StealthGas Inc. Reports Third Quarter and Nine Months 2006 Results and Announces Quarterly Cash Dividend of $0.1875 per Common Share


ATHENS, GREECE -- (MARKET WIRE) -- November 21, 2006 -- STEALTHGAS INC. (NASDAQ: GASS), a ship-owning company serving the liquefied petroleum gas (LPG) sector of the international shipping industry, announced today its unaudited financial and operating results for the third quarter and nine-month period ended September 30, 2006.

Third Quarter 2006 Results

For the third quarter ended September 30, 2006, net revenues amounted to $18.7 million and net income was $2.1 million. Earnings per share, basic and diluted, calculated on 14.2 million weighted average number of shares outstanding, were $0.15. EBITDA for the third quarter of 2006 was $7.4 million.

During the third quarter 2006, the Company reported an unrealized, non-cash loss of $1.5 million on three previously disclosed interest rate swap arrangements. Before these non cash charges, net income was $3.6 million, or $0.25 per diluted share.

An average of 28 vessels were owned and operated in the third quarter 2006 earning an average time-charter-equivalent rate of approximately $6,675 per day.

Nine-Month 2006 Results

For the nine-month period ended September 30, 2006, net revenues amounted to $52.8 million and net income was $13.7 million. Earnings per share, basic and diluted, calculated on 14.1 million weighted average number of shares outstanding, were $0.97. EBITDA for the nine-months of 2006 was $26.5 million.

For the nine-month period 2006, the non-cash unrealized loss on the above mentioned swap arrangements was $0.2 million. Before these non-cash charges, net income for the nine month period was $13.9 million or $0.98 per diluted share.

An average of 25.2 vessels were owned and operated in the nine-months of 2006 earning an average time-charter-equivalent rate of approximately $7,117 per day.

CEO Harry Vafias commented: "During the third quarter of 2006, we achieved strong operational results despite the unusually heavy dry docking costs of $ 1.3 million which affected our profitability. We dry docked four vessels, or one fifth of the twenty vessels in our fleet for which we are responsible for dry docking and special survey costs, whereas for our eight vessels that operate under bareboat charter, it is the charterer who is responsible for these costs. I would also like to reiterate that we take all our dry docking costs directly to our Profit and Loss account at the time they are incurred."

"We have and will continue to pursue and secure period employment on the majority of our fleet to first class charterers. In this context, approximately 61% of our fleet is already fixed for 2007. However, overall rates have been softer over the past few months, as can be seen from the decline in our average daily time charter equivalent (TCE) rate per vessel from $6,922 in the second quarter 2006 to $6,675 in the third quarter 2006. Nevertheless, I am pleased to report that at a time of ever increasing costs in the shipping sector, we are still managing to operate our vessels with the highest standards of safety and quality at costs below the industry average. Our total vessel operating expenses per day have been reduced from $2,519 in the second quarter 2006 to $2,076 in the third quarter 2006, thereby more than offsetting the decline in the daily TCE rate. In this softer rate environment, we are paying very close attention to keeping our costs under control, and in this regard, as previously announced, by the middle of next year, we expect to have our affiliate Stealth Maritime manage between eight and ten of our vessels."

CFO Andrew Simmons commented: "Whilst the third quarter from a results standpoint was expected to be our least buoyant quarter in 2006, due to the heavy dry docking schedule, we have managed to strengthen the company's financial structure with cash having increased from $10 million at the end of the second quarter 2006 to $17.5 million at the end of the third quarter 2006. In addition, at the end of the third quarter of 2006 our net debt to capitalization stood at 43% down from 46% at the end of the second quarter. Thus the Company has significant flexibility to continue its fleet expansion if attractive opportunities arise."

Quarterly Dividend

At its latest meeting held on the 21st November 2006, the Company's Board of Directors declared a quarterly cash dividend of $0.1875 per common share, payable on the December 5, 2006 to shareholders of record on the December 1, 2006.

This is the fourth consecutive quarterly dividend since the company went public in October 2005 and since then STEALTHGAS has declared quarterly dividends aggregating $0.75 per common share.

Latest Fleet Developments

The following time charter arrangements have been made since those announced in our latest press release of November 11, 2006.

The "Gas Czar" has extended its existing time charter for one additional year ending November 2007 at the rate of $190,000 per calendar month, if she trades in the Far East, or at the rate of $210,000 per calendar month, if she trades elsewhere.

The "Catterick" has extended its existing time charter for one additional year from January 2007 at the rate of $217,000 per calendar month.

Updated Fleet Profile and Fleet Deployment:

The table below describes our fleet development and deployment as of today:


               Vessel                 Delivered            Charter  Monthly
                 Size   Vessel Year      To     Employment  Expir-   Rate
Vessel          (cbm)   Type   Built    GASS     Status      ation   (1*) $
               -------- ------ ------ -------- ------------ ------ --------
CURRENT FLEET (Initial Fleet plus Identified & Additional Vessels already
 delivered to GASS)
               -------- ------ ------ -------- ------------ ------ --------
Gas Cathar        7,517   F.P.   2001   Oct-05 Time Charter Aug-07  355,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Marathon      6,572   F.P.   1995   Nov-05     Bareboat Oct-07  220,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Chios (8)     6,562   F.P.   1991   Oct-05 Time Charter Mar-07  300,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Amazon        6,526   F.P.   1992   May-05 Time Charter Nov-07  252,500
               -------- ------ ------ -------- ------------ ------ --------
Gas Monarch       5,018   F.P.   1997   Dec-05 Time Charter Jun-07  295,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Nemesis       5,016   F.P.   1995   Jun-06 Time Charter Jun-07  225,000
               -------- ------ ------ -------- ------------ ------ --------
Lyne (2)          5,014   F.P.   1996   May-06     Bareboat May-09  163,636
               -------- ------ ------ -------- ------------ ------ --------
Gas Emperor       5,013   F.P.   1995   Feb-05 Time Charter Jun-07  245,000
               -------- ------ ------ -------- ------------ ------ --------
Birgit Kosan      5,012   F.P.   1995   Apr-05     Bareboat Apr-07  190,000
               -------- ------ ------ -------- ------------ ------ --------
Catterick (10)    5,001   F.P    1995   Nov-05 Time Charter Jan-08  217,000
               -------- ------ ------ -------- ------------ ------ --------
Sir Ivor (3)      5,000   F.P.   2003   May-06     Bareboat May-09  163,636
               -------- ------ ------ -------- ------------ ------ --------
Gas Sincerity     4,123   F.P.   2000   Nov-05 Time Charter Jul-07  245,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Spirit        4,112   F.P.   2001   Dec-05 Time Charter Jun-07  250,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Zael          4,111   F.P.   2001   Dec-05         Spot    N/A      N/A
               -------- ------ ------ -------- ------------ ------ --------
Gas Courchevel
 (6)              4,109   S.R.   1991   Nov-04 Time Charter Jan-07  405,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Prophet
 (9)              3,556   F.P.   1996   Oct-04     Bareboat Sep-09  110,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Shangai       3,526   F.P.   1999   Dec-04 Time Charter Mar-07  194,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Czar(4)       3,510   F.P.   1995   Feb-06 Time Charter Nov-07  190,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Legacy        3,500   F.P.   1998   Oct-05 Time Charter Apr-07  250,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Fortune(5)    3,500   F.P.   1995   Feb-06 Time Charter Dec-07  186,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Eternity      3,500   F.P.   1998   Mar-06 Time Charter Mar-07  194,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Artic         3,434   S.R.   1992   Apr-05     Bareboat Apr-09  190,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Ice           3,434   S.R.   1991   Apr-05     Bareboat Apr-08  174,250
               -------- ------ ------ -------- ------------ ------ --------
Batangas          3,244   F.P.   1995   Jun-06     Bareboat Jul-08  106,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Crystal       3,211   S.R.   1990   Nov-05         Spot    N/A      N/A
               -------- ------ ------ -------- ------------ ------ --------
Gas Oracle        3,014   F.P.   1990   Dec-05         Spot    N/A      N/A
               -------- ------ ------ -------- ------------ ------ --------
Gas Prodigy
 (7)              3,014   F.P.   1995   Oct-05 Time Charter Dec-07  180,000
               -------- ------ ------ -------- ------------ ------ --------
Gas Tiny          1,320   S.R.   1991   Oct-04 Time Charter Dec-06  120,000
               -------- ------ ------ -------- ------------ ------ --------
FLEET TOTAL     120,469
28 VESSELS         cbm
               -------- ------ ------ -------- ------------ ------ --------

F.P.: Fully-Pressurized
S.R.: Semi-Refrigerated
(1)  To calculate daily rate divide by 30.4. All rates are quoted on a
     gross basis and do not take into account chartering commissions.
(2)  Lyne is employed under a bareboat charter until May 2009 at the
     rate of USD 163,636. Thereafter, at charterer's option, the
     bareboat charter can be extended for a further one year at the
     rate of USD 171,717.
(3)  Sir Ivor is employed under a bareboat charter until May 2009 at
     the rate of USD 163,636. Thereafter, at charterer's option, the
     bareboat charter can be extended for a further one year at the
     rate of USD 171,717.
(4)  Gas Czar is employed until November 2007 at the rate of
     USD 190,000 per month if she trades in the Far East, or at the
     rate of USD 210,000 per month if she trades elsewhere.
(5)  Gas Fortune is employed until December 2006 at the rate of
     USD 184,000 per month. Thereafter Gas Fortune will be employed
     for a further one-year period at the rate of USD 186,000 per month.
(6)  Gas Courchevel is employed under a fixed time charter agreement
     with an international gas trader for a period of three and a half
     to six months, which commenced in late September 2006. For the
     first three and half months the rate is USD 405,000 per calendar
     month. Thereafter, at charterer's option, the charter can be
     extended for an additional two and half months at the rate of
     USD 390,000 per calendar month.
(7)  Gas Prodigy is currently employed under a fixed time charter
     agreement expiring in December 2006 at the rate of USD 219,000
     per calendar month. Thereafter, its charter has been extended
     for an additional twelve-month period at the rate of USD 180,000
     per month.
(8)  Gas Chios charter has been extended for an additional twelve-month
     period at the rate of USD 252,500 per month. The charter will
     commence in March 2007.
(9)  Gas Prophet has for the three year duration of her bare boat charter
     been renamed the M.T. Ming Long.
(10) Catterick is employed under a time charter until January 2007 at the
     rate of USD 300,000 per calendar month. As of January 2007, the
     charter has been renewed for an additional twelve month period at
     the rate of USD 217,000 per month.

Fleet Data

The following key indicators highlight the Company's operating performance during the third quarter ended September 30, 2006 and September 30, 2005. (Please note that statistics for the third quarter 2005 include Vafias Group vessels).

FLEET DATA                                          Q3 2006      Q3 2005
                                                  -----------  -----------
Average number of vessels (1)                            28.0         14.8
                                                  -----------  -----------
Period end number of vessels in fleet                    28.0         16.0
                                                  -----------  -----------
Total calendar days for fleet (2)                       2,576        1,360
                                                  -----------  -----------
Total voyage days for fleet (3)                         2,514        1,360
                                                  -----------  -----------
Fleet utilization (4)                                    97.6%         100%
                                                  -----------  -----------
Total time charter days for fleet (5)                   2,142        1,220
                                                  -----------  -----------
Total spot market days for fleet (6)                      372          140
                                                  -----------  -----------



AVERAGE DAILY RESULTS                               Q3 2006      Q3 2005
                                                  ------------ ------------
Time Charter Equivalent - TCE (7)                 $      6,675 $      7,278
                                                  ------------ ------------
Vessel operating expenses (8)                            1,927        1,865
                                                  ------------ ------------
Management fees                                            328          319
                                                  ------------ ------------
General and administrative expenses                        149           83
                                                  ------------ ------------
Total vessel operating expenses (9)                      2,076        1,948
                                                  ------------ ------------

The following key indicators highlight the Company's operating performance during the nine-month period ended September 30, 2006 and September 30, 2005. (Please note that statistics for the first 9 Months 2005 include Vafias Group vessels).

FLEET DATA                                          9M 2006      9M 2005
                                                  -----------  -----------
Average number of vessels (1)                            25.2         10.4
                                                  -----------  -----------
Period end number of vessels in fleet                    28.0         16.0
                                                  -----------  -----------
Total calendar days for fleet (2)                       6,875        2,834
                                                  -----------  -----------
Total voyage days for fleet (3)                         6,782        2,834
                                                  -----------  -----------
Fleet utilization (4)                                    98.7%         100%
                                                  -----------  -----------
Total time charter days for fleet (5)                   5,928        2,653
                                                  -----------  -----------
Total spot market days for fleet (6)                      854          181
                                                  -----------  -----------



AVERAGE DAILY RESULTS                              9M 2006      9M 2005
                                                 ------------ ------------
Time Charter Equivalent - TCE (7)                $      7,117 $      7,449
                                                 ------------ ------------
Vessel operating expenses (8)                           2,041        2,040
                                                 ------------ ------------
Management fees                                           326          331
                                                 ------------ ------------
General and administrative expenses                       290          123
                                                 ------------ ------------
Total vessel operating expenses (9)                     2,331        2,163
                                                 ------------ ------------

1) Average number of vessels is the number of vessels that constituted our
fleet for the relevant period, as measured by the sum of the number of days
each vessel was a part of our fleet during the period divided by the number
of calendar days in that period.
2) Total calendar days are the total days the vessels were in our
possession for the relevant period including off-hire days associated with
major repairs, drydockings or special or intermediate surveys.
3) Total voyage days for fleet reflect the total days the vessels were in
our possession for the relevant period net of off-hire days associated with
major repairs, drydocks or special or intermediate surveys.
4) Fleet utilization is the percentage of time that our vessels were
available for revenue generating voyage days, and is determined by dividing
voyage days by fleet calendar days for the relevant period.
5) Total time charter days for fleet are the number of voyage days the
vessels in our fleet operated on time charters for the relevant period.
6) Total spot market charter days for fleet are the number of voyage days
the vessels in our fleet operated on spot market charters for the relevant
period.
7) Time charter equivalent, or TCE, is a measure of the average daily
revenue performance of a vessel on a per voyage basis. Our method of
calculating TCE is consistent with industry standards and is determined by
dividing voyage revenues (net of voyage expenses) by voyage days for the
relevant time period. Voyage expenses primarily consist of port, canal and
fuel costs that are unique to a particular voyage, which would otherwise be
paid by the charterer under a time charter contract, as well as
commissions. TCE is a standard shipping industry performance measure used
primarily to compare period-to-period changes in a shipping company's
performance despite changes in the mix of charter types (i.e., spot
charters, time charters and bareboat charters) under which the vessels may
be employed between the periods.
8) Vessel operating expenses, which include crew costs, provisions, deck
and engine stores, lubricating oil, insurance, maintenance and repairs is
calculated by dividing vessel operating expenses by fleet calendar days for
the relevant time period.
9) Total vessel operating expenses, or TVOE, is a measurement of our total
expenses associated with operating our vessels. TVOE is the sum of vessel
operating expenses and general and administrative expenses. Daily TVOE is
calculated by dividing TVOE by fleet calendar days for the relevant time
period.

EBITDA Reconciliation

EBITDA represents net earnings before interest, taxes, depreciation and amortization. EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined by United States generally accepted accounting principles, or U.S. GAAP, and our calculation of EBITDA may not be comparable to that reported by other companies.

EBITDA is included herein because it is a basis upon which we assess our liquidity position and because we believe that it presents useful information to investors regarding a company's ability to service and/or incur indebtedness. The Company's definition of EBITDA may not be the same as that used by other companies in the shipping or other industries.

EBITDA reconciliation for the third quarter period ended September 30, 2006 and September 30, 2005: (Please note that statistics for the third quarter 2005 include Vafias Group vessels).

(figures in US $)                                 Q3 2006       Q3 2005
                                                ------------  ------------
Net Cash Provided By (Used in) Operating        $ 10,656,686  $  7,636,824
                                                ------------  ------------
Activities
                                                ------------  ------------
Net increase in current assets, excluding cash       191,558     2,000,891
                                                ------------  ------------
Net (increase) in current liabilities,
 excluding short-term portion of long term
 debt.                                            (4,127,968)   (4,296,285)
                                                ------------  ------------
Non-cash G&A expenses                                      0       (48,750)
                                                ------------  ------------
Interest income                                     (157,130)     (136,880)
                                                ------------  ------------
Interest and finance costs                         2,374,728       923,885
                                                ------------  ------------
Amortization of finance fees                         (17,964)       (5,797)
                                                ------------  ------------
Change in fair value of derivatives               (1,482,343)      315,300
                                                ------------  ------------
EBITDA                                          $  7,437,567  $  6,389,188
                                                ------------  ------------


(figures in US $)                                 Q3 2006       Q3 2005
                                                ------------  ------------
Net Income                                      $  2,094,180  $  4,418,492
                                                ------------  ------------
Plus net interest expense                          2,374,728       923,885
                                                ------------  ------------
Less Interest income                                (157,130)     (136,880)
                                                ------------  ------------
Plus depreciation                                  3,515,518     1,722,182
                                                ------------  ------------
Plus Amortization of fair value                     (389,729)     (538,491)
                                                ------------  ------------
EBITDA                                          $  7,437,567  $  6,389,188
                                                ------------  ------------


EBITDA reconciliation for the nine-month period ended September 30, 2006 and September 30, 2005: (Please note that the statistics for the nine months 2005 include Vafias Group vessels).

(figures in US $)                                 9M 2006       9M 2005
                                                ------------  ------------
Net Cash Provided By (Used in) Operating
 Activities                                     $ 27,246,447  $ 17,353,109
                                                ------------  ------------
Net increase in current assets, excluding cash     1,381,546     1,246,809
                                                ------------  ------------
Net (increase) in current liabilities,
 excluding short-term portion of long term
 debt.                                            (7,017,429)   (7,392,594)
                                                ------------  ------------
Non-cash G&A expenses                                      0      (243,750)
                                                ------------  ------------
Interest income                                     (508,766)     (326,199)
                                                ------------  ------------
Interest and finance costs                         5,466,118     1,562,112
                                                ------------  ------------
Amortization of finance fees                         (37,251)      (16,539)
                                                ------------  ------------
Net income of vessel acquired from the Vafias
 Group                                                99,870             0
                                                ------------  ------------
Change in fair value of derivatives                 (163,887)      (74,000)
                                                ------------  ------------
EBITDA                                          $ 26,466,648  $ 12,108,948
                                                ------------  ------------


(figures in US $)                                 9M 2006       9M 2005
                                                ------------  ------------
Net Income                                      $ 13,674,533  $  8,877,628
                                                ------------  ------------
Plus net interest expense                          5,466,118     1,562,112
                                                ------------  ------------
Less Interest income                                (508,766)     (326,199)
                                                ------------  ------------
Plus depreciation                                  9,450,529     3,392,942
                                                ------------  ------------
Plus Amortization of fair value                   (1,615,766)   (1,397,535)
                                                ------------  ------------
EBITDA                                          $ 26,466,648  $ 12,108,948
                                                ------------  ------------

Conference Call and Webcast:

As previously announced, on Wednesday, November 22, 2006 at 10:00 A.M. EST, the company's management will host a conference call to discuss the results and the company's operations and outlook.

Conference Call details:

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1866 819 7111(from the US), 0800 953 0329 (from the UK) or +44 (0) 1452 542 301 (from outside the US). Please quote "STEALTHGAS."

In case of any problem with the above numbers, please dial 1866 869 2352 (from the US), 800 694 1449 (from the UK) or +44 (0) 1452 560 304 (from outside the US). Quote: "STEALTHGAS."

A telephonic replay of the conference call will be available until November 29, 2006 by dialing 1866 247 4222 (from the US), 0800 953 1533 (from the UK) or +44 1452 550 000 (from outside the US). Access Code: 2201616#

Slides and audio webcast:

There will also be a live-and then archived-webcast of the conference call, through the internet through the STEALTHGAS INC. website (www.stealthgas.com). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

                              STEALTHGAS INC.
                    Consolidated Statements of Income
     For the quarters ended September 30, 2005 and September 30, 2006
                   (Expressed in United States Dollars)


                                                  For the Quarter Ended
                                              September 30,  September 30,
                                                  2005           2006
                                               (restated)*
                                              -------------  -------------
Revenues
   Voyage revenues                            $  11,130,867  $  18,682,207
                                              -------------  -------------

Expenses
   Voyage expenses                                1,233,078      1,898,450
   Vessels' operating expenses                    2,536,446      4,963,545
   Dry-docking costs                                194,240      1,265,014
   Management fees                                  434,050        844,928
   General and administrative expenses              113,380        383,049
   Depreciation                                   1,722,182      3,515,518
                                              -------------  -------------
Total expenses                                    6,233,376     12,870,504
                                              -------------  -------------

Income from operations                        $   4,897,491  $   5,811,703
                                              -------------  -------------

Other revenues and (expense)
   Interest and finance costs, net                 (923,885)    (2,374,728)
   Change in fair value of derivatives              315,300     (1,482,343)
   Interest income                                  136,880        157,130
   Foreign exchange loss                             (7,294)       (17,582)
                                              -------------  -------------
Other expenses, net                                (478,999)    (3,717,523)
                                              -------------  -------------

Net income                                    $   4,418,492  $   2,094,180
                                              -------------  -------------

Earnings per share, basic and diluted         $        0.74  $        0.15
                                              =============  =============

Weighted average number of shares,
 outstanding                                      6,000,000     14,239,130
                                              =============  =============


* During the course of 2005, the Company acquired a number of ship-owning
companies from affiliated entities of the Vafias Group ("The Vafias Group
of LPG Carriers"), which is controlled by the Vafias family. Because the
Company and the Vafias Group are entities under common control, in
accordance with US GAAP, the consolidated financial statements of the
Company must be presented as if the ship-owning companies acquired were
consolidated subsidiaries of the Company and such accounting resulted in
the retroactive restatement of the historical financial statements of the
Company as if "The Vafias Group of LPG Carriers" were consolidated
subsidiaries of the Company for the period presented.



                              STEALTHGAS INC.
                    Consolidated Statements of Income
    For the nine months ended September 30, 2005 and September 30, 2006
                  (Expressed in United States Dollars)


                                                For the Nine Months Ended
                                               September 30,  September 30,
                                                   2005           2006
                                                (restated)
                                              -------------  -------------
Revenues
   Voyage revenues                            $  22,827,846  $  52,835,170
                                              -------------  -------------

Expenses
   Voyage expenses                                1,717,809      4,564,964
   Vessels' operating expenses                    5,780,646     14,030,209
   Dry-docking costs                                450,011      1,697,940
   Management fees                                  939,250      2,243,713
   General and administrative expenses              347,660      1,993,652
   Depreciation                                   3,392,942      9,450,529
                                              -------------  -------------
Total expenses                                   12,628,318     33,981,007
                                              -------------  -------------

Income from operations                        $  10,199,528  $  18,854,163
                                              -------------  -------------

Other revenues and (expense)
   Interest and finance costs, net               (1,562,112)    (5,466,118)
   Change in fair value of derivatives              (74,000)      (163,887)
   Interest income                                  326,199        508,766
   Foreign exchange loss                            (11,987)       (58,391)
                                              -------------  -------------
Other expenses, net                              (1,321,900)    (5,179,630)
                                              -------------  -------------

Net income                                    $   8,877,628  $  13,674,533
                                              -------------  -------------

Earnings per share, basic and diluted         $        1.48  $        0.97
                                              =============  =============

Weighted average number of shares,
 outstanding                                      6,000,000     14,080,586
                                              =============  =============



                              STEALTHGAS INC.
                        Consolidated Balance Sheets
                 December 31, 2005 and September 30, 2006
                   (Expressed in United States Dollars)


                                              December 31,   September 30,
                                                  2005           2006
                                                              (Unaudited)
                                              -------------- --------------
Assets
Current assets
   Cash and cash equivalents                  $   23,210,243 $   13,097,311
   Trade receivable                                   13,330        605,843
   Claim receivable                                       --        128,373
   Inventories                                       399,624        968,376
   Advances and prepayments                          161,094        253,002
   Fair value of above market acquired time
    charter                                          597,754        114,639
   Restricted cash                                 1,634,203      4,420,327
                                              -------------- --------------
Total current assets                              26,016,248     19,587,871
                                              -------------- --------------

Non current assets
   Advances for vessels acquisitions                 983,000             --
   Vessels, net                                  229,763,864    301,557,239
   Deferred finance charges                          215,656        288,405
                                              -------------- --------------
Total non current assets                         230,962,520    301,845,644
                                              -------------- --------------
Total assets                                     256,978,768    321,433,515
                                              -------------- --------------

Liabilities and Stockholders' Equity
Current liabilities
   Overdraft facility                                200,000             --
   Payable to related party                        1,549,837      4,759,761
   Trade accounts payable                            984,997      2,963,133
   Other accrued liabilities                       1,635,040      2,700,101
   Fair value of below market acquired time
    charter                                        1,443,989      1,327,108
   Deferred income                                 2,284,578      3,048,886
   Current portion of long-term debt              12,627,000     16,867,520
                                              -------------- --------------
Total current liabilities                         20,725,441     31,666,509

Non current liabilities
   Derivative liability                               67,000        230,887
   Guarantee payable                                      --      1,321,149
   Long-term debt                                 85,079,000    126,754,480
                                              -------------- --------------
Total non current liabilities                     85,146,000    128,306,516
                                              -------------- --------------
Total liabilities                                105,871,441    159,973,025
                                              -------------- --------------

Stockholders' equity
   Capital stock 14,400,000 shares authorized
    and outstanding with a par value of $.01         140,000        144,000
   Additional paid-in capital                    145,883,121    150,607,621
   Retained earnings                               5,084,206     10,708,869
                                              -------------- --------------
Total stockholders' equity                    $  151,107,327 $  161,460,490
                                              -------------- --------------
Total liabilities and stockholders' equity    $  256,978,768 $  321,433,515
                                              -------------- --------------



                              STEALTHGAS INC.
                  Consolidated Statements of Cash Flows
                   (Expressed in United States Dollars)


                                               September 30,  September 30,
                                                   2005           2006
                                                (restated)
                                              -------------  -------------
Cash flows from operating activities
   Net income for the period                  $   8,877,628  $  13,674,533

Items included in net income not affecting
 cash flows:

   Depreciation and Amortization                  3,409,481      9,487,780
   Amortization of fair value of time charter    (1,397,535)    (1,615,766)
   Non cash general and administrative
    expenses                                        243,750             --
   Net income of vessels acquired from the
    Vafias Group                                         --        (99,870)
   Change in fair value of derivatives               74,000        163,887

Changes in operating assets and liabilities:
   Decrease in receivable from related party      1,162,470             --
   (Increase) in trade receivables                 (499,545)      (592,513)
   (Increase) in claim receivables                       --       (128,373)
   (Increase) in inventories                       (209,391)      (568,752)
   (Increase) in advances and prepayments        (1,080,005)       (91,908)
   (Increase) in deferred offering costs           (620,338)            --
   Increase in payable to related parties         3,691,216      3,209,924
   Increase in trade accounts payable               561,058      1,978,136
   Increase in other accrued liabilities          1,513,171      1,065,061
   Increase in deferred income                    1,627,149        764,308
                                              -------------  -------------
Net cash provided by operating activities        17,353,109     27,246,447
                                              -------------  -------------

Cash flows from investing activities
   Advances for vessels acquisitions            (15,598,168)            --
   Short-term investment in time deposit           (168,811)            --
   Increase in restricted cash account             (909,736)    (2,786,124)
   Acquisition of vessels                      (122,226,365)   (80,260,904)
   Fair value of acquired time charter                   --      1,982,000
                                              -------------  -------------
Net cash (used in) investing activities        (138,903,080)   (81,065,028)
                                              -------------  -------------

Cash flows from financing activities
   Capital stock                                      6,500          4,000
   Additional paid-in capital                    64,008,877      5,012,000
   Deemed dividends                                      --       (287,500)
   Dividends paid                               (10,000,000)    (7,950,000)
   Deferred finance charges                        (269,000)      (110,000)
   Overdraft facility                                    --       (200,000)
   Guarantee payable                                     --      1,321,149
   Loan repayment                                (4,937,250)   (54,514,000)
   Proceeds from long-term debt                  90,000,000    100,430,000
                                              -------------  -------------
Net cash provided by financing activities       138,809,127     43,705,649
                                              -------------  -------------

Net Increase (decrease) in cash and cash
 equivalents                                     17,259,156    (10,112,932)
Cash and cash equivalents at beginning of
 period                                                  --     23,210,243
                                              -------------  -------------
Cash and cash equivalents at end of period    $  17,259,156  $  13,097,311
                                              -------------  -------------

Supplemental Cash Flow Information:
   Cash paid during the period for: interest
    payments                                      1,193,198      4,656,306
                                              =============  =============

About STEALTHGAS INC.

Headquartered in Athens, Greece, STEALTHGAS INC. is a ship-owning company serving the liquefied petroleum gas (LPG) sector of the international shipping industry. STEALTHGAS INC. currently has a fleet of 28 LPG carriers with a total capacity of 120,469 cubic meters (cbm). STEALTHGAS's shares are listed on NASDAQ and trade under the symbol "GASS."

Forward-Looking Statement

Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release 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 STEALTHGAS INC. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, STEALTHGAS INC. cannot assure you that it will achieve or accomplish these expectations, beliefs or projections. Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charterhire rates and vessel values, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in STEALTHGAS INC.'s operating expenses, including bunker prices, dry-docking and insurance costs, or actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.

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

Visit our website at www.stealthgas.com

Contact Information: Company Contact: Andrew J. Simmons Chief Financial Officer STEALTHGAS INC. 011-30-210-6250-001 E-mail: simmons@stealthgas.com Investor Relations/Media: Nicolas Bornozis Capital Link, Inc.(New York) Tel. 212-661-7566 E-mail: nbornozis@capitallink.com