2003, respectively.

Management Fees. Management fees increased by $0.2 million, or 29%, to $0.9
million for the year ended December 31, 2004, compared to $0.7 million for the
same period in 2003. This increase was attributable to the increased average
number of vessels under management following our acquisition of the Protefs in
August 2004, the full operation of the Dione and the Danae acquired in May and
July 2003, respectively, as well as the increase in the monthly management fee
from $12 thousand to $15 thousand in November 2004.

Interest and Finance Cost. Interest and finance cost increased by $0.5 million,
or 29%, to $2.2 million for the year ended December 31, 2004, compared to $1.7
million for the same period in 2003. The increase in interest and finance cost
was mainly attributable to an increase in our interest expense, which increased
by $0.3 million, or 18%, to $2.0 million in 2004, compared to $1.7 million in
2003. The increase in interest expense resulted from an increase in the interest
rates payable on our outstanding debt during 2004 and a $9.4 million increase in
our total debt during the period.

     Year ended December 31, 2003 compared to the year ended December 31, 2002

Voyage and Time Charter Revenues. Voyage and time charter revenues increased by
$13.4 million, or 113%, to $25.3 million for the year ended December 31, 2003,
compared to $11.9 million for the same period in 2002. This increase was
primarily attributable to an increase in the daily charter hire rates payable
under our time charters and an increase in the number of operating days that we
achieved. The increase in charter hire rates was due to an increase in spot
market and short-term time charter rates that began in September 2003. The
increase in operating days during 2003 resulted primarily from the enlargement
of our fleet following our acquisitions of the Dione on May 8, 2003 and the
Danae on July 30, 2003 and the success of measures that we have undertaken to
maintain a relatively high fleet utilization rate. In 2003, we had total
operating days of 1,845 and fleet utilization of 99.6%, compared to 1,459 total
operating days and a fleet utilization of 99.9% in 2002.

Voyage Expenses. Voyage expenses increased by $0.6 million, or 67%, to $1.5
million for the year ended December 31, 2003, compared to $0.9 million for the
same period in 2002. This increase was attributable to increased commissions.
Commissions paid during 2002 and 2003 to our fleet manager amounted to $0.2
million and $0.5 million, respectively, and commissions paid to the unaffiliated
ship brokers and in-house ship brokers associated with charterers amounted to
$0.6 million and $1.2 million, respectively. The increase in commissions was
primarily the result of improved trading conditions and charter hire rates and
the increase in operating days in 2003, which increased the amount of revenue we
reported. In addition, in 2003, we reported fuel savings of $0.2 million due to
the variation in the prices of fuel at the time our vessels were delivered or
re-delivered to charterers, compared to fuel expenses of $0.1 million in 2002.

Vessel Operating Expenses. Vessel operating expenses increased by $2.5 million,
or 66%, to $6.3 million for the year ended December 31, 2003 compared to $3.8
million for the same period in 2002. This increase was primarily the result of
the increased number of ownership days during 2003. To a lesser extent, the
increase was due to our recognition of costs associated with the initial
stocking of newly acquired vessels with spares and other consumable stores upon
their delivery to us during the period. Daily vessel operating expenses per
vessel increased by $774, or 30%, to $3,384 for 2003, compared to $2,610 for
2002. This increase was mainly attributable to increased Euro based expenses,
including Greek officer and crew wages and other general rises in miscellaneous
operating expenses. The increase in Greek officer and crew wages resulted from
our acquisition of the Dione, acquired in May 2003 and the Danae, acquired in
July 2003, which, due to their flying the Greek flag, are required to employ a
comparatively greater number of Greek officers and crew members, who are paid
relatively higher wages (denominated in Euro) than our non-Greek officers and
crew members.

Depreciation. Depreciation charges increased by $1.0 million, or 33%, to $4.0
million for the year ended December 31, 2003, compared to $3.0 million for the
same period in 2002. This increase was primarily the result of increased number
of vessels and ownership days during the period following our acquisition of the
Dione and the Danae in May and July 2003, respectively.

Management Fees. Management fees increased by $0.1 million, or 17%, to $0.7
million for the year ended December 31, 2003, compared to $0.6 million for the
same period in 2002. This increase was attributable to the increased number of
vessels under management following our acquisitions of the Dione and the Danae
in May and July 2003, respectively.

Interest and Finance Cost. Interest and finance cost decreased by $0.3 million,
or 15%, to $1.7 million for the year ended December 31, 2003, compared to $2.0
million for the same period in 2002. The decrease in interest and finance cost
was mainly attributable to a reduction in our interest expense, which decreased
by $0.2 million, or 11%, to $1.7 million in 2003, compared to $1.9 million in
2002. The decrease in interest expense resulted from a reduction in the interest
rates payable on our outstanding debt during 2003, which more than offset the
effects of a $29.1 million increase in our total debt during the period. During
2003, total long-term debt increased to $83.3 million compared with $54.2
million in 2002 due to our incurrence of additional debt under loan agreements
entered into in March and July 2003 to partially finance the acquisition costs
of the Dione and the Danae.

B. Liquidity and Capital Resources

We have historically financed our capital requirements with cash flow from
operations, equity contributions from stockholders and long-term bank debt. Our
main uses of funds have been capital expenditures for the acquisition of new
vessels, expenditures incurred in connection with ensuring that our vessels
comply with international and regulatory standards, repayments of bank loans and
payments of dividends. We will require capital to fund ongoing operations, the
construction of new vessels, acquisitions and debt service. We anticipate that
following the completion of our initial public offering in March 2005 and taking
into account generally expected market conditions, internally generated cash
flow and borrowings under our credit facility will be sufficient to fund the
operations of our fleet, including our working capital requirements.

It is our intention to fund our future acquisition related capital requirements
initially through borrowings under our credit facility and to repay those
borrowings from time to time with the net proceeds of equity issuances. We
believe that excess funds will be available to support our growth strategy,
which involves the acquisition of additional vessels, and will allow us to
distribute substantially all of our available cash as dividends to our
stockholders as contemplated by our dividend policy. Depending on market
conditions in the dry bulk shipping industry and acquisition opportunities that
may arise, we may be required to obtain additional debt or equity financing
which could affect our dividend policy.

Cash Flow

Cash decreased to $1.8 million as of December 31, 2004, compared to $7.4 million
as of December 31, 2003. Working capital is current assets minus current
liabilities, including the current portion of long-term debt. Working capital
deficit was $7.8 million as of December 31, 2004 due to the cash dividends of
$34.0 million paid to our stockholders in December 2004.

     Net Cash Provided By Operating Activities

Net cash provided by operating activities increased by $32.2 million, or 212%,
to $47.4 million for the year ended December 31, 2004 compared to $15.2 million
in 2003. This increase was primarily attributable to the increase in the number
of operating days that we achieved during the year as well as the strengthening
of the spot market, which resulted in an increase in our revenues. Net cash
provided by operating activities increased by $9.7 million, or 176%, to $15.2
million for year ended December 31, 2003, compared to $5.5 million for the same
period in 2002. This increase was primarily due to improved trading conditions
and an increase in the number of operating days that we achieved during the
year, which had a similar effect on our revenues.

The value of executive management services and rents in the historical financial
statements as of December 31, 2002, 2003 and 2004 did not affect the net cash
provided by operating activities. However, the value of such services is
expected to affect future cash flows from operations.

     Net Cash Used In Investing Activities

Net cash used in investing activities was $11.8 million for 2004, consisting of
the final installments that we paid in connection with our acquisitions of the
Amfitrite and the Protefs and 10% advance payment for the acquisition of the
second hand bulk carrier vessel Pantelis S.P, netted off with the proceeds from
the subsequent sale of the Amfitrite. Net cash used in investing activities was
$52.7 million for 2003, consisting of advances that we paid for the construction
of our two new Panamax dry bulk carriers and the final installments that we paid
in connection with our acquisitions of the Dione and the Danae. No cash was used
in investing activities for 2002.

     Net Cash Provided By / Used In Financing Activities

Net cash used in financing activities was $41.3 million in 2004. In 2004, we
borrowed $15.7 million of long-term debt, to partially finance the acquisition
of the Protefs; we repaid $6.3 million of outstanding long-term debt and paid to
our stockholders $51.0 million cash dividends. Net cash provided by financing
activities was $43.1 million for 2003, consisting of $14.0 million in cash from
the issuance of common stock, $33.5 million from borrowings of long-term debt to
partially finance the acquisition of vessels, which were offset by $4.4 million
used to repay outstanding long-term debt and $0.4 million used to pay related
financing costs. Net cash used in financing activities was $4.9 million for
2002. In 2002, we repaid $3.9 million of outstanding long-term debt and paid our
stockholders a $1.1 million cash dividend.

Credit Facility

In February 2005, we concluded an agreement for a $230.0 million secured
revolving credit facility with The Royal Bank of Scotland Plc, which we believe
will provide us with the necessary liquidity in order to proceed with
acquisitions of new vessels and companies with shipping interests. Our credit
facility also permits us to borrow up to $30.0 million for working capital,
including up to $20.0 million to finance the acquisition of our fleet manager.
Because our strategy involves limiting the amount of debt that we have
outstanding, we intend to draw funds under our credit facility to fund
acquisitions and, as necessary, our working capital needs and to repay our
acquisition related debt from time to time with the net proceeds of future
equity issuances.

The credit facility has a term of ten years. We are permitted to borrow up to
the facility limit, provided that conditions to drawdown are satisfied. The
facility limit will be $230.0 million for a period of five years from the date
of the loan agreement at which time the facility limit will be reduced to $210.0
million. Thereafter, the facility limit will be reduced by $13.5 million
semi-annually over a period of five years with a final reduction of $75.0
million at the time of the last semi-annual reduction. Our ability to borrow
funds for working capital purposes will be subject to review and renewal
eighteen months from the date we signed the loan agreement and thereafter will
be subject to review and renewal on an annual basis. If the lender elects to
reduce the amount of funds that we may borrow for working capital purposes, the
facility limit will be reduced by a corresponding amount.

Our obligations under the credit facility are secured by a first priority
mortgage on each of the vessels in our combined fleet and such other vessels
that we may from time to time include with the approval of our lender, a first
assignment of all freights, earnings, insurances and requisition compensation
and a negative pledge agreement that requires us to either mortgage new vessels
to our lender or obtain our lender's consent before we mortgage those vessels to
third parties. We may grant additional security from time to time in the future.

Our ability to borrow amounts under the credit facility is subject to the
execution of customary documentation relating to the facility, including
security documents, satisfaction of certain customary conditions precedent and
compliance with terms and conditions included in the loan documents. Prior to
each drawdown, we are required, among other things, to provide the lender with
acceptable valuations of the vessels in our fleet confirming that the vessels in
our combined fleet have an aggregate value of not less than $350.0 million and
that the vessels in our fleet that secure our obligations under the credit
facility are sufficient to satisfy minimum security requirements. To the extent
that the value of the vessels in our combined fleet falls below $350.0 million,
our availability under the credit facility will either be proportionately
reduced or we will be required to provide the facility agent with additional
security in an amount that will, in its reasonable opinion, be adequate to
compensate for such deficiency. To the extent that the vessels in our fleet that
secure our obligations under the credit facility are insufficient to satisfy
minimum security requirements, we will be required to grant additional security
or obtain a waiver or consent from the lender. We will also not be permitted to
borrow amounts under the facility if we experience a change of control. Interest
on amounts drawn will be payable at a rate of 1.0% per annum over LIBOR.

Our credit facility does not prohibit us from paying dividends so long as an
event of default has not occurred and we are not, and after giving effect to the
payment of the dividend would not be, in breach of a covenant. If we incur debt
under the credit facility, however, the amount of cash that we have available to
distribute as dividends in a period will be reduced by any interest or principal
payments that we are required to make.

C. Contractual Obligations

The following table sets forth our contractual obligations and their maturity
dates as of December 31, 2004, as adjusted to reflect our entry into an
agreement relating to our acquisition of our fleet manager:

                                                        Three    More
                                      Within   One to    to      than
                                       One     Three     Five    Five
                                       Year    Years    Years    years     Total
                                      ------   ------   ------   ------   ------
                                            (in thousands of U.S. dollars)

Bank loans (1)                         7,078   14,155   14,155   57,329   92,717
Panamax newbuilding contracts (1)     28,407       --       --       --   28,407
Capesize purchase agreement (2)       57,150       --       --       --   57,150
Fleet manager purchase option (3)     20,000       --       --       --   20,000

----------

     (1)  As of December 31, 2004, we had $92.7 million of indebtedness
          outstanding under loans from banks, of which $2.3 million was repaid
          in January 2005 ($0.6 million) and February 2005 ($1.7 million). In
          February 2005, we incurred an additional $76.0 million of long-term
          debt under new bank loans to finance the delivery of one of our new
          Panamax dry bulk carriers and our secondhand Capesize dry bulk
          carrier. Giving effect to the repayment of $2.3 million of our
          outstanding indebtedness and the incurrence of an additional $76.0
          million of new indebtedness described above, we had $166.4 million of
          indebtedness outstanding immediately prior to the closing of our
          initial public offering in March 2005, which was fully repaid with
          part of the proceeds of the offering.

     (2)  We entered into an agreement to purchase a secondhand Capesize dry
          bulk carrier on November 19, 2004. We paid $6.3 million of the
          purchase price upon the signing of the agreement and paid the balance
          of the purchase price with borrowings under a new bank loan in
          February 2005 when the vessel was delivered to us.

     (3)  We have entered into an agreement with the stockholders of our fleet
          manager pursuant to which the stockholders may sell all, but not less
          than all, of their outstanding shares of our fleet manager to us
          during the twelve month period following our initial public offering
          for $20.0 million in cash. Under the terms of the agreement, if the
          stockholders do not sell their outstanding shares to us prior to the
          one year anniversary of the initial public offering, we may exercise
          an option to purchase the shares from them for the same consideration
          at any time prior to the second anniversary of the initial public
          offering.

We have repaid all outstanding bank debt with the proceeds of our initial public
offering and we intend to use our credit facility as a potential source of
liquidity in connection with acquisitions.

On November 12, 2004, we entered into new management agreements with DSS, our
fleet manager, with respect to each vessel in our operating fleet. Under these
agreements, we pay a monthly flat fee of $15 thousand per vessel and a 2%
commission on revenues for the services of DSS. These contracts are for a
non-specific period of time, provided that they may be terminated by either
party giving three months' notice at any time and without any justification, but
always in writing. We expect that within one year of our initial public offering
in March 2005, amounts paid to our fleet manager will be eliminated from our
consolidated financial statements as intercompany transactions on our
anticipated acquisition of DSS.

We have entered into an agreement with our fleet manager pursuant to which the
fleet manager has agreed to provide us with office space and secretarial
services for no additional charge until our acquisition of DSS. The annual fair
value for the office space rent and secretarial services during 2004 is
estimated to be $146 thousand.

We have entered into agreements with an unrelated supplier for the exclusive
supply of lubricants for some of our vessels. Under the terms of those
agreements we were provided with free lubricants providing that we would remain
exclusively supplied by the specific supplier for a period of five years from
the date of the first supply of each vessel. For more information, please see
notes to the consolidated financial statements as of December 31, 2003 and 2004
included herein.

Capital Expenditures

We make capital expenditures from time to time in connection with our
newbuilding programs and vessel acquisitions. Our recent vessel acquisitions
consist of a new Panamax dry bulk carrier and a secondhand Capesize dry bulk
carrier that were delivered to us in February 2005. We funded the $18.0 million
balance of the final payment installment due upon delivery of the new Panamax
dry bulk carrier and the $58.0 million balance of the purchase price due upon
delivery of the secondhand Capesize dry bulk carrier with borrowings under new
bank loans. Those borrowings were repaid immediately after our initial public
offering in March 2005, with a portion of the net proceeds. The second of our
two new Panamax dry bulk carriers was delivered in May 2005. The total contract
price for the new Panamax carrier was $20.3 million and was paid in
installments. As of December 31, 2004, we had paid $6.1 million of the purchase
price with advance payments that have the benefit of a refund guarantee from the
Bank of China. In April 2005, we paid the final installment of $14.2 on the new
Panamax dry bulk carrier with a portion of the proceeds from the offering.
Currently, we do not have any commitments for capital expenditures.

In addition to our further acquisitions that we may undertake in future periods,
we will incur additional capital expenditures in 2006 when six of our ten
vessels undergo special surveys. We anticipate that this process of
recertification will require us to reposition these vessels from a discharge
port to shipyard facilities, which we believe will reduce our available days and
operating days during the period. The lost earnings associated with the decrease
in operating days, together with the capital needs for repairs and upgrades, is
expected to result in increased cash flow needs. We believe that the funding of
these requirements will be met with available cash on hand.

Dividend Payments

We paid our stockholders cash dividends of $1.1 million in December 2002, $17.0
million in September 2004 and $34.0 million in December 2004. We also declared a
dividend of $14.0 million in February 2005 that was paid in March 2005 to
stockholders of record in February 2005. In May 2005, we declared a dividend of
$3.2 million payable in June 2005 to all stockholders of record as of May 16,
2005, respresenting the 14-day stub period from March 18 to March 31, 2005.

We will record our acquisition of our fleet manager at historical cost due to
the fact that we and our fleet manager are under common control. The amount of
the purchase price that exceeds the carrying value of our fleet manager's net
assets ($19.3 million) is considered to be a preferential deemed dividend and
will be reflected as a reduction in net income in the period the acquisition is
consummated.

D. Off-balance Sheet

Arrangements We do not have any off-balance sheet arrangements.

Item 6 Directors, Senior Management and Employees

A. Directors and Senior Management

Set forth below are the names, ages and positions of our directors and executive
officers. Our board of directors is elected annually on a staggered basis, and
each director elected holds office for a three year term. Officers are appointed
from time to time by our board of directors and hold office until a successor is
appointed or their employment is terminated.

Name                            Age                                 Position
----                            ---                                 --------

Simeon Palios                   63   Class I Director, Chief Executive Officer
                                     and Chairman
Anastassis Margaronis           49   Class I Director and President
Ioannis Zafirakis               33   Class I Director, Vice President and
                                     Secretary
Konstantinos Koutsomitopoulos   37   Chief Financial Officer and Treasurer
Evangelos Monastiriotis         54   Chief Accounting Officer
William (Bill) Lawes            61   Class II Director
Konstantinos Psaltis            66   Class II Director
Boris Nachamkin                 71   Class III Director
Apostolos Kontoyannis           56   Class III Director

The business address of each officer and director is the address of our
principal executive offices, which are located at Pendelis 16, 175 64 Palaio
Faliro, Athens, Greece.

Biographical information with respect to each of our directors and executive
officers is set forth below.

Simeon P. Palios has served as our Chief Executive Officer and Chairman since
February 21, 2005 and as a Director since March 9, 1999. Mr. Palios also serves
as an employee of DSS. Prior to November 12, 2004, Mr. Palios was the Managing
Director of Diana Shipping Agencies S.A. and performed on our behalf the
services he now performs as Chief Executive Officer. Since 1972, when he formed
Diana Shipping Agencies, Mr. Palios has had the overall responsibility of our
activities. Mr. Palios has 38 years experience in the shipping industry and
expertise in technical and operational issues. He has served as an ensign in the
Greek Navy for the inspection of passenger boats on behalf of Ministry of
Merchant Marine and is qualified as a naval architect and engineer. Mr. Palios
is a member of various leading classification societies worldwide and he is a
member of the board of directors of the United Kingdom Freight Demurrage and
Defense Association Limited. He holds a bachelors degree in Marine Engineering
from Durham University.

Anastassis C. Margaronis has served as our President and as a Director since
February 21, 2005. Mr. Margaronis also serves as an employee of DSS. Prior to
February 21, 2005, Mr. Margaronis was employed by Diana Shipping Agencies S.A.
and performed on our behalf the services he now performs as President. He joined
Diana Shipping Agencies in 1979 and has been responsible for overseeing our
insurance matters, including hull and machinery, protection and indemnity and
war risks cover. Mr. Margaronis has 25 years of experience in shipping,
including in ship finance and insurance. He is a member of the Governing Council
of the Greek Shipowner's Union. He holds a bachelors degree in Economics from
the University of Warwick and a master's degree from the Wales Institute of
Science and Technology.

Ioannis G. Zafirakis has served as our Vice President and Secretary since
February 21, 2005 and as a Director since March 9, 1999. Mr. Zafirakis also
serves as an employee of DSS. Prior to February 21, 2005, Mr. Zafirakis was
employed by Diana Shipping Agencies S.A. and performed on our behalf the
services he now performs as Vice President. He joined Diana Shipping Agencies
S.A. in 1997 where he held a number of positions in its finance and accounting
department. He holds a bachelors degree in Business Studies from City University
Business School in London and a master's degree in International Transport from
the University of Wales in Cardiff.

Konstantinos Koutsomitopoulos has served as our Chief Financial Officer and
Treasurer since February 21, 2005, during which time he has been responsible for
overseeing our accounting and finance matters. Prior to becoming our Chief
Financial Officer, Mr. Koutsomitopoulos provided similar services to us since
joining our Company in October 2004. Mr. Koutsomitopoulos also serves as an
employee of our DSS. Having a family background in shipping, Mr.
Koutsomitopoulos joined Pegasus Shipping Inc., a reporting company in the United
States, in 1992. From 1997 to 2002, Mr. Koutsomitopoulos was responsible for
chartering, sales and purchasing and assisting in financing activities of the
company, holding the positions of Chief Executive Officer and, subsequently,
Director. Prior to joining our Company in 2004, Mr. Koutsomitopoulos served as
an independent financial adviser, primarily serving members of the shipping
industry. He has 15 years of experience in shipping and in particular shipping
finance. Mr. Koutsomitopoulos graduated from the University of Athens in 1989
with a bachelor's degree in Economics and from City University Business School
in London in 1991 with a master's degree in Shipping, Trade and Finance.

Evangelos Monastiriotis has served as our Chief Accounting Officer, pursuant to
his employment with DSS, since February 21, 2005. Mr. Monastiriotis joined the
accounting department of our fleet manager in 1980 and has been responsible for
the preparation of its financial statements. Prior to 1980, Mr. Monastiriotis
was employed by the Piraeus branch of Moore Stephens & Co., Chartered
Accountants. In 1998, he was elected Vice-President of the Economic Chamber of
Greece. Mr. Monastiriotis graduated from the Economic University of Athens in
1974 with a bachelor's degree in Economics and Business Administration.

William (Bill) Lawes has agreed to serve as a Director and the Chairman of our
Audit Committee effective as of the closing of our initial public offering in
March 2005. Mr. Lawes served as a Managing Director and a member of the Regional
Senior Management Board of JPMorgan Chase (London) from 1987 until 2002. Prior
to joining JPMorgan Chase, he was Global Head of Shipping Finance at Grindlays
Bank. Mr. Lawes is currently a member of the International Maritime Industries'
Forum. Mr. Lawes is qualified as a member of the Institute of Chartered
Accountants of Scotland.

Konstantinos Psaltis has agreed to serve as a Director effective as of the
closing of our initial public offering in March 2005. Since 1981, Mr. Psaltis
has served as Managing Director of Ormos Compania Naviera S.A., a company that
specializes in operating and managing multipurpose container vessels. Prior to
joining Ormos Compania Naviera S.A., Mr. Psaltis simultaneously served as a
technical manager in the textile manufacturing industry and as a shareholder of
shipping companies managed by M.J. Lemos. From 1961 to 1964, he served as ensign
in the Royal Hellenic Navy. Mr. Psaltis is a member of the Germanischer Lloyds
Hellas Committee. He holds a degree in Mechanical Engineering from Technische
Hochschule Reutlingen & Wuppertal and a bachelor's degree in Business
Administration from Tubingen University in Germany.

Boris Nachamkin has agreed to serve as a Director and as a member of our
Compensation Committee effective as of the closing of our initial public
offering in March 2005. Mr. Nachamkin was with Bankers Trust Company, New York,
for 37 years, from 1956 to 1993 and was posted to London in 1968. Upon
retirement in 1993, he acted as Managing Director and Global Head of Shipping at
Bankers Trust. Mr. Nachamkin was also the UK Representative of Deutsche Bank
Shipping from 1996 to 1998 and Senior Executive and Head of Shipping, based in
Paris, for Credit Agricole Indosuez between 1998 and 2000. Previously, he was a
Director of Mercur Tankers, a company which was listed on the Oslo Stock
Exchange, and Ugland International, a shipping company. He also serves as
Managing Director of Seatrust Shipping Services Ltd., a private consulting firm.

Apostolos Kontoyannis has agreed to serve as a Director and as the Chairman of
our Compensation Committee and a member of our Audit Committee effective as of
the closing of our initial public offering in March 2005. Since 1987, Mr.
Kontoyannis has been the Chairman of Investments and Finance Ltd., a financial
consultancy firm he founded, that specializes in financial and structuring
issues relating to the Greek maritime industry, with offices in Piraeus and
London. He was employed by Chase Manhattan Bank N.A. in Frankfurt (Corporate
Bank), London (Head of Shipping Finance South Western European Region) and
Piraeus (Manager, Ship Finance Group) from 1975 to 1987. Mr. Kontoyannis holds a
bachelors degree in Finance and Marketing and an M.B.A. in Finance from Boston
University.

B. Compensation

The aggregate compensation paid to members of our senior management was $0 for
the year ended December 31, 2004. We did not pay any benefits in 2004. We do not
have a retirement plan for our officers or directors. Non-employee directors
receive annual fees in the amount of $40 thousand plus reimbursement of their
out-of-pocket expenses. Each non-executive serving as chairman or member of the
committees receives annual fees of $20 thousand and $10 thousand, respectively,
plus reimbursement of their out-of-pocket expenses.

C. Board Practices

The term of our Class I directors expires in 2006, the term of our Class II
directors expires in 2007 and the term of our Class III directors expires in
2008. Our Class II and Class III directors have agreed to serve as directors
effective as of the closing of the initial public offering.

In March 2005, we established an Audit Committee comprising of two board members
who will be responsible for reviewing our accounting controls and recommending
to the Board of Directors the engagement of our outside auditors. Each member is
an independent director. The members of the Audit Committee are Mr. William
Lawes (Chairman) and Mr. Apostolos Kontoyannis.

In addition, we established a Compensation Committee comprising of two members,
which are responsible for establishing executive officers' compensation and
benefits. The members of the Compensation Committee are Mr. Apostolos
Kondoyannis (Chairman) and Mr. Boris Nachamkin.

Finally, we established an Executive Committee to have authority to negotiate
purchases of vessels, related financing and entry into time charters during
periods between the meetings of the full Board. The establishment of the
Executive Committee will enable the Company to function with respect to such
transactions while the Board is not in session. The members of the Executive
Committee are Mr. Simeon Palios (Chairman), Mr. Anastassis Margaronis and Mr.
Ioannis Zafirakis.

D. Employees

We have entered into employment agreements with each of Mr. Palios, Mr.
Margaronis, Mr. Zafirakis and Mr. Koutsomitopoulos for work performed in Greece
and separate consulting agreements with companies owned by each of them for work
performed outside of Greece.

Although we had no shoreside employees from 2001 through 2004, our fleet manager
has informed us of the number of persons employed by it that were dedicated to
managing our fleet. The following table presents the average number of shoreside
personnel that were employed by our fleet manager on our behalf and the number
of seafaring personnel employed by our vessel owning subsidiaries during the
periods indicated.

                                   Year Ended December 31,
                                   -----------------------
                                   2002     2003     2004
                       Shoreside     26       28       28
                       Seafaring     83      130      159
                                    ---      ---      ---

                       Total        109      158      187
                                    ===      ===      ===

E. Share Ownership

With respect to the total amount of common stock owned by all of our officers
and directors, individually and as a group, see Item 7 "Major Shareholders and
Related Party Transactions".

We have adopted an equity incentive plan, to which we refer as the plan, which
entitles our officers, key employees and directors to receive options to acquire
our common stock. A total of 2,800,000 shares of common stock was reserved for
issuance under the plan. The plan is administered by our board of directors.
Under the terms of the plan, our board of directors will be able to grant new
options exercisable at a price per share to be determined by our board of
directors. Under the terms of the plan, no options will be exercisable until at
least two years after the closing of our initial public offering. Any shares
received on exercise of the options will not be able to be sold until three
years after our initial public offering. All options will expire 10 years from
the date of grant. The plan will expire in March, 2015.

Item 7 Major Shareholders and Related Party Transactions

A. Major Stockholders

The following table sets forth information regarding (i) the owners of more than
five percent of our common stock that we are aware of and (ii) the total amount
of common stock owned by all of our officers and directors, individually and as
a group, in each case as of March 31, 2005. All of the stockholders, including
the stockholders listed in this table, are entitled to one vote for each share
of common stock held.



                                                                            Number of    Percent of Class
Title of Class                        Identity of Person or Group         Shares Owned    after Offering
----------------------------   ----------------------------------------   ------------   ----------------
                                                                                           
Common Stock, par value $.01   Simeon Palios(1)                             20,718,750              51.8%
                               Fortis Bank (Nederland) N.V.(2)               5.050.000              12.6%

                               All officers and directors as a group(3)     20,718,750              51.8%


----------
(1)  By virtue of shares owned indirectly through Corozal Compania Naviera S.A.
     and Ironwood Trading Corp. over which Mr. Simeon Palios exercises sole
     voting and dispositive power. Prior to the formation of Ironwood Trading
     Corp. in 2002, Mr. Simeon Palios beneficially owned 100% of our outstanding
     stock.

(2)  By virtue of shares owned indirectly through Zoe S. Company Ltd., a
     wholly-owned subsidiary of Maas Capital Investments, which in turn is a
     wholly-owned subsidiary of Fortis Bank (Nederland) N.V. In 2002, Zoe S.
     Company Ltd. entered into a Share Purchase and Subscription Agreement with
     Ironwood Trading Corp., pursuant to which Zoe S. Company Ltd. purchased 50%
     of our then outstanding stock. Zoe S. Company Ltd. subsequently sold 25% of
     our then outstanding common stock to Corozal Compania Naviera S.A., an
     entity controlled by Mr. Simeon Palios, on September 3, 2004.

(3)  Mr. Simeon Palios is our only director or officer that beneficially owns
     our common stock. Mr. Anastassis Margaronis, our President and a member of
     our board of directors, and Mr. Ioannis Zafirakis, our Vice President and a
     member of our board of directors, are indirect stockholders of Corozal
     Compania Naviera S.A., which is the registered owner of some of our common
     stock. Mr. Margaronis and Mr. Zafirakis do not have dispositive or voting
     power with regard to shares held by Corozal Compania S.A. and, accordingly,
     are not considered to be beneficial owners of our common stock.

B. Related Party Transactions

Diana Shipping Services S.A. Management Agreements

We have entered into management agreements with Diana Shipping Services, S.A.,
or DSS, an affiliated entity that is majority owned and controlled by our Chief
Executive Officer and Chairman, Mr. Simeon Palios, with respect to each of the
vessels in our operating fleet. We intend to enter into similar management
agreements with DSS with respect to vessels that we may acquire in the future.
The stockholders of DSS also include Mr. Anastassis Margaronis, our President
and a member of our board of directors, and Mr. Ioannis Zafirakis, our Vice
President and a member of our board of directors. Under the terms of the
management agreements, DSS is responsible for the commercial and technical
management of our vessels. Pursuant to the management agreement, we pay DSS a
commission equal to 2% of our revenues and a fixed monthly fee of $15 thousand
per vessel. We believe that the amounts we pay to DSS are comparable to amounts
that we would negotiate in an arms length transaction with an unaffiliated third
party. We have also entered into a separate agreement with DSS whereby DSS has
agreed to provide us with office space and secretarial services at its offices
at Pendelis 16, Athens, Greece for no additional charge until we acquire DSS.

Diana Shipping Services S.A. Purchase Option

We have entered into an agreement with the stockholders of DSS pursuant to which
the DSS stockholders may sell all, but not less than all, of their outstanding
shares of DSS to us during the 12 month period following the consummation of the
offering for $20.0 million in cash. DSS's indirect stockholders include Mr.
Simeon Palios, our Chairman and Chief Executive Officer, Mr. Anastassis
Margaronis, our President and a member of our board of directors and Mr. Ioannis
Zafirakis, our Vice President and a member of our board of directors. Under the
terms of the agreement, if the DSS stockholders do not sell their outstanding
shares to us prior to the one year anniversary of the offering, we may exercise
an option to purchase the shares from them for the same consideration at any
time prior to the second anniversary of the offering. While we expect the DSS
stockholders to sell their shares of DSS to us during the 12 months following
the offering, we intend to exercise our option if they do not do so. Upon our
acquisition of DSS, DSS will become our wholly-owned subsidiary and we will
conduct the strategic, commercial and technical management of our fleet.

Diana Shipping Agencies S.A. Management Agreements

Prior to November 12, 2004, we were a party to management agreements with Diana
Shipping Agencies S.A., or DSA, an affiliated entity that is majority owned and
controlled by our Chairman and Chief Executive Officer, with respect to each of
our vessels from our founding until November 12, 2004. The stockholders of DSA
also include Mr. Anastassis Margaronis, our President and a member of our board
of directors, and Mr. Ioannis Zafirakis, our Vice President and a member of our
board of directors. Under the terms of the agreements, we paid DSA a fixed
monthly fee of $12 thousand per vessel and a commission equal to 2% of vessel
revenue. Under the terms of the management agreement, DSA provided the
commercial, strategic and technical management of our vessels. We believe that
the amounts we paid to DSA were comparable to amounts that we would have
negotiated in an arms length transaction with an unaffiliated third party. DSA
also provided us with office space in Athens, Greece. The fair value of the
annual rent for the office space and the secretarial services provided during
2004 is estimated at approximately $146 thousand. Our management agreements with
DSA were terminated on November 12, 2004.

Commercial Banking, Financial Advisory and Investment Banking Services

Fortis Bank (Nederland) N.V., one of our current stockholders, and its
affiliates have provided and may provide in the future commercial banking,
financial advisory and investment banking services for us for which they receive
customary compensation. Fortis Bank (Nederland) N.V. provided us with bridge
loans that we repaid in 2001 and acted as the counterparty under two separate
interest rate option contracts that we terminated in November 2004. Fortis
Securities LLC, an affiliate of Fortis Bank (Nederland) N.V., was an underwriter
in our initial public offering in March 2005.

Share Purchase and Subscription Agreement

On December 30, 2002, a share purchase and subscription agreement was signed by
Zoe S. Company Ltd., or Zoe, an entity that is wholly-owned by Fortis Bank
(Nederland) N.V., Ironwood Trading Corp., an affiliated entity controlled by our
Chairman and Chief Executive Officer, Mr. Simeon Palios, certain executives of
our fleet manager, including Mr. Simeon Palios, and us. Under the terms of this
agreement, Zoe acquired from Ironwood Trading Corp., or Ironwood, 50% of our
then issued and outstanding shares of common stock. Pursuant to the agreement,
Ironwood was granted the first right to purchase shares of common stock held by
Zoe in the event of proposed sale of the shares. Ironwood assigned its right of
first refusal to Corozal Compania Naviera S.A., or Corozal, an entity also
controlled by our Chairman and Chief Executive Officer, which acceded to the
agreement, exercised this right and purchased 25% of our issued and outstanding
shares of common stock from Zoe on September 3, 2004. The purchase price paid
for the shares approximated 25% of the sum of the market value of the Panamax
dry bulk carriers in our combined fleet and our working capital, less our
outstanding debt and the balance of pre-delivery installments due on our two
Panamax newbuilding contracts. Pursuant to the share purchase and subscription
agreement, we and our executives are required to obtain the unanimous consent of
all stockholders before declaring or paying dividends, modifying our authorized
or issued share capital, appointing or terminating our fleet manager, obtaining
loans or advances, issuing guarantees, acquiring or selling vessels or other
assets and undertaking various other actions. We and the other parties to the
agreement terminated the agreement immediately prior to our initial public
offering in March 2005.

Registration Rights Agreement

We have entered into a registration rights agreement with Corozal Compania
Naviera S.A., Ironwood Trading Corp., and Zoe S. Company Ltd., our stockholders
of record immediately prior to our initial public offering in March 2005,
pursuant to which we have granted them, their affiliates (including Mr. Simeon
Palios, Mr. Anastassis Margaronis and Mr. Ioannis Zafirakis) and certain of
their transferees, the right, under certain circumstances and subject to certain
restrictions, including restrictions included in the lock-up agreements to which
our stockholders of record immediately prior to our initial public offering in
March 2005 are a party, to require us to register under the Securities Act
shares of our common stock held by them. Under the registration rights
agreement, these persons will have the right to request us to register the sale
of shares held by them on their behalf and may require us to make available
shelf registration statements permitting sales of shares into the market from
time to time over an extended period. In addition, these persons will have the
ability to exercise certain piggyback registration rights in connection with
registered offerings requested by stockholders or initiated by us. Our
stockholders of record immediately prior to our initial public offering own
25,768,750 shares entitled to these registration rights.

Consultancy Agreements

We have consulting agreements with companies owed by Mr. Palios, Mr. Margaronis,
Mr. Zafirakis and Mr. Koutsomitopoulos, respectively. We expect to pay these
companies for services with respect to our operations provided by their owners
for services performed outside of Greece.

Travel Services

Altair Travel S.A., an affiliated entity that is controlled by our Chairman and
Chief Executive Officer, Mr. Simeon Palios, provides us with travel related
services. Travel related expenses in 2002, 2003 and 2004 amounted to $121, 167
and $287 thousand, respectively. We believe that the fees that we pay to Altair
Travel S.A. are no greater than fees we would pay to an unrelated third party
for comparable services in an arm's length transaction.

C. Interests of Experts and Counsel

Not Applicable.

Item 8. Financial information

A. Consolidated statements and other financial information

See Item 18.

B. Legal Proceedings

We have not been involved in any legal proceedings which may have, or have had,
a significant effect on our business, financial position, results of operations
or liquidity, nor are we aware of any proceedings that are pending or threatened
which may have a significant effect on our business, financial position, results
of operations or liquidity. From time to time, we may be subject to legal
proceedings and claims in the ordinary course of business, principally personal
injury and property casualty claims. We expect that these claims would be
covered by insurance, subject to customary deductibles. Those claims, even if
lacking merit, could result in the expenditure of significant financial and
managerial resources.

C. Dividend policy

Our policy is to declare quarterly distributions to stockholders by each
February, May, August and November substantially equal to our available cash
from operations during the previous quarter after expenses and reserves for
scheduled drydockings, intermediate and special surveys and other purposes as
our board of directors may from time to time determine are required, after
taking into account contingent liabilities, the terms of our credit facility,
our growth strategy and other cash needs and the requirements of Marshall
Islands law.

In times when we have debt outstanding, we intend to limit our dividends per
share to the amount that we would have been able to pay if we were financed
entirely with equity such that (i) the available cash from operations as
determined by our board of directors would be increased by the amount of
interest expense incurred on account of such outstanding debt during the current
year, and (ii) the number of shares outstanding would be deemed to include an
additional number of shares, which, if issued, would have generated net proceeds
that would have been sufficient to have allowed us to repay such outstanding
debt as of the beginning of the related period (based on the market price of our
common stock as of the determination date). Our board of directors may review
and amend our dividend policy from time to time in light of our plans for future
growth and other factors.

We believe that, under current law, our dividend payments from earnings and
profits will constitute "qualified dividend income" and as such will generally
be subject to a 15% United States federal income tax rate with respect to
non-corporate individual stockholders. Distributions in excess of our earnings
and profits will be treated first as a non-taxable return of capital to the
extent of a United States stockholder's tax basis in its common stock on a
dollar-for-dollar basis and thereafter as capital gain. Please see the section
of this report entitled "Tax Considerations" for additional information relating
to the tax treatment of our dividend payments.

The dry bulk shipping industry is highly volatile, and we cannot accurately
predict the amount of cash distributions that we may make in any period. Factors
beyond our control may affect the charter market for our vessels and our
charterers' ability to satisfy their contractual obligations to us, and we
cannot assure you that we will pay dividends.

Marshall Islands law generally prohibits the payment of dividends other than
from surplus or when a company is insolvent or if the payment of the dividend
would render the company insolvent.

D. Significant Changes

Not Applicable.

Item 9. Listing Details

Our common stock currently trades on the New York Stock Exchange under the
symbol "DSX". Since our initial public offering in March 2005, the price history
of our common stock was as follows:

Year                                         High        Low
--------------------------------------      -------    --------
                                             $18.2       $13.0
2005

1st quarter 2005 and  March 2005             $18.2       $15.5
2nd quarter 2005                             $17.2       $13.0
                            April 2005       $17.2       $14.2
                              May 2005       $16.1       $13.0

Item 10. Additional Information

A. Share Capital

Not Applicable

B.       Memorandum and articles of association

Directors

Our directors are elected by a majority of the votes cast by stockholders
entitled to vote. There is no provision for cumulative voting.

Our board of directors must consist of at least one member. Stockholders may
change the number of directors only by the affirmative vote of holders of a
majority of the outstanding common stock. The board of directors may change the
number of directors only by a majority vote of the entire board.

Each director shall be elected to serve until the next annual meeting of
stockholders and until his successor shall have been duly elected and qualified,
except in the event of his death, resignation, removal, or the earlier
termination of his term of office. Our board of directors has the authority to
fix the amounts which shall be payable to the members of the board of directors
for attendance at any meeting or for services rendered to us.

Stockholder Meetings

Under our bylaws, annual stockholder meetings will be held at a time and place
selected by our board of directors. The meetings may be held in or outside of
the Marshall Islands. Special meetings may be called by stockholders holding not
less than one-fifth of all the outstanding shares entitled to vote at such
meeting. Our board of directors may set a record date between 15 and 60 days
before the date of any meeting to determine the stockholders that will be
eligible to receive notice and vote at the meeting.

Dissenters' Rights of Appraisal and Payment

Under the BCA, our stockholders have the right to dissent from various corporate
actions, including any merger or consolidation sale of all or substantially all
of our assets not made in the usual course of our business, and receive payment
of the fair value of their shares. In the event of any further amendment of our
amended and restated articles of incorporation, a stockholder also has the right
to dissent and receive payment for his or her shares if the amendment alters
certain rights in respect of those shares. The dissenting stockholder must
follow the procedures set forth in the BCA to receive payment. In the event that
we and any dissenting stockholder fail to agree on a price for the shares, the
BCA procedures involve, among other things, the institution of proceedings in
the high court of the Republic of the Marshall Islands or in any appropriate
court in any jurisdiction in which the Company's shares are primarily traded on
a local or national securities exchange.

Stockholders' Derivative Actions

Under the BCA, any of our stockholders may bring an action in our name to
procure a judgment in our favor, also known as a derivative action, provided
that the stockholder bringing the action is a holder of common stock both at the
time the derivative action is commenced and at the time of the transaction to
which the action relates.

Limitations on Liability and Indemnification of Officers and Directors

The BCA authorizes corporations to limit or eliminate the personal liability of
directors and officers to corporations and their stockholders for monetary
damages for breaches of directors' fiduciary duties. Our bylaws includes a
provision that eliminates the personal liability of directors for monetary
damages for actions taken as a director to the fullest extent permitted by law.

Our bylaws provide that we must indemnify our directors and officers to the
fullest extent authorized by law. We are also expressly authorized to advance
certain expenses (including attorneys' fees and disbursements and court costs)
to our directors and offices and carry directors' and officers' insurance
providing indemnification for our directors, officers and certain employees for
some liabilities. We believe that these indemnification provisions and insurance
are useful to attract and retain qualified directors and executive offices.

The limitation of liability and indemnification provisions in our amended and
restated articles of incorporation and bylaws may discourage stockholders from
bringing a lawsuit against directors for breach of their fiduciary duty. These
provisions may also have the effect of reducing the likelihood of derivative
litigation against directors and officers, even though such an action, if
successful, might otherwise benefit us and our stockholders. In addition, your
investment may be adversely affected to the extent we pay the costs of
settlement and damage awards against directors and officers pursuant to these
indemnification provisions.

There is currently no pending material litigation or proceeding involving any of
our directors, officers or employees for which indemnification is sought.

Anti-takeover Effect of Certain Provisions of our Amended and Restated Articles
of Incorporation and Bylaws

Several provisions of our amended and restated articles of incorporation and
bylaws, which are summarized below, may have anti-takeover effects. These
provisions are intended to avoid costly takeover battles, lessen our
vulnerability to a hostile change of control and enhance the ability of our
board of directors to maximize stockholder value in connection with any
unsolicited offer to acquire us. However, these anti-takeover provisions, which
are summarized below, could also discourage, delay or prevent (1) the merger or
acquisition of our Company by means of a tender offer, a proxy contest or
otherwise that a stockholder may consider in its best interest and (2) the
removal of incumbent officers and directors.

     Blank Check Preferred Stock

Under the terms of our amended and restated articles of incorporation, our board
of directors has authority, without any further vote or action by our
stockholders, to issue up to 25,000,000 shares of blank check preferred stock.
Our board of directors may issue shares of preferred stock on terms calculated
to discourage, delay or prevent a change of control of our Company or the
removal of our management.

     Classified Board of Directors

Our amended and restated articles of incorporation provide for the division of
our board of directors into three classes of directors, with each class as
nearly equal in number as possible, serving staggered, three year terms.
Approximately one-third of our board of directors will be elected each year.
This classified board provision could discourage a third party from making a
tender offer for our shares or attempting to obtain control of us. It could also
delay stockholders who do not agree with the policies of our board of directors
from removing a majority of our board of directors for two years.

     Election and Removal of Directors

Our amended and restated articles of incorporation prohibit cumulative voting in
the election of directors. Our bylaws require parties other than the board of
directors to give advance written notice of nominations for the election of
directors. Our articles of incorporation also provide that our directors may be
removed only for cause and only upon the affirmative vote of a majority of the
outstanding shares of our capital stock entitled to vote for those directors.
These provisions may discourage, delay or prevent the removal of incumbent
officers and directors.

     Limited Actions by Stockholders

Our amended and restated articles of incorporation and our bylaws provide that
any action required or permitted to be taken by our stockholders must be
effected at an annual or special meeting of stockholders or by the unanimous
written consent of our stockholders. Our amended and restated articles of
incorporation and our bylaws provide that, subject to certain exceptions, our
Chairman, Chief Executive Officer, or Secretary at the direction of the board of
directors or holders of not less than one-fifth of all outstanding shares may
call special meetings of our stockholders and the business transacted at the
special meeting is limited to the purposes stated in the notice. Accordingly, a
stockholder may be prevented from calling a special meeting for stockholder
consideration of a proposal over the opposition of our board of directors and
stockholder consideration of a proposal may be delayed until the next annual
meeting.

     Advance Notice Requirements for Stockholder Proposals and Director
     Nominations

Our bylaws provide that stockholders seeking to nominate candidates for election
as directors or to bring business before an annual meeting of stockholders must
provide timely notice of their proposal in writing to the corporate secretary.
Generally, to be timely, a stockholder's notice must be received at our
principal executive offices not less than 90 days nor more than 120 days prior
to the date on which we first mailed our proxy materials for the preceding
year's annual meeting. Our bylaws also specify requirements as to the form and
content of a stockholder's notice. These provisions may impede stockholders'
ability to bring matters before an annual meeting of stockholders or make
nominations for directors at an annual meeting of stockholders.

Stockholder Rights Plan

     General

Each share of our common stock includes one right, or a right, that entitles the
holder to purchase from us a unit consisting of one-thousandth of a share of our
preferred stock at a purchase price of $25 per unit, subject to specified
adjustments. The rights are issued pursuant to a rights agreement between us and
Computershare Trust Company, Inc., as rights agent. Until a right is exercised,
the holder of a right will have no rights to vote or receive dividends or any
other stockholder rights.

The rights may have anti-takeover effects. The rights will cause substantial
dilution to any person or group that attempts to acquire us without the approval
of our board of directors. As a result, the overall effect of the rights may be
to render more difficult or discourage any attempt to acquire us. Because our
board of directors can approve a redemption of the rights or a permitted offer,
the rights should not interfere with a merger or other business combination
approved by our board of directors. The adoption of the rights agreement was
approved by our existing stockholders prior to the offering.

We have summarized the material terms and conditions of the rights agreement and
the rights below. For a complete description of the rights, we encourage you to
read the rights agreement, which we have filed as an exhibit to the registration
statement of which this report is a part.

     Detachment of the Rights

The rights are attached to all certificates representing our currently
outstanding common stock and will attach to all common stock certificates we
issue prior to the rights distribution date that we describe below. The rights
are not exercisable until after the rights distribution date and will expire at
the close of business on the tenth anniversary date of the adoption of the
rights plan, unless we redeem or exchange them earlier as we describe below. The
rights will separate from the common stock and a rights distribution date would
occur, subject to specified exceptions, on the earlier of the following two
dates:

     o    10 days following a public announcement that a person or group of
          affiliated or associated persons or an "acquiring person", has
          acquired or obtained the right to acquire beneficial ownership of 20%
          or more of our outstanding common stock; or

     o    10 business days following the start of a tender or exchange offer
          that would result, if closed, in a person's becoming an acquiring
          person.

Existing stockholders are excluded from the definition of "acquiring person" for
purposes of the rights, and therefore their ownership cannot trigger the rights.
In addition, any person that acquires from an existing stockholder of common
stock that would otherwise result in that person becoming an "acquiring person"
will not become an acquiring person due to that acquisition. Specified
"inadvertent" owners that would otherwise become an acquiring person, including
those who would have this designation as a result of repurchases of common stock
by us, will not become acquiring persons as a result of those transactions.

Our board of directors may defer the rights distribution date in some
circumstances, and some inadvertent acquisitions will not result in a person
becoming an acquiring person if the person promptly divests itself of a
sufficient number of shares of common stock.

Until the rights distribution date:

     o    our common stock certificates will evidence the rights, and the rights
          will be transferable only with those certificates;

     o    any new common stock will be issued with rights and new certificates
          will contain a notation incorporating the rights agreement by
          reference.

As soon as practicable after the rights distribution date, the rights agent will
mail certificates representing the rights to holders of record of common stock
at the close of business on that date. After the rights distribution date, only
separate rights certificates will represent the rights.

We will not issue rights with any shares of common stock we issue after the
rights distribution date, except as our board of directors may otherwise
determine.

     Flip-In Event

A "flip-in event" will occur under the rights agreement when a person becomes an
acquiring person otherwise than pursuant to a permitted offer. The rights
agreement generally defines "permitted offer" to mean a tender or exchange offer
for all outstanding shares of common stock at a price and on terms that a
majority of the members of our board of directors who are independent from the
acquiring person or the person making the offer determines to be fair to and
otherwise in the best interests of our Company and our stockholders.

If a flip-in event occurs and we do not redeem the rights as described under the
heading "Redemption of Rights" below, each right, other than any right that has
become void, as we describe below, will become exercisable at the time it is no
longer redeemable for the number of shares of common stock, or, in some cases,
cash, property or other of our securities, having a current market price equal
to two times the exercise price of such right.

When a flip-in event occurs, all rights that then are, or in some circumstances
that were, beneficially owned by or transferred to an acquiring person or
specified related parties will become void in the circumstances the rights
agreement specifies.

     Flip-Over Event

A "flip-over event" will occur under the rights agreement when, at any time
after a person has become an acquiring person:

     o    we are acquired in a merger or other business combination transaction,
          other than specified mergers that follow a permitted offer of the type
          we describe above; or

     o    50% or more of our assets, cash flow or earning power is sold or
          transferred.

If a flip-over event occurs, each holder of a right, other than any right that
has become void as we describe under the heading "Flip-In Event" above, will
have the right to receive the number of shares of common stock of the acquiring
company which has a current market price equal to two times the exercise price
of such right.

     Antidilution

The number of outstanding rights associated with our common stock is subject to
adjustment for any stock split, stock dividend or subdivision, combination or
reclassification of our common stock occurring prior to the rights distribution
date. With some exceptions, the rights agreement will not require us to adjust
the exercise price of the rights until cumulative adjustments amount to at least
1% of the exercise price. It also will not require us to issue fractional shares
of our preferred stock that are not integral multiples of one one-hundredth of a
share, and, instead we may make a cash adjustment based on the market price of
the common stock on the last trading date prior to the date of exercise. The
rights agreement reserves to us the right to require prior to the occurrence of
any flip-in event or flip-over event that, on any exercise of rights, a number
of rights must be exercised so that we will issue only whole shares of stock.

     Redemption of Rights

At any time until 10 days after the date on which the occurrence of a flip-in
event is first publicly announced, we may redeem the rights in whole, but not in
part, at a redemption price of $.01 per right. The redemption price is subject
to adjustment for any stock split, stock dividend or similar transaction
occurring before the date of redemption. At our option, we may pay that
redemption price in cash, shares of common stock or any other consideration our
board of directors may select. The rights are not exercisable after a flip-in
event until they are no longer redeemable. If our board of directors timely
orders the redemption of the rights, the rights will terminate on the
effectiveness of that action.

     Exchange of Rights

We may, at our option, exchange the rights (other than rights owned by an
acquiring person or an affiliate or an associate of an acquiring person, which
have become void), in whole or in part. The exchange will be at an exchange
ratio of one share of common stock per right, subject to specified adjustments
at any time after the occurrence of a flip-in event and prior to:

     o    any person other than our existing stockholders becoming the
          beneficial owner of common stock with voting power equal to 50% or
          more of the total voting power of all shares of common stock entitled
          to vote in the election of directors; or

     o    the occurrence of a flip-over event.

     Amendment of Terms of Rights

During the time the rights are redeemable, we may amend any of the provisions of
the rights agreement, other than by decreasing the redemption price. Once the
rights cease to be redeemable, we generally may amend the provisions of the
rights agreement, other than to decrease the redemption price, only as follows:

     o    to cure any ambiguity, defect or inconsistency;

     o    to make changes that do not materially adversely affect the interests
          of holders of rights, excluding the interests of any acquiring person;
          or

     o    to shorten or lengthen any time period under the rights agreement,
          except that we cannot lengthen the time period governing redemption or
          lengthen any time period that protects, enhances or clarifies the
          benefits of holders of rights other than an acquiring person.

C. Material Contracts

We refer you to Item 7.B for a discussion of our option agreement to purchase
our technical manager. Other than this agreement, we have no material contracts,
other than contracts entered into in the ordinary course of business, to which
the Company or any member of the group is a party.

D. Exchange Controls

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

E. Taxation

United States Taxation

The following discussion is based upon the provisions of the U.S. Internal
Revenue Code of 1986, as amended (the "Code"), existing and proposed U.S.
Treasury Department regulations, administrative rulings, pronouncements and
judicial decisions, all as of the date of this Annual Report. This discussion
assumes that we do not have an office or other fixed place of business in the
United States.

Taxation of the Company's Shipping Income: In General

The Company anticipates that it will derive substantially all of its gross
income from the use and operation of vessels in international commerce and that
this income will principally consist of freights from the transportation of
cargoes, hire or lease from time or voyage charters and the performance of
services directly related thereto, which the Company refers to as "shipping
income."

Shipping income that is attributable to transportation that begins or ends, but
that does not both begin and end, in the United States will be considered to be
50% derived from sources within the United States. Shipping income attributable
to transportation that both begins and ends in the United States will be
considered to be 100% derived from sources within the United States. The Company
does not engage in transportation that gives rise to 100% U.S. source income.
Shipping income attributable to transportation exclusively between non-U.S.
ports will be considered to be 100% derived from sources outside the United
States. Shipping Income derived from sources outside the United States will not
be subject to U.S. federal income tax.

Based upon the Company's anticipated shipping operations, the Company's vessels
will operate in various parts of the world, including to or from U.S. ports.
Unless exempt from U.S. taxation under Section 883 of the Code, the Company will
be subject to U.S. federal income taxation, in the manner discussed below, to
the extent its shipping income is considered derived from sources within the
United States.

In the year ended December 31, 2004, approximately 24%, of the Company's
shipping income was attributable to the transportation of cargoes either to or
from a U.S. port. Accordingly, 12% respectively, of the Company's shipping
income would be treated as derived from U.S. sources for the year ended December
31, 2004. In the absence of exemption from tax under Section 883, the Company
would have been subject to a 4% tax on its gross U.S. source shipping income
equal to approximately $0.3 million for the year ended December 31, 2004.

Application of Code Section 883

Under the relevant provisions of Section 883 of the Code, the Company will be
exempt from U.S. taxation on its U.S. source shipping income if:

     (i)  It is organized in a qualified foreign country which is one that
          grants an equivalent exemption from tax to corporations organized in
          the United States in respect of the shipping income for which
          exemption is being claimed under Section 883 and which the Company
          refers to as the "country of organization requirement"; and

     (ii) It can satisfy any one of the following two (2) stock ownership
          requirements:

          o    more than 50% of the Company's stock, in terms of value, is
               beneficially owned by individuals who are residents of a
               qualified foreign country, which the Company refers to as the
               "50% Ownership Test"; or

          o    the Company's stock is "primarily and regularly" traded on an
               established securities market located in the United States.

The U.S. Treasury Department has recognized the Liberia, the Company's country
of incorporation during 2004, as a qualified foreign country. Accordingly, the
Company satisfies the country of organization requirement. The Marshall Islands,
the Company's country of incorporation beginning in February 2005, has also been
so recognized by the U.S. Treasury Department.

Therefore, the Company's eligibility to qualify for exemption under Section 883
is wholly dependent upon being able to satisfy one of the stock ownership
requirements. For the 2004 tax year, the Company satisfied the 50% Ownership
Test since more than 50% of its stock in terms of value was owned by one or more
individuals who are residents of a qualified foreign country.

Final regulations interpreting Section 883 were promulgated by the U.S. Treasury
Department in August 2003, which the Company refers to as the "final
regulations." However, such regulations will not be effective for calendar year
taxpayers like us until calendar year 2005 and therefore we have assumed their
non-applicability for purposes of this tax discussion.

Taxation in Absence of Internal Revenue Code Section 883 Exemption

To the extent the benefits of Section 883 are unavailable with respect to any
item of U.S. source income, the Company's U.S. source shipping income, would be
subject to a 4% tax imposed by Section 887 of the Code on a gross basis, without
the benefit of deductions. Since under the sourcing rules described above, no
more than 50% of the Company's shipping income would be treated as being derived
from U.S. sources, the maximum effective rate of U.S. federal income tax on the
Company's shipping income would never exceed 2% under the 4% gross basis tax
regime.

Based on its U.S. source Shipping Income for 2004, the Company would be subject
to U.S. federal income tax of approximately $0.3 million under Section 887 in
the absence of an exemption under Section 883.

Gain on Sale of Vessels.

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

Marshall Islands Tax Considerations

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

F. Dividends and paying agents

Not Applicable.

G. Statement by experts

Not Applicable.

H. Documents on display

We file reports and other information with the SEC. These materials, including
this annual report and the accompanying exhibits, may be inspected and copied at
the public reference facilities maintained by the Commission at 100 F Street,
N.E., Washington, D.C. 20549, or from the SEC's website http://www.sec.gov. You
may obtain information on the operation of the public reference room by calling
1 (800) SEC-330 and you may obtain copies at prescribed rates.

I. Subsidiary information

Not Applicable.

Item 11. Quantitative and Qualitative Disclosures about Market Risk

Interest Rates

Historically, we have been subject to market risks relating to changes in
interest rates, because we have had significant amounts of floating rate debt
outstanding. During 2003 and 2004, we paid interest on this debt based on LIBOR
plus an average spread of 1.25% on our bank loans. A one percent increase in
LIBOR would have increased our interest expense for the period ended December
31, 2004 from $2.0 million to $3.0 million. A one percent increase in LIBOR
would have increased our interest expense for the year ended December 31, 2003
from $1.8 million to $2.5 million. Following the completion of our initial
public offering and repayment of our outstanding debt, we have no material
exposure to interest rate changes because we do not have long-term debt
outstanding.

Currency and Exchange Rates

We generate all of our revenues in U.S. dollars but currently incur over half of
our operating expenses and the majority of our management expenses in currencies
other than the U.S. dollar, primarily the Euro. For accounting purposes,
expenses incurred in Euros are converted into U.S. dollars at the exchange rate
prevailing on the date of each transaction. Because a significant portion of our
expenses are incurred in currencies other than the U.S. dollar, our expenses may
from time to time increase relative to our revenues as a result of fluctuations
in exchange rates, particularly between the U.S. dollar and the Euro, which
could affect the amount of net income that we report in future periods. While we
historically have not mitigated the risk associated with exchange rate
fluctuations through the use of financial derivatives, we may determine to
employ such instruments from time to time in the future in order to minimize
this risk. Our use of financial derivatives would involve certain risks,
including the risk that losses on a hedged position could exceed the nominal
amount invested in the instrument and the risk that the counterparty to the
derivative transaction may be unable or unwilling to satisfy its contractual
obligations, which could have an adverse effect on our results.

Item 12. Description of Securities Other than Equity Securities

Not Applicable


                                     PART II

Item 13. Defaults, Dividend Arrearages and Delinquencies

None.

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

None.

Item 15. Controls and Procedures

We evaluated the effectiveness of the Company's disclosure controls and
procedures as December 31, 2004. Based on that evaluation, the chief executive
officer and the chief financial officer concluded that the Company's disclosure
controls and procedures were effective to provide reasonable assurance that the
information required to be disclosed by the Company in reports filed under the
Securities Exchange Act of 1934, as amended, is recorded, processed, summarized
and reported within the time periods specified in the SEC's rules and forms. The
Company believes that a system of controls, no matter how well designed and
operated, cannot provide absolute assurance that the objectives of the controls
are met, and no evaluation of controls can provide absolute assurance that all
control issues and instances of fraud, if any, within a company have been
detected.

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

Item 16A. Audit Committee Financial Expert

Our Board of Directors has determined that Mr. William Lawes, the chairman of
our Audit Committee, qualifies as financial expert and he is considered to be
independent according to the SEC rules.

Item 16B. Code of Ethics

We have adopted a code of ethics that applies to officers and employees. Our
code of ethics is posted in our website: http://www.dianashippinginc.com, under
Corporate Governance and is also filed with this annual report as exhibit 11.1.

Item 16C. Principal Accountant Fees and Services.

Our principal Accountants for the years ended December 31, 2003 and 2004 were
Ernst and Young (Hellas), Certified Auditors Accountants S.A. For the 2004 year
audit they billed us Euro 63,000. There were no tax and audit related fees
billed in 2004. The audit for the year ended December 31, 2003, was conducted in
conjunction with the audits for the years ended December 31, 2001 and 2002, as
part of our initial public offering and their billing consists part of our
offering expenses. For their services in connection of our initial public
offering Ernst and Young (Hellas), Certified Auditors Accountants S.A. billed us
Euro 334,750.

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

Not Applicable.

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

Not Applicable.


                                    PART III

Item 17. Financial Statements

See Item 18

Item 18. Financial Statements

The following financial statements listed below are set forth on pages F-1
through F-33 and are filed as a part of this annual report.

Item 19. Exhibits

          (a)  Exhibits

          Exhibit
          Number                                 Description
          ------                                 -----------

            1.1          Amended and Restated Articles of Incorporation of Diana
                         Shipping Investment Corp. (changing name to Diana
                         Shipping Inc. and increasing the authorized shares) (1)
            1.2          Amended and restated by-laws of the Company (2)
            2.1          Form of Share Certificate (1)
            4.1          Form of Stockholders Rights Agreement (2)
            4.2          Form of Registration Rights Agreement (2)
            4.3          Form of 2005 Stock Incentive Plan (2)
            4.4          Form of Technical Manager Purchase Option Agreement (2)
            4.5          Form of Management Agreement (1)
            4.6          Loan Agreement with Royal Bank of Scotland (2)
            8.1          Subsidiaries of the Company (2)
            11.1         Code of Ethics
            12.1         Rule 13a-14(a)/15d-14(a) Certification of Chief
                         Executive Officer
            12.2         Rule 13a-14(a)/15d-14(a) Certification of Chief
                         Financial Officer
            13.1         Certification of Chief Executive Officer pursuant to 18
                         U.S.C. Section 1350, as adopted pursuant to Section 906
                         of the Sarbanes-Oxley Act of 2002
            13.2         Certification of Chief Financial Officer pursuant to 18
                         U.S.C. Section 1350, as adopted pursuant to Section 906
                         of the Sarbanes-Oxley Act of 2002

(1)  Filed as an Exhibit to the Company's Amended Registration Statement (File
     No. 123052) on March 15, 2005.

(2)  Filed as an Exhibit to the Company's Registration Statement (File No.
     123052) on March 1, 2005.


                                   SIGNATURES

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

                                        DIANA SHIPPING INC.
                                        -------------------

                                        By: /s/ Simeon Palios
                                            ------------------
                                            Simeon Palios
                                            Chief Executive Officer and Chairman


                               DIANA SHIPPING INC.

             Index To Consolidated Financial Statements and schedule

                                                                            Page
                                                                            ----

Report of Ernst & Young (Hellas), Independent Registered Public
Accounting Firm                                                              F-2

Consolidated Balance Sheets as of December 31, 2003 and 2004                 F-3

Consolidated Statements of Income for the years ended December 31,
2002, 2003 and 2004                                                          F-4

Consolidated  Statements of Stockholders' Equity for the years
ended December 31, 2002, 2003 and 2004                                       F-5

Consolidated  Statements of Cash Flows for the years ended December
31, 2002,  2003 and 2004                                                     F-6

Notes to Consolidated Financial Statements                                   F-7

Schedule I - Condensed Financial Information for Diana Shipping Inc.        F-25


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Stockholders of
Diana Shipping Inc.

We have audited the accompanying consolidated balance sheets of Diana Shipping
Inc. as of December 31, 2003 and 2004 and the related consolidated statements of
income, stockholders' equity and cash flows for each of the three years in the
period ended December 31, 2004. Our audits also included the condensed financial
information listed in the Index as Schedule I. These financial statements and
schedule are the responsibility of the Company's management. Our responsibility
is to express an opinion on these financial statements and schedule based on our
audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. We were not engaged to perform an
audit of the Company's internal control over financial reporting. Our audit
included consideration of internal control over financial reporting as a basis
for designing audit procedures that are appropriate in the circumstances, but
not for the purpose of expressing an opinion on the effectiveness of the
Company's internal control over financial reporting. Accordingly, we express no
such opinion. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Diana Shipping
Inc. at December 31, 2003 and 2004 and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
December 31, 2004, in conformity with U.S. generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.

/s/ Ernst & Young (Hellas) Certified Auditors Accountants S.A.
Athens, Greece
April 11, 2005


DIANA SHIPPING INC.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)

                                                            2003         2004
                                                         ---------    ---------
ASSETS
---------

CURRENT ASSETS:
Cash and cash equivalents                                $   7,441    $   1,758
Accounts receivable, trade                                      78          128
Due from related companies (Note 3)                            149           --
Inventories (Note 4)                                           366          517
Prepaid insurance and other                                     80          357
Restricted cash                                                958          789
                                                         ---------    ---------
Total current assets                                         9,072        3,549
                                                         ---------    ---------

FIXED ASSETS:
Advances for vessels under construction and
acquisitions and other vessel costs (Note 5)                 8,642       19,234
                                                         ---------    ---------
Vessels (Notes 5 and 6)                                    126,032      147,269
Accumulated depreciation (Note 6)                           (9,329)     (14,416)
                                                         ---------    ---------
Vessels' net book value                                    116,703      132,853
                                                         ---------    ---------

Total fixed assets                                         125,345      152,087
                                                         ---------    ---------

OTHER NON-CURRENT ASSETS:
Financial instruments (Note 11)                                 77           --
                                                         ---------    ---------
Total assets                                             $ 134,494    $ 155,636
                                                         =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

CURRENT LIABILITIES:
Current portion of long-term debt (Note 8)               $   6,027    $   7,078
Accounts payable, trade                                        602          605
Accounts payable, other                                         80          120
Due to related companies (Note 3)                               --          362
Accrued liabilities (Note 7)                                   616          946
Unearned revenue                                             1,437        1,870
Other current liabilities (Note 10)                            345          363
                                                         ---------    ---------

Total current liabilities                                    9,107       11,344
                                                         ---------    ---------

LONG-TERM DEBT, net of current portion (Note 8)             76,601       85,168
                                                         ---------    ---------

OTHER NON-CURRENT LIABILITIES (Note 10)                        345           72
                                                         ---------    ---------

COMMITMENTS AND CONTINGENCIES (Notes 5 and 9)                   --           --
                                                         ---------    ---------

STOCKHOLDERS' EQUITY:
Preferred stock, $0,01 par value; 25,000,000 shares
authorized, none issued                                         --           --
Common stock, $0.01 par value; 100,000,000 shares
authorized; 27,625,000 issued
and outstanding. (Notes 12 and 16a)                            276          276
Additional paid-in capital (Note 12)                        37,961       39,489
Retained earnings                                           10,204       19,287
                                                         ---------    ---------

Total stockholders' equity                                  48,441       59,052
                                                         ---------    ---------

Total liabilities and stockholders' equity               $ 134,494    $ 155,636
                                                         =========    =========

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


DIANA SHIPPING INC.
CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)



                                                            2002            2003            2004
                                                        ------------    ------------    ------------
                                                                            
REVENUES:
     Voyage and time charter revenues (Note 1)          $     11,942    $     25,277    $     63,839

EXPENSES:
     Voyage expenses (Notes 3 and 10)                            946           1,549           4,330
     Vessel operating expenses (Notes 3, 10 and 14)            3,811           6,267           9,514
     Depreciation (Note 6)                                     3,004           3,978           5,087
     Management fees (Note 3)                                    576             728             947
     Executive management services and rent (Note 12)          1,404           1,470           1,528
     General and administrative expenses                         140             123             300
     Foreign currency losses                                       5              20               3
                                                        ------------    ------------    ------------
     Operating income                                          2,056          11,142          42,130
                                                        ------------    ------------    ------------

OTHER INCOME / (EXPENSES):
     Interest and finance costs (Notes 8 and 11)              (2,001)         (1,680)         (2,165)
     Interest income                                              21              27             136
     Gain on sale of vessel (Note 6)                              --              --          19,982
                                                        ------------    ------------    ------------
     Total other income / (expenses), net                     (1,980)         (1,653)         17,953
                                                        ------------    ------------    ------------

Net income                                              $         76    $      9,489    $     60,083
                                                        ============    ============    ============

Earnings per common share, basic (Note 13)              $       0.02    $       0.37    $       2.17
                                                        ============    ============    ============

Weighted average number of common shares, basic            4,297,161      25,340,596      27,625,000
                                                        ============    ============    ============

Earnings per common share, diluted (Note 13)            $       0.00    $       0.37    $       2.17
                                                        ============    ============    ============

Weighted average number of common shares, diluted         18,416,667      25,340,596      27,625,000
                                                        ============    ============    ============


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


DIANA SHIPPING INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)



                                                             Common Stock        Preferred Stock       Addi-
                                                Compre-   ------------------   -------------------    tional
                                                hensive      # of       Par       # of       Par      Paid-in   Retained
                                                Income      Shares     Value     Shares     Value     Capital   Earnings    Total
                                                -------   ----------    ----   ----------    -----    --------  --------   --------
                                                                                                   
BALANCE, December 31, 2001                                 3,683,333    $ 37   14,733,334    $ 147    $ 21,179  $  1,755   $ 23,118

     - Net income                                    76           --      --           --       --          --        76         76
     - Conversion of preferred stock (1:1)                14,733,334     147   14,733,334     (147)         --        --         --
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,404        --      1,404
     - Dividends paid ($0.06 per share)

                                                                  --      --           --       --          --    (1,116)    (1,116)
                                                -------
       Comprehensive income                     $    76
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2002                                18,416,667    $184           --    $  --    $ 22,583  $    715   $ 23,482

     - Net income                                 9,489           --      --           --       --          --     9,489      9,489
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,470        --      1,470
     - Issuance of common stock (par value
       $0.01, at $1.52)                                    9,208,333      92           --       --      13,908        --     14,000
                                                -------
       Comprehensive income                     $ 9,489
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2003                                27,625,000    $276           --    $  --    $ 37,961  $ 10,204   $ 48,441

     - Net income                                60,083           --      --           --       --          --    60,083     60,083
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,528        --      1,528
     - Dividends paid ($1.85 per share)                           --      --           --       --          --   (51,000)   (51,000)
                                                -------
       Comprehensive income                     $60,083
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2004                                27,625,000    $276           --    $  --    $ 39,489  $ 19,287   $ 59,052
                                                          ==========    ====   ==========    =====    ========  ========   ========


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


DIANA SHIPPING INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)



                                                              2002           2003           2004
                                                            --------       --------       --------
                                                                                 
Cash Flows from Operating Activities:

  Net income                                                $     76       $  9,489       $ 60,083
  Adjustments to reconcile net income to
  net cash provided by operating activities:

     Depreciation                                              3,004          3,978          5,087
     Executive management services and rent                    1,404          1,470          1,528
     Amortization of financing costs                              61             73             88
     Gain on sale of vessel                                       --             --        (19,982)
     Change in fair value of interest rate
     option contracts                                             --            (77)            (9)
     Recognition and amortization of free
     lubricants benefit                                          480           (168)          (255)
  (Increase) Decrease in:
     Receivables                                                  99             12            (50)
     Due from related parties                                     --           (149)           149
     Inventories                                                 114           (296)          (151)
     Prepayments and other                                        55            (52)          (277)
  Increase (Decrease) in:
     Accounts payable                                           (177)           503             43
     Due to related parties                                      322         (1,329)           362
     Accrued liabilities                                         (51)           425            330
     Unearned revenue                                             64          1,339            433
                                                            --------       --------       --------
Net Cash from Operating Activities                             5,451         15,218         47,379
                                                            --------       --------       --------
Cash Flows from Investing Activities:
     Advances for vessels under construction
     and acquisitions and other vessel costs                      --        (10,854)       (17,021)
     Vessel acquisitions                                          --        (41,869)       (35,956)
     Net proceeds from sale of vessel                             --             --         41,199
                                                            --------       --------       --------
Net Cash used in Investing Activities                             --        (52,723)       (11,778)
                                                            --------       --------       --------
Cash Flows from Financing Activities:
     Proceeds from long-term debt                                 --         33,500         15,750
     Issuance of common stock                                     --         14,000             --
     Decrease in restricted cash                                 119            334            169
     Financing costs                                              --           (357)            --
     Payments of long-term debt                               (3,897)        (4,398)        (6,289)
     Proceeds from settlement of financial instruments            --             --             86
     Cash dividends                                           (1,116)            --        (51,000)
                                                            --------       --------       --------

Net Cash from (used in) Financing Activities                  (4,894)        43,079        (41,284)
                                                            --------       --------       --------

Net increase (decrease) in cash and cash equivalents             557          5,574         (5,683)

Cash and cash equivalents at beginning of year                 1,310          1,867          7,441
                                                            --------       --------       --------

Cash and cash equivalents at end of year                    $  1,867       $  7,441       $  1,758
                                                            ========       ========       ========

SUPPLEMENTAL CASH FLOW INFORMATION
  Cash paid during the year for:
     Interest payments, net of amounts capitalized          $  2,158       $  1,393       $  2,279
                                                            ========       ========       ========
     Non-cash financing activities:
      Executive management services and rent                $  1,404       $  1,470       $  1,528
                                                            ========       ========       ========


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


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

1.   Basis of Presentation and General Information:

     The accompanying consolidated financial statements include the accounts of
     Diana Shipping Inc. (formerly Diana Shipping Investment Corp.) ("Diana")
     and its wholly owned subsidiaries (collectively, the "Company"). The
     Company is engaged in the ocean transportation of dry bulk cargoes
     worldwide through the ownership and operation of bulk carrier vessels.
     Diana was formed on March 8, 1999, under the laws of the Republic of
     Liberia and is the sole owner of all the outstanding bearer shares of the
     following subsidiaries:

     (a)  Husky Trading S.A. ("Husky"), incorporated in the Republic of Panama
          in July 1999, owner of the Bahamas flag 75,336 DWT bulk carrier vessel
          "Triton", which was built and delivered in March 2001.

     (b)  Panama Compania Armadora S.A. ("Panama"), incorporated in the Republic
          of Panama in November 1999, owner of the Bahamas flag 75,211 DWT bulk
          carrier vessel "Oceanis", which was built and delivered in May 2001.

     (c)  Skyvan Shipping Company S.A. ("Skyvan"), incorporated in the Republic
          of Panama in March 1999, owner of the Bahamas flag 75,311 DWT bulk
          carrier vessel "Nirefs", which was built and delivered in January
          2001.

     (d)  Buenos Aires Compania Armadora S.A. ("Buenos"), incorporated in the
          Republic of Panama in July 1999, owner of the Bahamas flag 75,247 DWT
          bulk carrier vessel "Alcyon", which was built and delivered in
          February 2001.

     (e)  Eaton Marine S.A. ("Eaton"), incorporated in the Republic of Panama in
          March 2003, owner of the Greek flag 75,106 DWT (built in 2001) bulk
          carrier vessel "Danae", which was acquired in July 2003.

     (f)  Chorrera Compania Armadora S.A. ("Chorrera"), incorporated in the
          Republic of Panama in July 1993, owner of the Greek flag 75,172 DWT
          (built in 2001) bulk carrier vessel "Dione", which was acquired in May
          2003.

     (g)  Cypres Enterprises Corp. ("Cypres"), incorporated in the Republic of
          Panama in September 2000, owner of a 73,630 DWT bulk carrier vessel
          under construction, "Protefs" (Hull 2301). This vessel was built and
          delivered in August 2004.

     (h)  Urbina Bay Trading S.A. ("Urbina"), incorporated in the Republic of
          Panama in May 2002, owner of a 73,700 DWT bulk carrier vessel under
          construction, "Amfitrite" (Hull 2302). This vessel was sold to an
          unrelated party in November 2004 (Note 6).

     (i)  Darien Compania Armadora S.A. ("Darien"), incorporated in the Republic
          of Panama in December 1993, owner of a 73,691 DWT bulk carrier vessel
          under construction, "Calipso" (Hull 2303). This vessel was built and
          delivered in February 2005 (Note 16 (f)).

     (j)  Texford Maritime S.A. ("Texford"), incorporated in the Republic of
          Panama in March 2003, owner of a 73,700 DWT bulk carrier vessel under
          construction, "Clio" (Hull 2304). This vessel has an expected delivery
          date in May 2005.

     (k)  Cerada International S.A ("Cerada"), incorporated in the Republic of
          Panama in August 2004, to be the owner of "Pantelis SP", a second hand
          169,883 DWT bulk carrier vessel (built: 1999), for which Cerada
          entered into an agreement to acquire from an unrelated third party in
          November 2004 and which was delivered to the Company in February 2005
          (Note 16 (f)).

     (l)  Changame Compania Armadora S.A. ("Changame"), incorporated in the
          Republic of Panama in November 1999, ex-owner of Hull 1117 (a bulk
          carrier vessel under construction) which was sold to an unrelated
          third party in August 2000.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

1.   Basis of Presentation and General Information - (continued):

     Until November 11, 2004 the vessel owning subsidiaries had a management
     agreement with Diana Shipping Agency S.A. ("DSA"), under which management
     services were provided in exchange for a fixed monthly fee of $12 per
     vessel, which was renewable annually. Furthermore, DSA was charging the
     vessel owning subsidiaries 2% commission on all voyage and time charter
     revenues. Effective November 12, 2004 and following the termination of the
     management agreements with DSA, the operations of the vessels are managed
     by Diana Shipping Services S.A. (the "Manager" or "DSS"), a related
     Panamanian corporation. DSA and DSS are majority owned and controlled by
     Mr. Simeon Palios, the Company's Chief Executive Officer and Chairman.
     Based on the new management agreements, the Manager provides the vessel
     owning subsidiaries with a wide range of shipping services, such as
     technical support and maintenance, insurance consulting, chartering,
     financial and accounting services, in exchange for fixed monthly fee of $15
     per vessel plus 2% commission on all voyage and time charter revenues, for
     a non specific period of time provided that such agreement may be
     terminated by either party giving three months notice at any time (Note 3).

     During 2002, 2003 and 2004, six charterers individually accounted for more
     than 10% of the Company's voyage and time charter revenues as follows:

                       Charterer    2002     2003    2004
                       ---------    ----     ----    ----
                           A        42%      25%     25%
                           B         --      15%     15%
                           C        41%      20%      --
                           D                 15%      --
                           E         --       --     20%
                           F         --       --     16%

2.   Significant Accounting Policies:

     (a)  Principles of Consolidation: The accompanying consolidated financial
          statements have been prepared in accordance with U.S. generally
          accepted accounting principles and include the accounts of Diana
          Shipping Inc. and its wholly-owned subsidiaries referred to in Note 1
          above. All significant intercompany balances and transactions have
          been eliminated in consolidation.

     (b)  Use of Estimates: The preparation of consolidated financial statements
          in conformity with U.S. generally accepted accounting principles
          requires management to make estimates and assumptions that affect the
          reported amounts of assets and liabilities and disclosure of
          contingent assets and liabilities at the date of the consolidated
          financial statements and the reported amounts of revenues and expenses
          during the reporting period. Actual results could differ from those
          estimates.

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

     (d)  Foreign Currency Translation: The functional currency of the Company
          is the U.S. Dollar because the Company's vessels operate in
          international shipping markets, and therefore primarily transact
          business in U.S. Dollars. The Company's books of accounts are
          maintained in U.S. Dollars. Transactions involving other currencies
          during the year are converted into U.S. Dollars using the exchange
          rates in effect at the time of the transactions. At the balance sheet
          dates, monetary assets and liabilities, which are denominated in other
          currencies, are translated into U.S. Dollars at the year-end exchange
          rates. Resulting gains or losses are reflected separately in the
          accompanying consolidated statements of income.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

2.   Significant Accounting Policies - (continued):

     (e)  Cash and Cash Equivalents: The Company considers highly liquid
          investments such as time deposits and certificates of deposit with an
          original maturity of three months or less to be cash equivalents.
          Restricted cash concerns deposits with certain banks that can only be
          used for the purposes of loan repayment.

     (f)  Accounts Receivable, Trade: The amount shown as accounts receivable,
          trade, at each balance sheet date, includes receivables from
          charterers for hire, freight and demurrage billings, net of a
          provision for doubtful accounts. At each balance sheet date, all
          potentially uncollectible accounts are assessed individually for
          purposes of determining the appropriate provision for doubtful
          accounts. No provision for doubtful accounts has been established as
          of December 31, 2003 and 2004.

     (g)  Insurance Claims: Insurance claims are recorded on the accrual basis
          and represent the claimable expenses, net of deductibles, incurred
          through December 31 of each year, which are expected to be recovered
          from insurance companies.

     (h)  Inventories: Inventories consist of lubricants and victualling which
          are stated at the lower of cost or market. Cost is determined by the
          first in, first out method.

     (i)  Vessel Cost: Vessels are stated at cost, which consists of the
          contract price and any material expenses incurred upon acquisition
          (initial repairs, improvements and delivery expenses, interest and
          on-site supervision costs incurred during the construction periods).
          Subsequent expenditures for conversions and major improvements are
          also capitalized when they appreciably extend the life, increase the
          earning capacity or improve the efficiency or safety of the vessels;
          otherwise these amounts are charged to expense as incurred.

     (j)  Impairment of Long-Lived Assets: The Company uses SFAS No. 144
          "Accounting for the Impairment or Disposal of Long-lived Assets",
          which addresses financial accounting and reporting for the impairment
          or disposal of long-lived assets. The standard requires that,
          long-lived assets and certain identifiable intangibles held and used
          or disposed of by an entity be reviewed for impairment whenever events
          or changes in circumstances indicate that the carrying amount of the
          assets may not be recoverable. When the estimate of undiscounted cash
          flows, excluding interest charges, expected to be generated by the use
          of the asset is less than its carrying amount, the Company should
          evaluate the asset for an impairment loss. Measurement of the
          impairment loss is based on the fair value of the asset as provided by
          third parties. In this respect, management regularly reviews the
          carrying amount of the vessels in comparison with the fair value of
          the asset as provided by third parties for each of the Company's
          vessels. The review for impairment of each vessel's carrying amount as
          of December 31, 2002, 2003 and 2004, did not result in an indication
          of an impairment loss.

     (k)  Vessel Depreciation: Depreciation is computed using the straight-line
          method over the estimated useful life of the vessels, after
          considering the estimated salvage value. Each vessel's salvage value
          is equal to the product of its lightweight tonnage and estimated scrap
          rate. Management estimates the useful life of the Company's vessels to
          be 25 years from the date of initial delivery from the shipyard.
          Second hand vessels are depreciated from the date of their acquisition
          through their remaining estimated useful life. When regulations place
          limitations over the ability of a vessel to trade on a worldwide
          basis, its useful life is adjusted at the date such regulations become
          effective.

     (l)  Accounting for Dry-Docking Costs: The Company follows the deferral
          method of accounting for dry-docking costs whereby actual costs
          incurred are deferred and are amortized on a straight-line basis over
          the period through the date the next dry-docking is scheduled to
          become due. Unamortized dry-docking costs of vessels that are sold are
          written off and included in the calculation of the resulting gain or
          loss in the year of the vessel's sale.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

2.   Significant Accounting Policies - (continued):

     (m)  Financing Costs: Fees paid to lenders for obtaining new loans or
          refinancing existing ones are recorded as a contra to debt. Other fees
          are capitalized as deferred financing costs. Fees are amortized to
          interest and finance costs over the life of the related debt using the
          effective interest method. Unamortized fees relating to loans repaid
          or refinanced are expensed in the period the repayment or refinancing
          is made.

     (n)  Pension and Retirement Benefit Obligations - Crew: The ship-owning
          companies included in the consolidation, employ the crew on board,
          under short-term contracts (usually up to nine months) and
          accordingly, they are not liable for any pension or post retirement
          benefits.

     (o)  Accounting for Revenues and Expenses: Revenues are generated from
          voyage and time charter agreements. Time charter revenues are recorded
          over the term of the charter as service is provided. Under a voyage
          charter the revenues and associated voyage costs are recognized on a
          pro-rata basis over the duration of the voyage. A voyage is deemed to
          commence upon the completion of discharge of the vessel's previous
          cargo and is deemed to end upon the completion of discharge of the
          current cargo. Demurrage income represents payments by the charterer
          to the vessel owner when loading or discharging time exceeded the
          stipulated time in the voyage charter and is recognized as incurred.
          Vessel operating expenses are accounted for on the accrual basis.
          Unearned revenue represents cash received prior to year-end related to
          revenue applicable to periods after December 31 of each year.

     (p)  Repairs and Maintenance: All repair and maintenance expenses including
          underwater inspection expenses are expensed in the year incurred. Such
          costs are included in vessel operating expenses in the accompanying
          consolidated statements of income.

     (q)  Earnings per Common Share: Basic earnings per common share are
          computed by dividing net income available to common stockholders by
          the weighted average number of common shares deemed outstanding during
          the year. Diluted earnings per common share, reflects the potential
          dilution that could occur if securities or other contracts to issue
          common stock were exercised. During the year ended December 31, 2002,
          the Company converted at a ratio of 1:1 the then issued and
          outstanding preferred stock to common stock (Note 12). The Company had
          no dilutive securities during the years ended December 31, 2003 and
          2004.

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


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

2.   Significant Accounting Policies - (continued):

     (s)  Derivatives: SFAS No. 133, "Accounting for Derivative Instruments and
          Hedging Activities" as amended establishes accounting and reporting
          standards requiring that every derivative instrument (including
          certain derivative instruments embedded in other contracts) be
          recorded in the balance sheet as either an asset or liability measured
          at its fair value, with changes in the derivatives' fair value
          recognized currently in earnings unless specific hedge accounting
          criteria are met.

          During the year ended 2003, the Company entered into two open interest
          rate option agreements (cap and floor) in order to partially hedge the
          exposure of interest rate fluctuations associated with the Company's
          borrowing. In November 2004, the agreements were terminated (Note 11).
          These option agreements did not meet hedge accounting criteria and the
          change in the fair value of these option agreements has been included
          in "Interest and Other Finance Costs" in the accompanying consolidated
          statements of income.

          The off-balance sheet risk in outstanding option agreements involves
          the risk of a counter party not performing under the terms of the
          contract. The Company monitors its positions, the credit ratings of
          counterparties and the level of contracts it enters into with any one
          party. The Company has a policy of entering into contracts with
          parties that meet stringent qualifications and, given the high level
          of credit quality of its derivative counterparty, the Company does not
          believe it is necessary to obtain collateral arrangements.

     (t)  Recent Accounting Pronouncements: In December 2003, the FASB issued
          Interpretation No. 46R, Consolidation of Variable Interest Entities,
          an Interpretation of ARB No. 51 (the "Interpretation"), which revised
          Interpretation No. 46, issued in January 2003. The Interpretation
          addresses the consolidation of business enterprises (variable interest
          entities) to which the usual condition (ownership of a majority voting
          interest) of consolidation does not apply. The Interpretation focuses
          on financial interests that indicate control. It concludes that in the
          absence of clear control through voting interests, a company's
          exposure (variable interest) to the economic risks and potential
          rewards from the variable interest entity's assets and activities are
          the best evidence of control. Variable interests are rights and
          obligations that convey economic gains or losses from changes in the
          value of the variable interest entity's assets and liabilities.
          Variable interests may arise from financial instruments, service
          contracts, and other arrangements. If an enterprise holds a majority
          of the variable interests of an entity, it would be considered the
          primary beneficiary. The primary beneficiary would be required to
          include assets, liabilities, and the results of operations of the
          variable interest's entity in its financial statements. The Company
          was required to adopt the provisions of FIN 46R for entities created
          prior to February 2003, in 2004. The adoption of FIN 46R in 2004 did
          not have any impact on the Company's consolidated financial position,
          results of operations or cash flows.

     (u)  Reclassifications of Prior Year Balances: A reclassification has been
          made to the 2003 consolidated financial statements to conform to the
          presentation in the 2004 consolidated financial statements. An amount
          of $628, representing unamortized deferred financing costs is now
          presented as a contra to long-term debt, net of current portion at
          December 31, 2003. This amount was previously classified as deferred
          charges, net.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

3.   Transactions with Related Parties:

     (a)  Diana Shipping Agencies S.A. ("DSA") and Diana Shipping Services S.A
          ("DSS" or the "Manager"): As discussed in Note 1, until November 11,
          2004 the vessel owning subsidiaries had a management agreement with
          DSA, under which management services were provided in exchange for a
          fixed monthly fee of $12 per vessel, which was renewable annually.
          Furthermore, DSA charged the vessel owning subsidiaries 2% commission
          on all voyage and time charter revenues. Effective November 12, 2004,
          following the termination of the management agreement with DSA, the
          operations of the vessels are managed by DSS.

          Based on the new management agreements, the Manager provides the
          vessel owning subsidiaries with a wide range of shipping services,
          such as technical support and maintenance, insurance consulting,
          chartering, financial and accounting services, in exchange for a fixed
          monthly fee of $15 per vessel plus 2% commission on all voyage and
          time charter revenues, for a non specific period of time provided that
          such agreement may be terminated by either party giving three months
          notice at any time.

          DSA and DSS are majority owned and controlled by Mr. Simeon Palios,
          the Company's Chief Executive Officer and Chairman. The management
          fees charged by DSA (until November 11, 2004) and DSS (after November
          11, 2004) during the years ended December 2002, 2003 and 2004,
          amounted to $576, $728, $947, respectively, and are separately
          reflected in the accompanying consolidated statements of income.
          Commissions charged by DSA (until November 11, 2004) and DSS (after
          November 11, 2004) during the years ended December 2002, 2003 and
          2004, amounted to $239, $506 and $1,276, respectively, and are
          included under voyage expenses in the accompanying consolidated
          statements of income (Note 10).

          The balances due from DSA at December 31, 2003 and due to DSS at
          December 31, 2004 amounted to $149 and $(362), respectively, and are
          separately reflected in the accompanying consolidated balance sheets.

     (b)  Altair Travel S.A. ("Altair"): The Company uses the services of an
          affiliated travel agent, Altair, which is 43% owned beneficially by
          Mr. Simeon Palios, 36% owned by Mr. Palios' two daughters, and 21%
          owned by other individuals who have indirect minority interests in the
          Company. Travel expenses for the years ended December 31, 2002, 2003
          and 2004 amounted to $121, $167 and $287, respectively and are
          included in vessel operating expenses and general and administrative
          expenses in the accompanying consolidated statements of income. No
          amounts were payable to or receivable from Altair at December 31, 2003
          and 2004.

     (c)  Fortis Bank ("Fortis") ultimate shareholder of Zoe S. Company S.A.
          ("Zoe"): On December 30, 2002, a share purchase and subscription
          agreement was signed by Zoe, Ironwood Trading Corp. (then the sole
          shareholder of the Company), certain executives (including Mr. Simeon
          Palios) and the Company. Under the terms of this agreement, Zoe
          acquired from Ironwood Trading Corp. 50% of the then issued and
          outstanding common share capital of the Company for a fixed sum while
          the Company and certain executives of the Company were required to
          observe certain covenants (Note 12). Zoe is 100% owned by Maas Capital
          Investments BV; the private equity arm of Fortis Bank ("Fortis"). The
          following related company transactions occurred between the Company
          and Fortis:

          (i)  On July 21, 2003, the Company concluded two separate interest
               rate option contracts (Cap and Floor) with Fortis for a period of
               five years (through July 2008) for a notional amount of $38,000
               (Note 11).



DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

3.   Transactions with Related Parties - (continued):

          (ii) On February 19, 2004, the Company entered into an agreement with
               Fortis whereby Fortis would act as the Company's financial
               advisor in relation to either a private placement or an initial
               public offering of new and/or existing securities. Fortis' fee
               under this agreement was a monthly retainer fee of $50 payable
               monthly and a success fee of $250 payable at the closing of the
               initial public offering. During 2004, the Company incurred
               expenses of $200 under this agreement which are included in
               General and Administrative expenses in the accompanying 2004
               consolidated statement of income. On June 29, 2004, Fortis and
               the Company suspended this agreement.

4.   Inventories:

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

                     2003     2004
                     ----     ----
     Lubricants       268     406
     Victualling       98     111
                      ---     ---
            Total     366     517
                      ===     ===

5.   Advances for Vessels Under Construction and Acquisitions and Other Vessel
     Costs:

     The amounts shown in the accompanying consolidated balance sheets as of
     December 31, 2003 and 2004 include payments to sellers of vessels or, in
     the case of contracted vessels, the shipyards, supervision services and
     capitalized interest cost, in accordance with the accounting policy
     discussed in Note 2(i), as analyzed below:

                                                2003        2004
                                               ------      ------
     Advance payments on contract signing       4,058       2,029
     Additional pre-delivery payments           4,059      16,496
     Construction supervision costs               159         421
     Capitalized interest                          91         175
     Other related costs                          275         113
                                               ------      ------
           Total                                8,642      19,234
                                               ======      ======

     The movement of the account, during 2003 and 2004, was as follows:

                                                    2003          2004
                                                  -------       -------
     Beginning balance                                 --         8,642
     Advances for vessels under construction
     delivered during the year                         --        35,956
     Advances for vessels under
     construction and other vessel costs            8,642        10,667
     Advances for vessels acquisition               2,212         6,354
     Transferred to vessel cost                    (2,212)      (42,385)
                                                  -------       -------
     Ending balance                                 8,642        19,234
                                                  =======       =======


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

5.   Advances for Vessels Under Construction and Acquisitions and Other Vessel
     Costs - (continued):

     As at December 31, 2003 and 2004, subsidiaries of the Company had under
     construction four and two panamax dry-bulk carriers, respectively, at the
     Jiangnan Shipyard in China. Furthermore, in November 2004, the vessel
     owning subsidiary Cerada, signed a memorandum of agreement with an
     unrelated third party for the purchase of the 169,883 DWT (built: 1999)
     bulk carrier vessel "Pantelis SP", for an amount of $63,500. As at December
     31, 2004 the Company had made an advance payment (10% of purchase price
     plus expenses) of $6,354 and the remaining balance was paid upon the
     delivery of vessel:

       Vessel                          Expected    Contract      Advances and
        Name         Contract Date     Delivery     Amount    Other Vessel Costs

                                                               2003        2004
                                                               ----        ----
     Panamax
     Protefs       December 24, 2002   Note 1(g)    20,351    4,242           --
     Amfitrite     December 24, 2002   Note 6       20,192    2,187           --
     Calipso       April 29, 2003      Note 1(i)    20,291    1,105        6,465
     Clio          April 29, 2003      Note 1(j)    20,291    1,108        6,415
     Pantelis SP   November 16, 2004   Note 1(k)    63,500       --        6,354
                                                              -----       ------
                                                     Total    8,642       19,234
                                                              =====       ======

     As of December 31, 2004, remaining contracted payments for the vessels
     under construction and vessels acquisitions were $85,557, all due in 2005

6.   Vessels:

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



                                                    Vessel      Accumulated   Net Book
                                                     Cost      Depreciation     Value
                                                   --------      --------     --------
                                                                     
     Balance, December 31, 2002                      81,951        (5,351)      76,600
     - Transfers from vessels under construction      2,212            --        2,212
     - Vessel acquisitions                           41,869            --       41,869
     - Depreciation for the year                         --        (3,978)      (3,978)
                                                   --------      --------     --------
     Balance, December 31, 2003                     126,032        (9,329)     116,703
     - Transfers from vessels under construction     42,385            --       42,385
     - Vessel disposals                             (21,148)           --      (21,148)
     - Depreciation for the period                       --        (5,087)      (5,087)
                                                   --------      --------     --------
     Balance, December 31, 2004                     147,269       (14,416)     132,853
                                                   ========      ========     ========


     At December 31, 2004, all vessels were operating under time charters, the
     last of which expires in February 2006.

     In October 2004, the Company signed a Memorandum of Agreement with an
     unrelated third party for the sale of Amfitrite (Hull 2302) for an amount
     of $42,000. Under the terms of the agreement, the buyer paid a 10% advance
     to the Company on October 25, 2004, of $4,200. The Company took delivery of
     Amfitrite from the Jiangnan Shipyard on November 22, 2004 and on the same
     date delivered the vessel to her new owners and collected the balance
     ($37,800) of the sale price. The vessel's cost amounted to $21,148
     (contract amount of $20,191 and other capitalized costs of $957). This
     sale, after the related sales expenses of $870, resulted in a gain of
     $19,982 which is separately reflected in the accompanying 2004 consolidated
     statement of income.

     All Company's vessels, having a total carrying value of $132,853 at
     December 31, 2004, have been provided as collateral to secure the loans
     discussed in Note 8.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

7.   Accrued Liabilities:

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

                                             2003     2004
                                              ---      ---
     Interest on long-term debt               313       77
     Vessels' operating and voyage
     expenses                                 250      379
     General and administrative expenses       53      490
                                              ---      ---
          Total                               616      946
                                              ===      ===

8.   Long-term Debt:

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

         Borrower(s)                                   2003          2004
         -----------                                 -------       -------

     (a) Husky                                        12,566        11,647
     (b) Panama                                       12,530        11,583
     (c) Skyvan                                       12,439        11,447
     (d) Buenos                                       12,434        11,451
     (e) Eaton                                        16,961        15,840
     (f) Chorrera                                     15,878        14,897
     (g) Cypres                                          (70)       15,421
         Financing costs for loans not yet
         issued as of December 31, 2004                 (110)          (40)
                                                     -------       -------
                                      Total           82,628        92,246
         Less: Current portion                        (6,027)       (7,078)
                                                     -------       -------
         Long-term portion                            76,601        85,168
                                                     =======       =======

     Loan (a): Loan for an amount of $15,000, obtained in March 2001 from an
     unrelated international bank, to refinance Husky's indebtedness of $4,000
     under a previous loan agreement and to partially finance the construction
     cost of the vessel Triton. Loan financing costs incurred amounted to $142.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004 was 3.66%. The outstanding
     principal balance of the loan ($11,719) as at December 31, 2004 is payable
     in 17 equal semi-annual instalments from March 2005 to March 2013, plus a
     balloon payment of $ 3,750 payable together with the last instalment.

     Loan (b): Loan for an amount of $15,000, obtained in May 2001 from an
     unrelated international bank, to refinance Panama's indebtedness of $4,000
     under a previous loan agreement and to partially finance the construction
     cost of the vessel Oceanis. Loan financing costs incurred amounted to $108.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004 was 3.62%. The outstanding
     principal balance of the loan ($11,640) as at December 31, 2004 is payable
     in 33 equal quarterly instalments from February 2005 to February 2013, plus
     a balloon payment of $3,720 payable in May 2013.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

8.   Long-term Debt - (continued):

     Loan (c): Loan for an amount of $15,000, obtained in January 2001 from an
     unrelated international bank, to refinance Skyvan's indebtedness of $2,000
     under a previous loan agreement and to partially finance the construction
     cost of the vessel Nirefs. Loan financing costs incurred amounted to $102.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004, was 3.67%. The outstanding
     principal balance of the loan ($11,500) as at December 31, 2004 is payable
     in 17 equal semi-annual instalments from January 2005 to January 2013, plus
     a balloon payment of $3,000 payable together with the last instalment.

     Loan (d): Loan for an amount of $15,000, obtained in February 2001 from an
     unrelated international bank, to refinance Buenos' indebtedness of $2,000
     under a previous loan agreement and to partially finance the construction
     cost of the vessel Alcyon. Loan financing costs incurred amounted to $109.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004, was 3.59%. The outstanding
     principal balance of the loan ($11,500) as at December 31, 2004 is payable
     in 17 equal semi-annual instalments from February 2005 to February 2013,
     plus a balloon payment of $3,000 payable together with the last instalment.

     Loan (e): In July 2003, Eaton concluded a loan for an amount of $17,000
     from an unrelated international bank to partially finance the acquisition
     cost of the vessel Danae. Loan financing costs incurred amounted to $43.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004 was 3.51%.

     The outstanding principal balance of the loan ($15,870) as at December 31,
     2004 is payable in 18 equal semi-annual instalments from January 2005 to
     July 2013, plus a balloon payment of $5,700 payable together with the last
     instalment.

     Loan (f): In March 2003, Chorrera concluded a loan for an amount of $16,500
     from an unrelated international bank to partially finance the acquisition
     cost of the vessel Dione. Loan financing costs incurred amounted to $82.
     The loan bears interest at LIBOR plus a margin and the interest rate
     (including the margin) at December 31, 2004 was 3.70%. The outstanding
     principal balance of the loan ($15,000) as at December 31, 2004 is payable
     in 34 equal quarterly instalments from February 2005 to May 2013, plus a
     balloon payment of $6,500 payable together with the last instalment.

     Loan (g): In February 2003, Cypres concluded a loan for an amount of
     $15,750 from an unrelated international bank to partially finance the
     construction cost of the vessel Protefs. Loan financing costs incurred
     amounted to $70. On August 26, 2004 Cypres drew-down the amount of $15,750
     and on August 31, 2004 the vessel Protefs was delivered to Cypres. The loan
     bears interest at LIBOR plus a margin and the interest rate (including the
     margin) at December 31, 2004, was 3.67%. The outstanding principal balance
     of the loan ($15,488) as of December 31, 2004 is payable in 47 equal
     quarterly instalments from February 2005 to August 2016, plus a balloon
     payment of $3,150 payable in December 2016.

     In 2003, the Company incurred financing costs of $70, $20 and $20, relating
     to future loans to be issued to partly finance the acquisition costs of the
     vessels Amfitrite, Calipso (Note 16(f)) and Clio (Note 1(j)), respectively,
     upon their delivery from the shipyard. As further discussed in Note 6,
     Amfitrite was sold in November 2004 upon her delivery from the shipyard.
     The then unamortized balance of financing costs was written off and reduced
     the gain on sale of vessel in the accompanying 2004 consolidated statement
     of income.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

8.   Long-term Debt - (continued):

     The loans are secured as follows:

     o    First priority mortgages over the borrowers' vessels;

     o    Assignments of insurance and earnings of the mortgaged vessels;

     o    Personal guarantee of a person nominated by the borrower and accepted
          by the lender;

     o    Manager's (Diana Shipping Services S.A.) undertaking;

     o    Pledge over the earnings accounts of the vessels.

     The loan agreements contain ship finance 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 minimum requirements regarding hull cover ratio. In addition, the
     borrowing companies must maintain minimum working capital accounts with the
     lending banks, as defined in the loan agreements. Furthermore, the vessel
     owning subsidiary companies are not permitted to pay any dividends to Diana
     Shipping Inc. without the lenders' prior consent. The restricted net assets
     of the vessel owning subsidiary companies at December 31, 2004 amounted to
     $42,671.

     Total interest incurred on long-term debt for the years ended December 31,
     2002, 2003 and 2004 amounted to $1,940, $1,775 and $2,382, respectively. Of
     the above amounts, $0 (in 2002), $91 (in 2003), and $339 (in 2004) were
     capitalized as part of vessel cost or as advances for vessels under
     construction. Interest expense on long-term debt for 2002, 2003 and 2004,
     net of interest capitalized, is included in interest expense and finance
     costs in the accompanying consolidated statements of income.

     The weighted average interest rate of the above loans during 2002, 2003 and
     2004, was 3.47%, 2.50% and 2.74%, respectively.

     The annual principal payments required to be made after December 31, 2004,
     are as follows:

                                                  Amount
                                                 -------
     2005                                          7,078
     2006                                          7,077
     2007                                          7,078
     2008                                          7,077
     2009                                          7,078
     2010 and thereafter                          57,329
     Unamortized balance of financing costs         (471)
                                                 -------
                                                  92,246
                                                 =======


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

9.   Contingencies:

     Various claims, suits, and complaints, including those involving government
     regulations and product liability, arise in the ordinary course of the
     shipping business. In addition, losses may arise from disputes with
     charterers, agents, insurance and other claims with suppliers relating to
     the operations of the Company's vessels. Currently, management is not aware
     of any such claims or contingent liabilities, which should be disclosed, or
     for which a provision should be established in the accompanying
     consolidated financial statements.

     The Company accrues for the cost of environmental liabilities when
     management becomes aware that a liability is probable and is able to
     reasonably estimate the probable exposure. Currently, management is not
     aware of any such claims or contingent liabilities, which should be
     disclosed, or for which a provision should be established in the
     accompanying consolidated financial statements. A minimum of up to $1
     billion of the liabilities associated with the individual vessels actions,
     mainly for sea pollution, are covered by the Protection and Indemnity (P&I)
     Club insurance.

10.  Voyage and Vessel Operating Expenses:

     The amounts in the accompanying consolidated statements of income are
     analyzed as follows:

                                                       2002     2003      2004
                                                      ------   ------    ------
     Voyage Expenses
     Port charges                                          4        9        32
     Bunkers                                              73     (169)      (23)
     Commissions charged by third parties                599    1,172     3,019
     Commissions charged by a related party (Note 3)     239      506     1,276
     Miscellaneous                                        31       31        26
                                                      ------   ------    ------
              Total                                      946    1,549     4,330
                                                      ======   ======    ======
     Vessel Operating Expenses
     Crew wages and related costs                      2,198    3,613     5,403
     Insurance                                           437      897     1,157
     Repairs and maintenance                             164      505       703
     Spares and consumable stores                        869    1,029     1,899
     Tonnage taxes (Note 14)                              28       52        68
     Miscellaneous                                       115      171       284
                                                      ------   ------    ------
              Total                                    3,811    6,267     9,514
                                                      ======   ======    ======

     In 2001, the Company signed agreements with an unrelated, international
     supplier for the exclusive supply of lubricants to the vessels Nirefs,
     Alcyon, Triton and Oceanis, for periods up to December 31, 2005. Under the
     terms of these contracts, lubricants supplied during the first two years of
     operations of the vessels were free of charge. The free of charge periods
     for the four vessels expired between January and May 2003. The market value
     of lubricants consumed during the free of charge period, for all four
     vessels, was $1,649.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

10.  Voyage and Vessel Operating Expenses - (continued):

     In 2004, the Company signed an agreement with an unrelated, international
     supplier for the exclusive supply of lubricants to the vessels Amfitrite,
     Protefs, Calipso and Clio. Under the terms of this agreement a fixed
     quantity of main engine and auxiliary Diesel engine oils for each vessel
     will be supplied free of charge. The above discount offer assumes that the
     Company will remain exclusively supplied by the specific supplier for at
     least five years following the date of the first supply. In case contract
     duration will not be satisfied, the free quantities purchased until the
     time of the premature termination will be charged at normal prices to the
     Company for the 100% of their volume if the contract is terminated within
     the first year, then reducing by 20% each year until the fifth year, the
     year the contract expires. The vessel Amfitrite did not make use of the
     above benefit since she was sold upon her delivery from the shipyard.

     The Company classifies lubricant expense in spares and consumable stores in
     the aforementioned table of Voyage and Vessel Operating Expenses. During
     free lubricant periods, the Company records the market value of the
     lubricants consumed as an expense and amortizes the benefit of the free
     lubricants consumed on a straight-line basis over the periods from the
     inception of each of the lubricant contracts through the date of their
     expiration; however, for the quantities acquired free of charge for the
     vessels Protefs, Calipso and Clio, the Company recorded the fair market
     value of the quantities received as inventory with an offsetting deferred
     credit; the benefit of the free lubricants will be recognized as the
     provisions of the contract, which would otherwise require payment for the
     free lubricants, expire.

     The unamortized balance of the above benefits at December 31, 2003 and 2004
     amounted to $690 and $435, respectively, and is reflected in other current
     and non-current liabilities in the accompanying consolidated balance
     sheets.

11.  Interest and Finance Costs:

     The amounts in the accompanying consolidated statements of income are
     analyzed as follows:

                                                      2002     2003      2004
                                                     ------   ------    ------
     Interest on long-term debt                       1,940    1,684     2,043
     Amortization and write-off of financing costs       61       73        88
     Financial instruments                               --      (77)       (9)
     Other                                               --       --        43
                                                     ------   ------    ------
              Total                                   2,001    1,680     2,165
                                                     ======   ======    ======

     In July 2003, the Company concluded two separate interest rate option
     contracts (cap and floor) with Fortis Bank for a period of five years
     (through July 2008) for a notional amount of $38,000. Under the cap option
     contract, the Company paid a premium of $420 and received interest
     (calculated at LIBOR less 5.5%) if LIBOR exceeded 5.5%. Under the floor
     option contract, the Company received a premium of $420 and paid interest
     (calculated at 2.25% less LIBOR) if LIBOR fell below 1%. The Company
     entered into these agreements in order to partially hedge its exposure to
     fluctuations in interest rates on its long-term debt. The Company's
     strategy was to limit the interest rate on a long-term debt principal
     amount of $38,000, at 5.5% through July 2008. These option agreements did
     not meet hedge accounting criteria.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

11.  Interest and Finance Costs -(continued):

     The fair value of these option agreements at December 31, 2003 in
     accordance with SFAS No. 133, was $77 and is reflected in Financial
     instruments in the accompanying 2003 consolidated balance sheet. In
     November 2004, the agreements were terminated resulting in a gain of $86.
     The positive change in the fair value of the options amounting to $77 and
     $9 during 2003 and 2004, respectively, is included in interest and finance
     costs in the accompanying consolidated statement of income. No other
     interest was received or paid up to the date of termination.

12.  Common Stock and Additional Paid-In Capital:

     The Company's common stock since inception on March 8, 1999 and prior to
     the amendment of its articles of incorporation discussed in Note 16(a),
     consisted of 100,000 authorized, issued outstanding shares of $10 par
     value, of which 20,000 were voting common shares and 80,000 were non-voting
     convertible cumulative preferred shares. On December 16, 2002, as a
     condition precedent to the share purchase and subscription agreement,
     signed on December 30, 2002 (Note 3(c)), between the Company, certain
     executives, Zoe and Ironwood Trading Corp., the Company amended its
     articles of association and increased its authorized shares by 50,000 to
     total 150,000 authorized shares at $10 par value, and converted the then
     outstanding preferred shares into common shares at a ratio of 1:1. On
     December 20, 2002, the Company declared and paid cash dividends of $1,116
     to the common stockholders of record on that date.

     At the time of the signing of the share purchase and subscription
     agreement, Zoe and Ironwood Trading Corp. mutually agreed to authorize the
     Company to issue 50,000 additional common shares for a total consideration
     of $14,000 which consideration was based on a fair market valuation of the
     Company. Accordingly, each shareholder placed $7,000 into an escrow
     account, which was then released to the Company on the dates mentioned
     below in exchange for common shares. During the year 2003, the Company
     issued four allotments of common shares; 8,310 in January for $2,027,
     19,643 in March for $5,500, 7,247 in April for $2,029 and 14,800 in May for
     $4,444. Accordingly, 50,000 common shares were issued during 2003 in
     exchange for cash consideration of $14,000. This issuance of common stock
     was allocated to common stock ($500) and additional paid-in capital
     ($13,500) in the accompanying consolidated statements of stockholders'
     equity for the year ended December 31, 2003.

     The share and per share data included in the accompanying consolidated
     financial statements have been restated to reflect the stock dividend of
     27,475,000 shares, discussed in Note 16(a), as outstanding for all periods
     presented. The holders of the common shares are entitled to one vote on all
     matters submitted to a vote of stockholders and to receive all dividends,
     if any.

     In September and December 2004, the Company paid dividends of $17,000
     ($0.62 per share) and $34,000 ($1.23 per share), respectively. The Company
     has obtained the required consents from the lending banks for the payment
     of the dividends.

     The amounts shown in the accompanying consolidated balance sheets, as
     additional paid-in capital, represent (i) payments made by the stockholders
     at various dates to finance vessel acquisitions in excess of the amounts of
     bank loans obtained and advances for working capital purposes, (ii)
     payments made by the stockholders in excess of the par value of common
     stock purchased by them and (iii) the value of executive management
     services provided through the management agreement with Diana Shipping
     Services S.A. to the Company, as well as the value of the lease expense for
     the office space and of the secretarial services that are provided to the
     Company at no additional charge by Diana Shipping Services S.A. The value
     of the above services and free office space was estimated at $1,404,
     $1,470, and $1,528, for the years ended December 31, 2002, 2003 and 2004,
     respectively, and is recorded as executive management services and rent in
     the accompanying consolidated statements of income.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

12.  Common Stock and Additional Paid-In Capital - (continued):

     Diana Shipping Agencies S.A. (DSA) and Diana Shipping Services S.A. (DSS)
     are majority owned and controlled by Mr. Simeon Palios, the Company's Chief
     Executive Officer and Chairman. In February 2005, the Company entered into
     direct employment agreements with individuals who will provide executive
     management services previously provided by DSA. In addition the Company
     will occupy office space and receive secretarial services both provided by
     DSS (Note 16(b)). The value of the above services was determined by
     reference to the amounts in the employment agreements and lease agreement
     between DSS and the future owner of the office space presently occupied by
     DSS. The amounts relating to the management services were discounted for
     the effect of the salary increases during the years 2002 (4.75%), 2003
     (4.00%) and 2004 (4.92%) as determined by the collective agreements
     governing the employment of shoreside personnel by shipping companies in
     Greece, which approximate inflation rates, while the amounts relating to
     the rent were discounted for the effect of the inflation rates.

     Under the share purchase and subscription agreement between the Company,
     certain executives, Zoe and Ironwood Trading Corp., signed on December 30,
     2002 (Note 3(c)), the Company and its executives are required to obtain
     approval from all stockholders (i.e., unanimous consent) before they
     initiate or undertake any of the following: declare or pay dividends,
     modify the authorized or issued share capital of the Company, appoint or
     terminate the Manager, obtain loans or advances, issue guarantees, acquire
     or sell vessels or other assets, and various other actions (Note 16(b)).

13.  Earnings Per Common Share:

     The components of the calculation of basic earnings per common share and
     diluted earnings per common share are as follows:

                                              2002         2003         2004
                                           ----------   ----------   ----------
     Income:
        Income available to common
        stockholders                               76        9,489       60,083
     Basic earnings per share:
        Weighted average common shares
        outstanding                         4,297,161   25,340,596   27,625,000
     Diluted earnings per share:
        Weighted average common shares -
        diluted                            18,416,667   25,340,596   27,625,000

     Basic earnings per common share       $     0.02   $     0.37   $     2.17

     Diluted earnings per common share     $     0.00   $     0.37   $     2.17

14.  Income Taxes:

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


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

14.  Income Taxes - (continued):

     Pursuant to the Internal Revenue Code of the United States (the "Code"),
     U.S. source income from the international operations of ships is generally
     exempt from U.S. tax if the Company operating the ships meets both of the
     following requirements, (a) the Company is organized in a foreign country
     that grants an equivalent exception to corporations organized in the United
     States and (b) either (i) more than 50% of the value of the Company's stock
     is owned, directly or indirectly, by individuals who are "residents" of the
     Company's country of organization or of another foreign country that grants
     an "equivalent exemption" to corporations organized in the United States
     (50% Ownership Test) or (ii) the Company's stock is "primarily and
     regularly traded on an established securities market" in its country of
     organization, in another country that grants an "equivalent exemption" to
     United States corporations, or in the United States (Publicly-Traded Test).
     Under the regulations, Company's stock will be considered to be "regularly
     traded" on an established securities market if (i) one or more classes of
     its stock representing 50% or more of its outstanding shares, by voting
     power and value, is listed on the market and is traded on the market, other
     than in minimal quantities, on at least 60 days during the taxable year;
     and (ii) the aggregate number of shares of our stock traded during the
     taxable year is at least 10% of the average number of shares of the stock
     outstanding during the taxable year. Treasury regulations under the Code
     were promulgated in final form in August 2003.

     These regulations apply to taxable years beginning after September 24,
     2004. As a result, such regulations will be effective for calendar year
     taxpayers, like the Company, beginning with the calendar year 2005. The
     Company believes that currently satisfies both the criteria (a) and (b)
     above, since the Company and its ship-operating subsidiaries are
     incorporated in countries (Marshall Islands and Panama) that grant an
     equivalent to U.S. corporations exemption from income taxes and furthermore
     the Company satisfies the 50% ownership test. Beginning with calendar year
     2005, when the final regulations will be in effect and following the
     listing of its common stock in the New York Stock Exchange, the Company
     believes that the 50% ownership test can continue be satisfied but no
     assurance can be given that this will remain so in the future, since
     continued compliance with this rule is subject to factors outside the
     Company's control.

15.  Financial Instruments:

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

     (a)  Interest Rate Risk: The Company's interest rates and long-term loan
          repayment terms are described in Note 8.

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

     (c)  Fair Value: The carrying amounts reflected in the accompanying
          consolidated balance sheets of temporary cash investments, accounts
          receivable and accounts payable approximate their respective fair
          values due to the short maturities of these amounts. The fair values
          of long-term bank loans approximate the recorded values, due to their
          variable interest rates. The fair market value of the non-hedging
          option agreements outstanding, at December 31, 2003 and 2004 was $77
          and $0, respectively, and has been included in Financial instruments
          in the accompanying consolidated balance sheets.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

16.  Subsequent Events:

     (a)  Company's Country of Incorporation: On February 15, 2005, the
          Company's articles of incorporation were amended. Under the amended
          articles of incorporation the Company was renamed Diana Shipping Inc.
          and was redomiciled from the Republic of Liberia to the Marshall
          Islands. Furthermore, under the amended articles of incorporation the
          Company's authorized capital stock increased to 100,000,000 shares
          (all in registered form) of common stock, par value $0.01 per share
          and of 25,000,000 shares (all in registered form) of preferred stock,
          par value $0.01 per share. In addition the Company within the context
          of its initial public offering discussed below, on February 15, 2005,
          reduced the par value of the 150,000 shares of Diana Shipping
          Investment Corp. from $10.00 per share to $0.01 per share and on
          February 21, 2005 issued in the form of dividends 27,475,000 new
          shares of common stock at their par value. The share and per share
          amounts included in the accompanying consolidated financial statements
          have been restated to reflect the stock dividend of 27,475,000 shares
          as outstanding for all periods presented.

     (b)  Initial Public Offering: On March 17, 2005 the Company completed its
          initial public offering in the United States under the United States
          Securities Act of 1933, as amended. In this respect, 12,375,000 shares
          of common stock at par value $0.01 were issued for $17 per share. The
          net proceeds of the initial public offering totaled approximately
          $193,650. In addition, within the context of the acquisition discussed
          in (e) below, the Company will enter into an agreement with Diana
          Shipping Services S.A. ("DSS"), pursuant to which DSS will provide the
          Company with office space and secretarial services for no additional
          charge. The value of the annual rental for the office space and the
          secretarial services is estimated at approximately $150 until the
          acquisition of DSS discussed in (e) below occurs. Furthermore, on
          February 21, 2005 the Company and all parties to the share purchase
          and subscription agreement, signed on December 30, 2002 (Notes 3(c)
          and 12), irrevocably terminated the agreement.

     (c)  Equity Incentive Plan: In February 2005 the Company adopted an equity
          incentive plan (the plan) which entitles the Company's officers, key
          employees and directors to receive options to acquire the Company's
          common stock. A total of 2,800,000 shares of common stock was reserved
          for issuance under the plan. The plan is administered by the Company's
          Board of Directors. Under the terms of the plan, the Company's Board
          of Directors will be able to grant new options exercisable at a price
          per share to be determined by the Company's Board of Directors. Under
          the terms of the plan, no options will be exercisable until at least
          two years after the closing of the initial public offering discussed
          above. Any shares received on exercise of the options will not be able
          to be sold until three years after the closing of the initial public
          offering discussed above. All options will expire 10 years from the
          date of grant. The plan will expire 10 years from the closing of the
          initial public offering.

     (d)  Dividends and appropriation of retained earnings In February 2005, the
          Company declared a dividend of $14,000 which was paid on March 15,
          2005. Furthermore, following a Board of Directors resolution dated
          January 20, 2005, $15,850 of retained earnings was appropriated for
          the purpose of reinvestment to the Company.


DIANA SHIPPING INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of United States Dollars - except share and per share
data, unless otherwise stated)

16.  Subsequent Events - (continued):

     (e)  Option to acquire Diana Shipping Services S.A.: In February 2005 the
          Company entered into an agreement with the stockholders of Diana
          Shipping Services S.A. ("DSS"), a vessel management company related
          through common control, pursuant to which the Company may exercise an
          option to purchase 100% of the issued and outstanding shares of DSS at
          any time between the 13th month through the 24th month, inclusive,
          following the consummation of the public offering for cash
          consideration of $20,000. The majority shareholding (65%) of DSS is
          beneficially owned by the Company's Chief Executive Officer, Mr.
          Simeon Palios. Pursuant to this agreement, the current DSS
          stockholders may also exercise an option to sell all, but not less
          than all, of their outstanding shares to the Company for the same
          consideration at any time during the 12-month period following the
          consummation of the public offering. The Company expects to pay these
          amounts from the proceeds of the credit facility discussed in (g)
          below. The Company intends to exercise its option to acquire DSS if
          the current DSS stockholders have not exercised their option prior to
          such time. When DSS is acquired by the Company, the transaction will
          be recorded at historical cost due to common control. DSS's net assets
          amounted approximately to $700 as of December 31, 2004. The amount in
          excess of DSS historical book value ($19,300 at December 31, 2004)
          will be reflected as a reduction in net income in the period the
          acquisition is consummated as a preferential deemed dividend.

     (f)  New loan agreements and Delivery of vessels: (i) in January 2005,
          Darien concluded a loan from an unrelated international bank for an
          amount of $18,000 to finance the final installment due on the delivery
          (February 3, 2005) of the vessel under construction "Calipso"
          discussed in Notes 5 and 8. The loan was fully paid on March 29, 2005
          (see (g) below) (ii) in February 2005, Cerada concluded a loan from an
          unrelated international bank for an amount of $58,000 to finance the
          final installment due on the delivery (February 22, 2005) of the
          second hand vessel "Pantelis SP" discussed in Note 5. The loan was
          fully paid on March 29, 2005 (see (g) below).

     (g)  New Credit Facility: In February 2005, the Company concluded an
          agreement with Royal Bank of Scotland for a $230 million secured
          revolving credit facility. The facility will be used to acquire
          additional dry bulk carrier vessels or cellular container ships, for
          the acquisition of Diana Shipping Services S.A. ("DSS") as further
          discussed in (e) above and for working capital. The maturity of the
          credit facility is ten years and the interest rate on amounts drawn
          will be at LIBOR plus margin. The facility will be available in full
          for five years. At the end of the fifth year the facility will be
          reduced by $20 million and over the remaining period of five years
          will be reducing in semiannual amounts of $13.5 million with a final
          reduction of $75.0 million together with the last semi annual
          reduction. The credit facility will be secured by first priority
          mortgages over the Company's vessels and assignments of earnings and
          insurances.

     (h)  Repayment of existing debt: On March 29, 2005 the then outstanding
          balance of the loans discussed in Note 8 and in (f) above, amounting
          to $166,399 was fully repaid from the proceeds of the Initial Public
          Offering discussed in (b) above.


Schedule I - Condensed Financial Information of Diana Shipping Inc.
BALANCE SHEETS
DECEMBER 31, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)

                                                               2003        2004
                                                             -------     -------
ASSETS

CURRENT ASSETS:
 Cash and cash equivalents                                   $ 2,717     $   501
 Intercompany accounts                                            --         679
 Other current assets                                             --         284
 Investments                                                  53,210      57,603
 Financial instruments                                            77          --
                                                             -------     -------
     Total assets                                            $56,004     $59,067
                                                             =======     =======
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
 Intercompany account                                        $ 7,561     $    --
 Other current liabilities                                         2          15
                                                             -------     -------

                                                               7,563          15
                                                             -------     -------

STOCKHOLDERS' EQUITY:

Preferred stock, $0,01 par value; 25,000,000
shares authorized, none issued                                    --          --
Common stock, $0.01 par value; 100,000,000
shares authorized, 27,625,000, issued
and outstanding                                                  276         276
Additional paid-in capital                                    37,961      39,489
Retained earnings                                             10,204      19,287
                                                             -------     -------

     Total stockholders' equity                               48,441      59,052
                                                             -------     -------

     Total liabilities and stockholders' equity              $56,004     $59,067
                                                             =======     =======


Schedule I - Condensed Financial Information of Diana Shipping Inc.

STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)



                                                 2002          2003          2004
                                              -----------   -----------   -----------
                                                                 
REVENUES:
     Equity in net income of subsidiaries     $     1,598   $    10,983   $    61,778
     Interest income                                   --            76           133

EXPENSES:
     Executive management services and rent         1,404         1,470         1,528
     Foreign exchange losses                           --             3
     General and administrative expenses              118            97           300
                                              -----------   -----------   -----------
Net Income                                    $        76   $     9,489   $    60,083
                                              ===========   ===========   ===========

Earnings per common share, basic              $      0.02   $      0.37   $      2.17
                                              ===========   ===========   ===========

Weighted average number of shares, basic        4,297,161    25,340,596    27,625,000
                                              ===========   ===========   ===========

Earnings per common share, diluted            $      0.00   $      0.37   $      2.17
                                              ===========   ===========   ===========

Weighted average number of shares, diluted     18,416,667    25,340,596    27,625,000
                                              ===========   ===========   ===========




Schedule I - Condensed Financial Information of Diana Shipping Inc.
STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except share and per share data)



                                                Compre-      Common Stock        Preferred Stock       Addi-
                                                hensive   ------------------   -------------------    tional
                                                Income       # of       Par       # of       Par      Paid-in   Retained
                                                (Loss)      Shares     Value     Shares     Value     Capital   Earnings    Total
                                                -------   ----------    ----   ----------    -----    --------  --------   --------
                                                                                                   
BALANCE, December 31, 2001                                 3,683,333    $ 37   14,733,334    $ 147    $ 21,179  $  1,755   $ 23,118

     - Net income                                    76           --      --           --       --          --        76         76
     - Conversion of preferred stock (1:1)                14,733,334     147   14,733,334     (147)         --        --         --
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,404        --      1,404
     - Dividends paid ($0.06 per share)

                                                                  --      --           --       --          --    (1,116)    (1,116)
                                                -------
       Comprehensive income                     $    76
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2002                                18,416,667    $184           --    $  --    $ 22,583  $    715   $ 23,482

     - Net income                                 9,489           --      --           --       --          --     9,489      9,489
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,470        --      1,470
     - Issuance of common stock (par value
       $0.01, at $1.52)                                    9,208,333      92           --       --      13,908        --     14,000
                                                -------
       Comprehensive income                     $ 9,489
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2003                                27,625,000    $276           --    $  --    $ 37,961  $ 10,204   $ 48,441

     - Net income                                60,083           --      --           --       --          --    60,083     60,083
     - Contribution to additional-paid in
       capital (Note 12)                                          --      --           --       --       1,528        --      1,528
     - Dividends paid ($1.85 per share)                           --      --           --       --          --   (51,000)   (51,000)
                                                -------
       Comprehensive income                     $60,083
                                                =======
                                                          ----------    ----   ----------    -----    --------  --------   --------
BALANCE, December 31, 2004                                27,625,000    $276           --    $  --    $ 39,489  $ 19,287   $ 59,052
                                                          ==========    ====   ==========    =====    ========  ========   ========




Schedule I - Condensed Financial Information of Diana Shipping Inc.
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars)



                                                                  2002        2003        2004
                                                                --------    --------    --------
                                                                               
Cash Flows from Operating Activities:

     Net income                                                 $     76    $  9,489    $ 60,083
     Adjustments to reconcile net income
     to net cash provided by operating activities:
       Distribution in excess of subsidiaries' earnings
       (Undistributed earnings of subsidiaries)                     (482)    (10,983)      6,838
       Executive management services and rent                      1,404       1,470       1,528
       Change in fair value of interest rate option contracts         --         (77)         (9)
     (Increase) Decrease in:
       Intercompany account                                           --          --        (679)
       Other current assets                                           --          --        (284)
     Increase (Decrease) in:
       Intercompany account                                           --       7,561      (7,561)
       Other current liabilities                                     118        (116)         13
                                                                --------    --------    --------

Net Cash from Operating Activities                                 1,116       7,344      59,929
                                                                --------    --------    --------

Cash Flows from Investing Activities:
     Cash contributions to subsidiaries                               --     (18,627)    (11,231)
                                                                --------    --------    --------
Net Cash from (used in) Investing Activities                          --     (18,627)    (11,231)
                                                                --------    --------    --------

Cash Flows from Financing Activities:

     Cash dividends                                               (1,116)         --     (51,000)
     Issuance of common stock                                         --      14,000          --
     Proceeds from settlement of financial instruments                --          --          86

                                                                --------    --------    --------
Net Cash from (used in) Financing Activities                      (1,116)     14,000     (50,914)
                                                                --------    --------    --------
Net increase (decrease) in cash and cash equivalents                  --       2,717      (2,216)

Cash and cash equivalents at beginning of year                        --          --       2,717
                                                                --------    --------    --------
Cash and cash equivalents at end of year                        $     --    $  2,717    $    501
                                                                ========    ========    ========



Schedule I - Condensed Financial Information of Diana Shipping Inc.
(Expressed in thousands of U.S. Dollars)

In the Parent Company only financial statements, the Company's investment in
subsidiaries is stated at cost plus equity in undistributed earnings of
subsidiaries since the date of acquisition. The Company, during the years ended
December 31, 2002, 2003 and 2004, received cash dividends from its subsidiaries
of $1,116, $0 and $68,616, respectively. The Parent Company only financial
statements should be read in conjunction with the Company's consolidated
financial statements.

23159.0001 #582459