U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                   Form 10-QSB



(Mark One)

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

      For the quarterly period ended March 31, 2005

[_]   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 1-1200

                           EUROWEB INTERNATIONAL CORP.
        (Exact name of small business issuer as specified in its charter)


           Delaware                                             13-3696015
           --------                                             ----------
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

                       Vaci ut 141, 1138 Budapest, Hungary
                    (Address of principal executive offices)

               +36-1-8897000                          +36-1-8897100
         Issuer's telephone number             Issuer's facsimile number

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

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:


Common Stock, $.001 par value                         5,342,533
-----------------------------                         ---------
              (Class)                         (Outstanding at May 13, 2005)

Transitional Small Business Disclosures Format (Check one): Yes [_]  No [X]



                           EUROWEB INTERNATIONAL CORP.

                                      INDEX

PART I. Financial Information



                                                                                     

Item 1. Financial Statements (Unaudited)

   Condensed Consolidated Balance Sheet as of March 31, 2005                               2

   Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
        for the three months ended March 31, 2005 and 2004 (restated)                      3

   Condensed Consolidated Statements of Stockholders' equity for the three months ended
       March 31, 2005 and twelve months ended December 31, 2004                            4

   Condensed Consolidated Statements of Cash Flows for the three months
       ended March 31, 2005 and 2004 (restated)                                            5

   Notes to Condensed Consolidated Financial Statements                                    6

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations                                     14

Item 3. Controls and Procedures                                                           23

PART II. Other Information                                                                24

Signature                                                                                 25




                           EUROWEB INTERNATIONAL CORP.
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                   (Unaudited)



                                                                             March 31, 2005
                                                                             --------------
                                                                         
ASSETS
  Current Assets
    Cash and cash equivalents                                                   $  2,926,222
    Trade accounts  receivable,  net of allowance for doubtful accounts of         6,311,707
      $  1,052,004
    Unbilled receivables                                                           1,084,987
    Prepaid and other current assets                                                 754,938
    Deferred tax assets                                                              221,747
                                                                                ------------
      Total current assets of continuing operations                               11,299,601
    Total assets of discontinued operations                                        1,646,993
                                                                                ------------
      Total current assets                                                        12,946,594

  Property and equipment, net                                                      7,157,280
  Intangibles - customer contracts, net                                            1,796,677
  Goodwill                                                                         5,806,181
  Other assets                                                                       469,294
                                                                                ------------
      Total assets                                                              $ 28,176,026
                                                                                ============
LIABILITIES AND STOCKHOLDERS' EQUITY

  Current Liabilities
    Trade accounts payable                                                      $  4,833,574
    Pantel loan payable - current portion                                            513,599
    Current portion of bank loans                                                    303,967
    Current portion of notes payable                                                 763,870
    Other current liabilities                                                        740,521
    Accrued expenses                                                               2,837,852
    Deferred IRU revenue                                                              46,000
    Deferred other revenue                                                           728,893
                                                                                ------------
      Total current liabilities of continuing operations                          10,768,276
    Total liabilities of discontinued operations                                   1,173,847
                                                                                ------------
      Total current liabilities                                                   11,942,123

Noncurrent Liabilities
   Deferred tax liabilities                                                          221,747
   Deferred IRU revenue                                                              935,332
   Pantel loan payable                                                               513,599
   Bank loans                                                                        629,904
   Lease obligations                                                                 158,596
                                                                                ------------
     Total liabilities                                                            14,401,301

Commitments and contingencies

   Stockholders' Equity
   Preferred stock, $.001 par value - Authorized 5,000,000 shares;
      no shares issued or outstanding                                                     --
   Common stock, $.001 par value - Authorized 35,000,000 shares;
      5,342,533 shares issued and outstanding                                         24,807
   Additional paid-in capital                                                     50,795,184
   Accumulated deficit                                                           (36,208,145)
   Accumulated other comprehensive income                                            278,291
   Treasury stock -  175,490 common shares, at cost                               (1,115,412)
                                                                                ------------
      Total stockholders' equity                                                  13,774,725
                                                                                ------------
      Total liabilities and stockholders' equity                                $ 28,176,026
                                                                                ============


     See accompanying notes to condensed consolidated financial statements.

                                       2


                           EUROWEB INTERNATIONAL CORP.
 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                                     (LOSS)
                                   (Unaudited)



                                                                        Three months ended
                                                                             March 31
                                                                      2005               2004
                                                                                      (Restated)
                                                                  ------------       ------------
                                                                              
Revenues
Third party revenues                                              $  9,165,154       $  3,652,260
Related party revenues                                               1,768,358          1,490,767
                                                                  ------------       ------------
         Total revenues                                             10,933,512          5,143,027

Cost of revenues (Exclusive of depreciation and
amortization shown separately below)
 Third party cost of revenues                                        6,398,438          2,275,019
 Related party cost of revenues                                      1,164,692          1,251,354
                                                                  ------------       ------------
         Total cost of revenues (Exclusive of                        7,563,130          3,526,373
depreciation and amortization shown separately below)

Operating expenses
   Compensation and related costs                                      793,541            524,807
   Consulting, director and professional fees                          936,790            350,595
   Collection of written-off receivables                              (265,630)                --
   Other selling, general and administrative expenses                1,056,656            501,397
   Depreciation and amortization                                       888,913            238,689
                                                                  ------------       ------------
       Total operating expenses                                      3,410,270          1,615,488

Income (loss) from operations                                          (39,888)             1,166
Interest income (expense)
   Interest income                                                       7,583             71,249
   Interest expense                                                   (111,397)           (69,811)
                                                                  ------------       ------------
    Net interest income (expense)                                     (103,814)             1,438

Income (loss) before income taxes                                     (143,702)             2,604
                                                                  ------------       ------------

Provision for income taxes                                              86,987             31,583

Loss from continuing operations                                       (230,689)           (28,979)
                                                                  ------------       ------------
Income from discontinued operations - Euroweb Slovakia in                5,270             69,839
2005 and Euroweb Czech Republic & Slovakia in 2004

Net income (loss)                                                 $   (225,419)      $     40,860
                                                                  ------------       ------------
Other comprehensive income (loss)                                      170,025            (21,415)
                                                                  ------------       ------------
Comprehensive income (loss)                                       $    (55,394)      $     19,445
                                                                  ============       ============
Loss per share, before discontinued operations                    $      (0.04)      $      (0.00)
Discontinued operations                                           $       0.00       $       0.01
Net income (loss) per share, basic                                $      (0.04)      $       0.01

Weighted average number of shares outstanding, basic and             5,342,533          4,665,332
diluted


      See accompanying notes to condensed consolidated financial statements

                                       3




                           EUROWEB INTERNATIONAL CORP.
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Unaudited)



                                                                                       Accumulated
                                   Common Stock            Additional                     Other                        Total
                              --------------------------    Paid-in      Accumulated  Comprehensive     Treasury     Stockholders'
                                Shares          Amount      Capital        Deficit     Income (Loss)     Stock          Equity
                              ------------  ------------  ------------  ------------   ------------   ------------   ------------
                                                                                                 
Balance, January 1, 2004       4,665,332        $24,129    $48,227,764    $(33,105,716)   $(25,502)    $(1,115,412)    $14,005,263
(restated)                    ============  ============  ============  ============   ============   ============   ============

Foreign currency translation
  gain                                  --            --            --            --        162,573             --        162,573
Reversal of unrealized
 gain on securities                     --            --            --            --        (28,805)            --        (28,805)
  available for sale
Deemed distribution                                                       (2,142,556)                                  (2,142,556)
Compensation charge on                  --            --        94,212                                                     94,212
  share options issued to
   consultants
Issuance of shares (Elender        677,201           678     2,458,108            --             --             --      2,458,786
  Rt acquisition)
Net loss                                --            --            --      (734,454)            --             --       (734,454)
                              ------------  ------------  ------------  ------------   ------------   ------------   ------------
Balance, December 31, 2004       5,342,533  $     24,807  $ 50,780,084  $(35,982,726)  $    108,266   $ (1,115,412)  $ 13,815,019
                              ============  ============  ============  ============   ============   ============   ============
Foreign currency
  translation gain                      --            --            --            --        170,025             --        170,025
Compensation charge on
  share options issued                  --            --        15,100                                                     15,100
   to consultants
Net loss                                --            --            --      (225,419)            --             --       (225,419)
                              ------------  ------------  ------------  ------------   ------------   ------------   ------------
Balance, March 31, 2005          5,342,533  $     24,807  $ 50,795,184  $(36,208,145)  $    278,291   $ (1,115,412)  $ 13,774,725
                              ============  ============  ============  ============   ============   ============   ============



      See accompanying notes to condensed consolidated financial statements

                                       4



                           EUROWEB INTERNATIONAL CORP.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
--------------------------------------------------------------------------------



                                                                  Three Months Ended
                                                                      March 31,
                                                             -----------------------------
                                                                 2005             2004
                                                                               (restated)
                                                             ------------     ------------
                                                                       
      Net cash provided by (used in) operating activities    $    435,919     $   (106,292)
                                                             ------------     ------------
Cash flows from investing activities:
   Maturity of securities                                              --       11,464,000
   Collection on notes receivable                                      --           49,768
   Acquisition of 51% of Euroweb Rt                                    --       (2,142,000)
   Acquisition of property and equipment                         (511,964)        (259,093)
                                                             ------------     ------------
      Net cash provided by (used in) investing activities        (511,964)       9,112,675
                                                             ------------     ------------
Cash flows from financing activities:
   Receipt (repayment) of loans                                   (78,318)          24,649
   Principal payments under capital lease obligations             (58,758)          (9,447)
                                                             ------------     ------------
      Net cash provided by (used in) financing activities        (137,076)          15,202
                                                             ------------     ------------
Effect of exchange rate changes on cash                           (92,326)         (14,803)
                                                             ------------     ------------
Net increase (decrease) in cash and cash equivalents             (305,447)       9,006,782
Cash and cash equivalents, beginning of period                  3,231,669       12,050,485
                                                             ------------     ------------
Cash and cash equivalents, end of period                     $  2,926,222     $  3,043,703
                                                             ------------     ============


     See accompanying notes to condensed consolidated financial statements.

                                       5


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

1. Organization and Business

Euroweb   International  Corp.  ("Euroweb"  or  the  "Company")  is  a  Delaware
corporation,  which was  organized  on  November  9,  1992.  The  Company  was a
development stage company through December 31, 1993.

The Company operates in Hungary and Romania,  through its  subsidiaries  Euroweb
Hungary Rt. ("Euroweb Hungary") and Euroweb Romania S.A. ("Euroweb Romania"). On
December 16, 2004, the Company  disposed of Euroweb Czech Republic and no longer
has  operations  in the Czech  Republic.  On April 15,  2005,  the Company  sold
Euroweb  Slovakia a.s.  ("Euroweb  Slovakia")  for cash of $2,700,000  and, as a
result,  has ceased  operations  in Slovakia.  Euroweb  Slovakia is considered a
discontinued operation for U.S. financial reporting purposes.

The Company  provides  internet  access,  voice/  voice over  internet  protocol
(VOIP),  international/domestic  leased line and additional value added services
primary to business customers.

KPN Telecom owned approximately 43.54% of Euroweb's outstanding shares of common
stock as of December 31, 2004. In 2004,  KPN Telecom  announced its intention to
divest its interest in Pantel Rt. ("Pantel"), with certain sale agreements being
signed with a view to final consummation in 2005. On February 28, 2005, the sale
of KPN NV's 75.1%  interest in the Pantel  business to Hungarian  Telephone  and
Cable Corp. was completed.  Therefore,  Pantel is no longer considered a related
party effective March 1, 2005.

In addition,  on January 28,  2005,  KPN Telecom  entered into a Stock  Purchase
Agreement whereby it sold to CORCYRA d.o.o. ("CORCYRA") 289,855 shares of common
stock of the Company for  $1,000,000  on February 1, 2005 and has also agreed to
sell its remaining 2,036,188 shares of our common stock on or prior to April 30,
2006.

2. Basis of Presentation and Significant Accounting Policies

The  interim  unaudited  consolidated  financial  statements  of Euroweb and its
consolidated  subsidiaries  included  herein have been prepared  pursuant to the
rules  and  regulations  of  the  Securities  and  Exchange  Commission  ("SEC")
regarding interim financial information and, accordingly,  do not include all of
the information and note disclosures required by accounting principles generally
accepted in the United States of America  ("U.S.  GAAP") for complete  financial
statements.  These unaudited interim consolidated financial statements should be
read in conjunction with the audited consolidated financial statements and notes
thereto for the year ended December 31, 2004,  appearing in the Annual Report on
Form 10-KSB of the Company for the year then-ended.

The accompanying  unaudited interim consolidated  financial statements have been
prepared in accordance with U.S. GAAP and reflect all adjustments  which are, in
the opinion of management,  necessary to a fair statement of the results for the
interim  periods  presented.  All such  adjustments  are of a  normal  recurring
nature.  The results of operations for the three months ended March 31, 2005 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending December 31, 2005.


                                       6


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

In preparing the interim unaudited consolidated financial statements, management
is required to make estimates and assumptions  that affect the amounts  reported
in the financial statements. Actual results could differ from those estimates.

All   intercompany   balances  and   transactions   have  been   eliminated   in
consolidation.

On December  16, 2004,  the Company  sold all of its shares in its  wholly-owned
subsidiary,  Euroweb  Czech  Republic,  for cash of  $500,000.  As a part of the
transaction,  the Company  effectively forgave $400,000 of loans receivable from
Euroweb Czech  Republic . On April 15, 2005,  the Company sold Euroweb  Slovakia
for cash of $2,700,000.  The Company believes that the sale of Euroweb Czech and
Euroweb Slovakia meet the criteria for presentation as a discontinued  operation
under the provisions of Statements of Financial Accounting Standard ("SFAS") No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets," therefore
all periods are restated to reflect Euroweb Czech Republic and Euroweb  Slovakia
as discontinued operations.

Stock-Based compensation

Under the accounting  provisions of SFAS No. 123,  "Accounting  for  Stock-Based
Compensation"  ("SFAS  123"),  the  Company's  net income  (loss) and net income
(loss) per share for the three  months  ended March 31, 2005 and 2004 would have
been increased to the pro forma amounts indicated below:



                                                         Q1 2005       Q1 2004
                                                                      (restated)
Net income (loss):
    Net income (loss), as reported                      $(225,419)    $  40,860
    Total stock-based employee compensation
      expense determined under fair value based
      method for all awards, net of tax effects          (169,322)     (132,578)
    Pro forma net loss                                   (394,751)      (91,718)

Basic and diluted income (loss) per share:
    As reported                                         $   (0.04)    $    0.01
    Pro forma                                               (0.07)        (0.02)

3. Bank Loans, Overdrafts, and Notes Payable

On June 1, 2004,  Elender Rt.  (which has been merged with Euroweb  Hungary Rt.)
entered into a bank loan agreement with Commerzbank (Budapest) Rt. The agreement
consists of a loan facility of HUF 300 million  (approximately $1.67 million) of
which  approximately  $933,871 was  outstanding  at March 31, 2005.  The loan is
being  repaid  in  quarterly  installments  of HUF 14.5  million  (approximately
$80,000),  commencing  November 30, 2004.  The interest rate is BUBOR  (Budapest
Interbank Offered Rate) + 1.35%.

                                       7


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

In addition,  the bank also  provided an  overdraft  facility of HUF 150 million
(approximately $800,000) to Elender Rt. The Company did not need to utilize this
facility as at March 31, 2005.  The interest rate is BUBOR  (Budapest  Interbank
Offered Rate) + 1%.

Notes  payable  of  approximately  $763,870  as of  March  31,  2005  relate  to
outstanding  liabilities to three previous  shareholders of Elender Rt.: Vitonas
Investments  Limited,  Certus Kft. and Rumed 2000 Kft. The outstanding amount is
payable   in  four  equal   quarterly   installments   of  HUF  36.438   million
(approximately $190,967), with the final payment on December 31, 2005.

4. Pantel Loan Payable

During 2002 Pantel,  a related party prior to March 1, 2005,  provided a loan of
HUF  245,000,000  (approximately  $ 1.28 million  using March 31, 2005  exchange
rate) to a  subsidiary  of the  Company of which  approximately  $1,027,198  was
outstanding  at March 31, 2005.  The loan bears interest at a rate of 13% and is
repayable in five equal installments from December 2004 semi-annually  until the
end of 2006.

5. Discontinued Operations and disposal of subsidiaries

Euroweb  Slovakia  sold on April 15, 2005 and Euroweb Czech sold on December 16,
2004  are  considered  discontinued  operations  for  U.S.  financial  reporting
purposes and  therefore,  all periods are  restated.  For the three months ended
March 31, 2005 and 2004, the results of discontinued operations are as follows:

--------------------------------------------------------------------------------
Country               Q1 2005           Q1 2004              Change
                                       (restated)             in %
--------------- ------------- --------------------- ----------------------------
Slovakia              $5,270            $126,346              -95%
--------------- ------------- --------------------- ----------------------------
Czech Republic            --            $(56,507)              N/A
--------------- ------------- --------------------- ----------------------------
Total                 $5,270            $69,839               -93%
--------------- ------------- --------------------- ----------------------------


6. Stock-based Compensation

On March 22, 2004, the Company  granted  125,000  options to the Chief Executive
Officer, 195,000 options to five employees and 45,000 options to two consultants
of the Company. On March 22, 2005, the Company granted 200,000 options to two of
the directors.

In accordance with  Accounting  Principles  Board No. 25,  "Accounting for Stock
Issued to  Employees,"  no  compensation  expense was  recorded  for the options
granted  to the  Chief  Executive  Officer,  directors  and the five  employees.
However,  in  accordance  with  SFAS  123,  the  Company  will  recognize  total
compensation  charges of  approximately  $162,000 for the grants made to the two
consultants as such consultants do not qualify as employees.  Such  compensation
charges  are  recognized  over the vesting  period of three years  (compensation
expense for the quarter ended March 31, 2005 was $15,100).

The stock options granted to the directors on March 22, 2005 vest at the rate of
50,000 on each September 22 of 2005, 2006, 2007, and 2008. The exercise price of
the  options  ($3.40) is equal to the market  price on the date the grants  were
made.


                                       8


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements


7. Related party transactions

The provision of international/domestic leased line, voice and VOIP services are
being  provided in  conjunction  with Pantel Rt., an entity  which was  majority
owned and controlled by KPN Telecom B.V.  (which also owned a majority  interest
in the Company as at December 31, 2004). In the first quarter of 2005 and fiscal
2004,  Pantel  Telecommunication  Rt. Hungary was the most  significant  trading
partner of the Company with  approximately 55% of the 2005 quarterly revenues of
Euroweb  Romania  (translating  into  21% of the  consolidated  revenues  of the
Company) were derived from providing services to Pantel.

From March 1, 2005, Pantel is no longer related party with the Company,  because
Hungarian  Telecom and Cable  Corporation  completed the  acquisition of Pantel.
Therefore,  transactions with Pantel from March 1, 2005 are no longer classified
as transactions with a related party.


8. Commitments and Contingencies

(a) Employment Agreements

A  fixed-term  employment  agreement  with the  Chief  Executive  Officer  which
provided for aggregate annual  compensation of $96,000 through December 31, 2005
was amended in 2004.  The amended  agreement  provides  for an annual  salary of
$200,000  and a bonus of up to $150,000 in each of 2005 and 2006,  as well as an
annual car allowance of $30,000.

Fixed-term  employment  agreements  for  officers of the Company  provide for an
aggregate monthly compensation of $ 10,000 until December 31, 2005.

(b) Lease agreements

The Company's subsidiaries have entered into various capital leases for vehicles
and  internet  equipment,  as  well  as  non-cancelable  agreements  for  office
premises.

(c) 20 years' usage rights

In 2002,  Euroweb  Romania  provided  an  Indefeasible  Right of Use ("IRU") for
transmission capacity on 12 pairs of fiber over a period of 20 years, commencing
in 2003.  For the duration of the agreement,  Euroweb  Romania is obliged to use
all reasonable  endeavours to ensure the cable system is maintained in efficient
working order and in accordance with industry standards.

(d) Legal Proceedings

There are no known  significant  legal  procedures  that have been filed and are
outstanding against the Company.


                                       9


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements


(e) Elender Rt. acquisition

On June 9, 2004 the Company  acquired all of the  outstanding  shares of Elender
Rt., a leading internet service provider in Hungary,  for $6,500,000 in cash and
677,201  of the  Company's  shares  of  common  stock.  Under  the terms of this
agreement,  the Company has placed 248,111  unregistered  shares of newly issued
common stock (in the name of the  Company)  with an escrow agent as security for
approximately $1.5 million loans payable to former shareholders of Elender.  The
shares will be returned to the Company  from escrow once the  outstanding  loans
have been fully repaid.  However, if there is a default on the outstanding loan,
then the  shares  will be  issued to the other  party  and the  Company  is then
obliged to register these shares.

Pursuant to section 1 of the  Registration  Rights  Agreement  signed on June 1,
2004 with the sellers of Elender,  if the shares of the  Company's  common stock
were not registered within 120 days of Closing (Closing was on June 9, 2004) for
reasons  attributable  to the  Company,  a penalty  of $2,000 per day is payable
until the shares are registered. The Company has registered the shares of common
stock issued in connection with the Elender acquisition.  The Company has made a
provision of $170,000 to accrue for potential  penalties under this clause until
March 31, 2005.

(f) Euroweb Hungary purchase guarantee

In February  2004,  the Company  purchased the remaining 51% of Euroweb  Hungary
from  Pantel.  The  consideration  paid by the  Company  for  the  51%  interest
consisted of EUR 1,650,000  ($2,105,000) in cash, and a purchase commitment that
Euroweb  Hungary  will  purchase  at least  HUF 600  million  (approximately  $3
million)  worth of services from Pantel in each of 2004-2006.  In the event that
Euroweb Hungary and its subsidiaries do not satisfy this commitment,  Pantel may
charge  a  penalty  equal to 25% of the  commitment  amount  less  any  services
purchased. Purchases in 2004 exceeded this amount.

(g) Indemnities provided upon sale of subsidiaries

On April 13,  2004,  the Company sold its 100%  shareholding  in Neophone Rt. (a
non-operational  subsidiary) for approximately  $60,000.  Under the terms of the
sale the Company  has  indemnified  the buyer for any  unaccrued  costs,  fines,
penalties  and lawsuits  which  relate to a period prior to the sale.  No claims
have been made to date.

Under the terms of the sale agreement for Euroweb  Czech,  the buyer has a right
to make claims against the Company for up to $200,000 under  representation  and
warranties  provisions of the sale  agreement.  This provision is applicable for
claims made within 12 months of closing. No claims have been made to date.

On  April  15,  2005,  the  Company  sold  Euroweb  Slovakia.  According  to the
Securities  Purchase Contract (the  "Contract"),  the Company will indemnify the
buyer for all damages  incurred by the buyer as the result of seller's breach of
any representation,  warranty and obligation as set forth in point 9.1.1 through
9.1.16  of the  Contract  or as the  result  of  breach  of any  representation,
warranty  and  obligation  set  forth in  other  respective  provisions  of this
Contract,  only up to the  aggregate  amount of 540,000.  The buyer shall not be
entitled to make any claim under this Article 9 of the Contract after the fourth
anniversary of the date of the Contract. No claims have been made to date.

                                       10


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

9. Geographic information

The Company  manages its operations,  and accordingly  determines its reportable
operating  segments,  on a geographic basis.  Consequently,  the Company has two
reportable   operating  segments:   Hungary  and  Romania.  The  performance  of
geographic  operating  segments  is  monitored  based on net income or loss from
continuing operations. There are no inter-segment sales revenues.

The following tables summarize financial  information from continuing operations
by geographic segments for the quarters ended March 31, 2005 and 2004:

Geographic information for Q1 2005




                                                 Romania          Hungary          Corporate         Total
                                                                                   
Third party revenues                         $  1,928,956     $  6,365,923               --     $  8,294,879
Pantel related revenues (January - March)       2,339,993          298,640               --        2,638,633
Total revenues                                  4,268,949        6,664,563               --       10,933,512

Depreciation                                      194,609          437,693               --          632,302
Intangible amortization
(customer contract)                                    --          256,611               --          256,611

Interest income                                     2,883            4,700               --            7,583
Interest expense                                  (10,459)        (100,938)              --         (111,397)
Net interest expense                               (7,576)         (96,238)              --         (103,814)

Income tax                                         86,987               --               --           86,987
Income (loss) from continuing operations          381,400         (219,518)        (392,571)        (230,689)

Long-lived assets                               2,744,219        4,882,355               --        7,157,280
Capital expenditures                              268,094          243,870               --          511,964
Goodwill                                          566,000        5,240,181                         5,806,181






Geographic information for Q1 2004

                                                 Romania          Hungary          Corporate         Total
                                                                                   
Third party revenues                         $  1,190,104     $  2,462,156               --     $  3,652,260
Pantel related revenues                         1,463,730           27,037               --        1,490,767
Total revenues                                  2,653,834        2,489,193               --        5,143,027

Depreciation                                      102,389          134,462            1,838          238,689

Interest income                                     1,678           23,545           46,026           71,249
Interest expense                                   (8,336)         (61,475)              --          (69,811)
Net interest (expense)
income                                              6,658          (37,930)          46,026            1,438

Income tax                                         31,583               --               --           31,583
Income (loss) from continuing operations          156,396           75,340         (260,715)         (28,979)

Long-lived assets                               1,680,384          803,630               --        2,484,014
Capital expenditures                              218,791           40,302               --          259,093
Goodwill                                          566,000               --               --          566,000




                                       11


                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

10. Subsequent events

On April 15,  2005,  the Company  completed  the sale of Euroweb  Slovakia.  The
Company treats Euroweb Slovakia as a discontinued operation for purposes of U.S.
GAAP  reporting,  with  appropriate  restatement  of  comparative  prior  period
amounts. The Company expects to record approximately  $1,600,000 net profit as a
result of this disposition of Euroweb Slovakia in the second quarter of 2005.











                                       12


ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations


      Operations


Overview

Euroweb International  Corporation owns and operates Internet Service Providers,
or ISPs, in Hungary and Romania  through its  subsidiaries,  Euroweb Hungary Rt.
("Euroweb  Hungary") and Euroweb Romania S.A. ("Euroweb  Romania").  On December
16, 2004,  the Company sold Euroweb  Czech and no longer has  operations  in the
Czech  Republic.  On April 15,  2005,  the Company  sold its interest in Euroweb
Slovakia a.s. ("Euroweb Slovakia") and, therefore,  in 2005, Euroweb Slovakia is
considered a discontinued operation for U.S. reporting purposes.

The Company operates in one industry segment,  providing Internet access, voice,
international/domestic  leased  lines and  additional  value  added  services to
mainly business customers.

Our revenues come from the following four sources:

o Internet Service Provider  (Internet access,  content and web services,  other
services);

o International/domestic leased line and Internet Protocol data services;

o Voice / Voice over Internet Protocol services; and

o Facilities  (sale,  rental and maintenance of dark fiber between the Hungarian
border and the Romanian City of Timisoara).

For the services in the second and third points in Romania, our main customer in
2005 and 2004 was Pantel Rt,  which was a related  party.  On February 28, 2005,
the completion of the sale of KPN NV's 75.1% interest in the Pantel  business to
the Hungarian  Telephone and Cable Corp. was announced.  As a result,  we are no
longer a related  party with Pantel Rt. as of March 1, 2005;  however,  it still
remains the most significant customer and supplier of the Company.

As an Internet Service  Provider,  we generally did not build out optical fibers
in the past,  instead  entering into a number of agreements with  infrastructure
owners and telecom  companies to buy  internet  and telecom  services and resell
them  to  our  customers.   We  also  provide  value  added  services  and  more
comprehensive  solutions to our customers  (additional  services through domain,
web,  hosting,  application  development,  technical  support,  virtual  private
network - VPN,  advising,  voice services  etc.).  Such a structure  enables our
company  to avoid  significant  capital  expenditures  on  network  development.
However,  without  our own  infrastructure,  our  ability to compete  with other
Internet  Service  Providers  and telecom  companies  is limited due to existing
access  costs.  In order to  mitigate  the  impact of newly  introduced  cheaper
technology and competition, we took several steps, including the following:

o Built strategic partnership with telecom companies;

o Increased the value added services and offered more comprehensive solutions;

o Introduced voice and international/domestic leased lines services;

o Building of own optical fiber network in Romania; and

o Made acquisitions to ensure economies of scale and utilization of synergies.

This strategy has resulted in increased revenues and a reduction of losses since
2002 and/or has also increased the cash generating ability of the Company.

                                       13


Related party transactions - Pantel Rt.

General: Our largest customer and supplier since early 2001 has been Pantel Rt.,
a Hungary-based alternative  telecommunications provider. Pantel operates within
the region and has become a  significant  trading  partner for  Euroweb  Romania
through  the  provision  of a  direct  fiber  cable  connection,  which  enables
companies  to  transmit  data to a variety  of  destinations  by  utilizing  the
international  connections of Pantel Rt. As a result, Euroweb Romania became the
preferred,  but not exclusive partner of Pantel Rt. for services in Romania.  In
addition to this,  Euroweb Hungary  utilizes  significant  telecom services from
Pantel  Rt.  Due to the  fact  that a  significant  portion  of our  revenue  is
generated by international/domestic  leased line and Voice / Voice over Internet
Protocol services, a number of our representatives have moved to the premises of
Pantel Rt. in order to improve co-operation on international projects.

On February 28,  2005,  KPN Telecom  (the  majority  owner of Pantel Rt. and our
largest  shareholder),  completed the sale of its entire  interest in Pantel Rt.
Therefore,  Euroweb is no longer  related  party with Pantel from March 1, 2005.
Profit and loss  statements  include  related  party  revenues and costs for the
period January 1 to February 28 in 2005.

Transactions:  Both Euroweb  Hungary and Euroweb Romania engage in the following
transactions with Pantel Rt.:

(a) Pantel Rt. receives revenue from the provision of the following  services to
our Company and our subsidiaries:

- Internet and related services;

- National and international leased and telephone lines;

- VOIP / Voice services; and

- Consulting services

The total amount of these services  purchased from Pantel was $1,798,418  during
the three  months  ended  March 31,  2005 (three  months  ended March 31,  2004:
$1,251,354).

In addition,  Pantel Rt.  charged  interest of $34,286 in the three months ended
March 31, 2005 (three months ended March 31, 2004: $38,191).

(b) Our Company and our subsidiaries  received revenue from the provision of the
following services to Pantel Rt.:

- Cost of  international  leased lines and local telephone lines in Slovakia and
Romania;

-  International/national  data and voice over  internet  protocol  services for
Pantel;

- Internet and related services; and

- Consulting services

The total value of these services sold was approximately $2,638,633 in the three
months ended March 31, 2005 (three months ended March 31, 2004: $1,490,767).

Direct sales to Pantel were 21% of total consolidated revenue in the three month
ended March 31, 2005 (three  months ended March 31,  2004:  29%).  However,  the
dependency  on Euroweb  Romania on Pantel is even more  significant.  Some third
party  sales  involve  Pantel  as the  subcontractor/service  provider  for  the
international/domestic  lines, and some third party customers were introduced to
the Company by Pantel  (i.e.  their  relationship  with Pantel is stronger  than
their relationship with Euroweb Romania).

                                       14


Effective dependency on Pantel:  Direct sales to Pantel and Pantel-related sales
represent  approximately 30% of total  consolidated  revenues of the Company and
approximately  78% of total  sales of  Euroweb  Romania.  There is no such sales
dependency in the case of Euroweb Hungary.

With respect to pricing,  agreements are made at market prices or a split of the
margin based on the financial  investment into the specific  services by each of
the  parties.  We always  consider  alternative  suppliers  for each  individual
project.

It cannot be predicted in advance whether the changes in ownerships will have an
influence  on the  business  relationship  between  the  Company  and Pantel Rt.
However,  management believes - although it cannot be assured - that the current
business  agreements  were made on arms-length  principles and are beneficial to
both parties, and therefore significant changes may not occur.

Disposals

On April 15, 2005,  the Company  completed  the sale of 100% of the  outstanding
stock of its  subsidiary  in  Slovakia  for  $2,700,000.  As a  result  of these
transactions, the Company expects to record over $1,600,000 profit in the second
quarter of 2005. The historical  results of Euroweb Slovakia are reported in the
Company's consolidated financial statements as a discontinued operation.


      Critical Accounting Policies

      The  Company's  discussion  and analysis of its  financial  condition  and
results of operations are based upon its consolidated  financial statements that
have been prepared in accordance with generally accepted  accounting  principles
in  the  United  States  of  America  ("US  GAAP").  This  preparation  requires
management to make estimates and assumptions that affect the reported amounts of
assets,  liabilities,  revenues and expenses,  and the  disclosure of contingent
assets and liabilities.  US GAAP provides the framework from which to make these
estimates,  assumption and disclosures.  The Company chooses accounting policies
within US GAAP that management believes are appropriate to accurately and fairly
report the Company's  operating  results and financial  position in a consistent
manner.  Management  regularly  assesses  these policies in light of current and
forecasted economic  conditions.  Accounting policies the Company believes to be
critical to  understanding  the results of operations and the effect of the more
significant  judgments and estimates used in the preparation of the consolidated
financial  statements  are the same as those  described in its Annual  Report on
Form 10-KSB for the year ended December 31, 2004.


      Results of Operations

      Three months  Period Ended March 31, 2005  Compared to Three Months Period
Ended March 31, 2004

Due to the  acquisition  of  Elender  Rt. on June 9,  2004,  the profit and loss
statements for the quarter ended March 31, 2005 and 2004 are not comparable from
an organic growth point of view.

On December  16, 2004,  the Company  sold all of its shares in its  wholly-owned
subsidiary,  Euroweb Czech, for cash of $500,000.  As a part of the transaction,
the Company effectively forgave $400,000 of loans receivable from Euroweb Czech.
On April 15, 2005, the Company sold Euroweb Slovakia for cash of $2,700,000. The
Company  believes that the sale of Euroweb  Czech and Euroweb  Slovakia meet the
criteria for  presentation  as a discontinued  operation under the provisions of
Statements of Financial  Accounting  Standard ("SFAS") No. 144,  "Accounting for
the  Impairment or Disposal of Long-Lived  Assets";  therefore,  all periods are
restated to reflect Euroweb Czech Republic and Euroweb  Slovakia as discontinued
operations.

                                       15


Three months ended March 31,               2005           2004 (restated)
                                           ----           ---------------
              Total Revenues          $ 10,933,512         $ 5,143,027

We experienced a 112% revenue growth, or an increase of $5,790,485 for the three
months  ended March 31, 2005  compared to the three months ended March 31, 2004.
The  increase was mainly due to the  acquisition  of Elender Rt. and increase in
VOIP services.

The  following  table  summarizes  the main  changes in revenue  compared to the
previous year with respect to the revenue structure:

--------------------------------------------------------------------------------
Revenue/services               Q1 of 2005            Q1 of 2004         % change
                                                       (restated)
--------------------------------------------------------------------------------
ISP activity                   $ 6,580,318            $ 2,236,024        +194%
--------------------------------------------------------------------------------
Int./dom. leased line *(a)     $ 1,917,687            $ 1,401,186         +37%
--------------------------------------------------------------------------------
Voice / VOIP (Hungary
and Romania)                   $ 2,422,016            $ 1,449,147         +67%
--------------------------------------------------------------------------------
Facilities (a)                 $    13,491            $    56,670         -76%
--------------------------------------------------------------------------------
Total                          $10,933,512            $ 5,143,027         112%
--------------------------------------------------------------------------------

* - primarily Pantel or Pantel related sales,

(a) substantially all generated by the Romanian subsidiary

ISP revenue analysis

Approximately $3.4 million of the increase in ISP revenue or 78% of the increase
in ISP revenue relates to Hungary,  mainly due to the acquisition of Elender Rt.
The  remaining  growth of ISP revenue (21%) can be attributed to the weakness of
the US Dollar  (approximately  12% depreciation of dollar) and organic growth in
Romania  compared to the previous year.  Due to economic  conditions and pricing
issues, customers - having access type services - generally transfer from higher
monthly  fee   subscriptions   (such  as  leased  line)  to  lower  monthly  fee
subscriptions (e.g. ADSL).  Although the number of total customers has increased
compared to previous  periods,  organic  revenue  growth  possibilities  in this
segment are limited due to the  structural  change in utilized  service types by
the customers.

International/national Leased Line revenue analysis

Revenue from  international/national  leased lines and  internet  protocol  data
services  produced by Euroweb Romania has increased  compared to last year. This
service is generally  provided to a small number of Internet Service  Providers,
telecommunication  firms, and other international companies. Due to developments
in the  Romanian  market  in the  last  few  years,  these  individually  agreed
wholesale prices have continuously  dropped.  Despite price erosion, the Company
was able to secure new contracts  (including a government  contract) in order to
offset  the  negative   trends  in  the   international   leased  line  segment.
Additionally, Euroweb Romania has started to increase the proportion of domestic
leased lines and ISP customers,  which has almost doubled  comparing to the last
period and reached over 320.

                                       16


VOIP Service revenue analysis

--------------------------------------------------------------------------------
VOIP services revenue               Q1 of 2005  Q1 of 2004 (restated) % change
--------------------------------------------------------------------------------
Retail voice origination (Ro+Hu)    $  118,123     $  149,081         -20%
--------------------------------------------------------------------------------
Wholesale voice termination (Ro)    $1,645,000     $  824,026         +99%
--------------------------------------------------------------------------------
Neophone prepaid phonecard  (Hu)    $  466,950     $  476,040         -3%
--------------------------------------------------------------------------------
Neophone Deal (Hu)                  $  171,347              0         N/A
--------------------------------------------------------------------------------
Neophone-X (Hu)                     $   20,596              0         N/A
--------------------------------------------------------------------------------
Total                               $2,422,016     $1,449,147         +67%
--------------------------------------------------------------------------------

Hu- Hungarian related, Ro- Romanian related


Retail voice  origination is provided to corporate  customers over leased lines.
Such services  enable the customers to reduce their costs of the  international,
long distance and local calls, which they initiate.  50% of revenue is generated
in Romania,  while the  remaining  50% is generated in Hungary.  From 2005,  the
Hungarian subsidiary  introduced a new voice product,  Neophone Deal, which is a
more  convenient  and cheaper way for  companies  to reduce  their voice  costs.
Consequently,  future increases from this product are limited.  The services are
mostly denominated in local currency;  therefore in US Dollar terms, the overall
decrease  is higher due to the 13%  depreciation  of the US Dollar  against  the
Romanian Lei and the 11%  depreciation  of the US Dollar  against the  Hungarian
Forint in the first quarter of 2005 compared to the first quarter of 2004.

Wholesale voice  termination  represents  voice minutes received from Pantel Rt.
and  forwarded  to Romanian  telecommunication  companies.  Such  services  have
increased  by 99%. The service  bears a high risk that the voice  traffic may be
completely  eliminated  if a  strategic  decision  is  made  by  Pantel  to  use
alternative  providers or customers  can obtain  better  termination  rates from
competitors.  Such volume reductions may occur at any time,  although the impact
on the result of operation will be limited as margins are low.  Approximately 6%
of the increase can be attributed to the weakening of the US Dollar from 2004 to
2005 against the Euro, which is the denominated currency of this service.

Neophone prepaid  phonecards enable users (private  individuals) to make cheaper
domestic or international  calls compared to the rates of the incumbent  telecom
operators,  and were first  introduced  three years ago in Hungary.  During this
time, the number of users and voice traffic has continuously increased.  For the
three months ended March 31, 2005, revenues from phone card traffic decreased by
3% compared to the previous  period,  which decrease is actually higher in local
currency by approximately  12% due to the appreciation of the Hungarian  Forint.
From  late  2003,  the  competition  has  introduced  aggressively  low  prices;
consequently,  the Company  also had to reduce its prices,  so this  development
impaired the revenue generated by this product.

Neophone  Deal is  offered  to small and medium  size  companies  in the form of
carrier  pre-selection.  The  subscriber  keeps its  existing  phone  number and
remains the client of the previous  telecommunication  company; however outgoing
calls  initiated by the customer will go through  Euroweb voice network  leaving
out the  telecommunication  company. The outgoing traffic is invoiced by Euroweb
Hungary with discount  prices  comparing to the rates of the  incumbent  telecom
operator.

Neophone-X, which was first introduced in February 2005, ensures a voice service
by building on the system that  comprises of users'  personal  computers and the
Internet.  In this case the phone call is implemented with the intermediation of
computers  and the  Internet  instead of the  classical  phone  network.  During
computer based phone calls voice is  transmitted in digital data packages,  then
it is  transformed  into  human  voice  again at the  receiving  party.  Revenue
generated in the first quarter of 2005 was $20,596.

                                       17


Facilities revenue analysis

Revenues from  facilities  consist of lease and sale of fiber optic cables owned
by Euroweb  Romania and  related  maintenance  fee. In 2004,  a fiber optic sale
transaction resulted in revenues of approximately  $34,000,  while the remaining
part is maintenance revenue. There was no fiber optic sale in 2005.


Geographic revenue analysis

The  following  table  summarizes  the main  changes in revenue  compared to the
previous year with respect to the geographical source of revenue:

--------------------------------------------------------------------------------
Revenue/country                       Q1 of 2005       Q1 of 2004    Change
                                                       (restated)     in %
--------------------------------------------------------------------------------
Hungary                               $ 6,664,563    $ 2,489,193    +167%
--------------------------------------------------------------------------------
Romania                               $ 4,268,949    $ 2,653,834    +60%
--------------------------------------------------------------------------------
Total                                 $10,933,512    $ 5,143,027    +112%
--------------------------------------------------------------------------------

Elender  Rt. has been  consolidated  from June 9,  2004,  and  consequently  the
Hungarian  operations  have  increased by 167% or $4,175,370  mainly due to this
acquisition.  Approximately  5% of the  increase in Hungary is the result of the
strengthening  of the Hungarian  Forint against the US Dollar when comparing the
first quarter of 2005 and 2004.

The Romanian  operations have  experienced a 60% or $1,615,115  revenue increase
compared to the prior period. Approximately 43% or $0.8 million of this increase
can be attributed to the increased  wholesale voice  termination,  approximately
$0.5 million can be attributed to the increase of domestic/international  leased
lines  revenue,  while the  remaining is mainly in  connection  with the organic
growth from ISP activity and currency  appreciation  of the Romanian Lei against
the US Dollar in the first  quarter  of 2005  compared  to the first  quarter of
2004.


Cost of revenues (excluding depreciation and amortization)

The following table summarizes the cost of revenues (excluding  depreciation and
amortization) for the quarter ended March 31, 2005 and 2004:

                                        Three months ended March 31,
                                            2005           2004
                                                        (restated)
                                          ---------     ---------

              Total cost of revenues     7,563,130       3,526,373

Cost of revenues  (excluding  depreciation  and  amortization)  comprise  mostly
telecommunication  expenses.  The increase of 114% is fairly consistent with the
overall increase of revenues of 112%.

                                       18


Compensation and related costs

The  following  table  summarizes  the  compensation  and related  costs for the
quarter ended March 31, 2005 and 2004:

                                         Three months ended March 31,  
                                             2005          2004
                                                        (restated)
                                          ---------     ---------

      Compensation and related costs      $ 793,541     $ 524,807


Overall compensation and related costs increased by 51%, or $268,734, mainly due
to  the  acquisition  of  Elender  Rt.  in  June  2004  and  the  effect  of the
appreciation of Hungarian and Romanian  currencies  against the US Dollar in the
first quarter of 2005 compared to the first quarter of 2004.

Consulting and professional fees

The following  table  summarizes the consulting  and  professional  fees for the
quarter ended March 31, 2005 and 2004:


                                           Three months ended March 31, 
                                               2005        2004
                                                        (restated)
                                             --------   ---------

Consulting, director and
   professional fees                       $  936,790     $ 350,595

The consulting,  director and professional fees increased by $586,195, which can
mainly be  attributed  to the  acquisition  of  Elender  Rt. in June  2004,  the
outsourcing of certain  services and to increased  legal and  consultancy  costs
associated with growth of the business.

Collection of written-off receivable

The following table summarizes the collection of written-off receivables for the
quarter ended March 31, 2005 and 2004:


                                            Three months ended March 31,     
                                                2005       2004
                                                        (restated)
                                             --------   ---------

      Collection of written-off receivable  $(265,630)  $       0


In March  2005,  the Company  received  and  collected a check of $265,630  from
Teleglobe Inc.  which went bankrupt in 2003. The Company had previously  written
off this uncollected receivable.

Other selling, general and administrative expenses

The following  table  summarizes our other selling,  general and  administrative
expenses for the quarter ended March 31, 2005 and 2004:

                                           Three months ended March 31,   
                                               2005        2004
                                                        (restated)
                                             --------   ---------

Other selling, general and administrative   $1,056,656  $ 501,397
expenses

                                       19



Overall other selling,  general and  administrative  expenses  increased by 111%
($555,259)  mainly due to the  acquisition of Elender Rt. in June 2004. The main
categories  are  as  follows:  increase  in  marketing  cost  mainly  due to the
introduction  of new  neophone  products  ($251,768),  increase in rental fee of
offices ($66,953),  increase in exchange rate losses ($45,260),  and an increase
in local taxes in Hungary and Romania  ($72,837).  The remainder of the increase
can be attributed to other cost categories and the appreciation of the Hungarian
and  Romanian  currencies  against  the US Dollar in the first  quarter  of 2005
compared to the first quarter of 2004.


Depreciation and amortization

The following table summarizes our depreciation and amortization for the quarter
ended March 31, 2005 and 2004:

                                           Three months ended March 31,   
                                                2005        2004
                                                        (restated)
                                             --------   ---------
Depreciation
Amortization of intangibles                  $632,302   $ 238,689
      Total depreciation and  amortization   $256,611   $       0
                                             $888,913   $ 238,689

Depreciation  increased by $393,613 in the quarter ended March 31, 2005 compared
to the same period in 2004,  which can be attributed  mainly to the  acquisition
and consolidation of Elender Rt.

Amortization  of  intangibles  of $256,611  in the quarter  ended March 31, 2005
relates to certain  customer  contracts of Elender Rt, which were  recognized as
intangible assets upon acquisition.

Net interest income

The following  table  summarizes our net interest  income for the quarters ended
March 31, 2005 and 2004:

                                          Three months ended March 31,  
                                              2005        2004
                                                        (restated)
                                           ---------    ---------

Interest income                            $   7,583    $  71,249

Interest expense                           $(111,397)   $ (69,811)
                                           ---------    ---------
      Net interest  income (expense)       $(103,814)   $   1,438


The decrease in net interest  income  (expense) is due to the fact that (i) less
interest-generating  funds were available in this period than in the same period
of the  previous  year  because  funds were  disbursed  in  connection  with the
acquisitions,  (ii)  the  effective  interest  rate  on  these  investments  has
decreased over the periods in question, (iii) securities expired on February 15,
2004,  without  new  investments  being  made due to cash  being  needed to fund
acquisitions  in 2004,  and (iv)  consolidation  of Elender  Rt.  has  increased
interest expense by more than $40,000 due to loans outstanding, and consequently
have reduced net interest income.


                                       20


      Liquidity and Capital Resources


In  recent  years,  we  maintained  approximately  $11  million  invested  in US
Government Securities,  which matured in February 2004. The main source of these
funds was capital injections by KPN in previous years.

As of March  31,  2005,  our cash and cash  equivalents  were  $2.9  million,  a
decrease of approximately  $305,447 from the end of fiscal year 2004 (restated).
The decrease is primarily  due to the capital  expenditure  and loan  repayment,
which exceeded the cash flow generated from operations.

Cash flow from operations in the three months ended March 31, 2005 was $435,919,
an increase of $542,211  from the three  months  ended March 31, 2004 due to the
increased cash generation of the Romanian and Hungarian subsidiary.

Investing  activities  decreased the cash at hand of the Company by $511,964 due
to fixed asset additions.

Cash used in financing  activities  was $137,076 in the three months ended March
31, 2005.  Approximately $78,318 was used to repay bank loans, while $58,758 was
used to repay  capital  leased  obligations.  At March 31, 2005,  the  overdraft
facility was available but not utilized, with the unutilized portion of the loan
facility being approximately $500,000.

Although we cannot  provided  guarantees,  management  believes that the synergy
effects and potential  business  opportunities of the merged Hungarian  entities
may  contribute to improving our cash  generating  ability during 2005 comparing
2004.  We intend to reduce the loans and trade  liabilities  of our company from
any such cash generated.

         In the event we make future acquisitions in Central and Eastern Europe,
the excess cash on hand,  additional  bank loans or fund  raising may be used to
finance  such future  acquisitions.  The Company may also  consider  the sale of
non-strategic  assets  or  subsidiaries.  Due  to  our  strategy  of  aggressive
acquisition, we may seek to incur additional material debts.

      Inflation and Foreign Currency

We maintain our books in local currencies:  Hungarian Forint for Euroweb Hungary
and the Romanian Lei for Euroweb Romania.

Our  operations  are primarily  outside of the United States  through our wholly
owned  subsidiaries.  As a result,  fluctuations in currency  exchange rates may
significantly  effect our sales,  profitability and financial  position when the
foreign  currencies,  primarily  the  Hungarian  Forint,  of  our  international
operations  are  translated  into  U.S.  dollars  for  financial  reporting.  In
additional,  we are also  subject to currency  fluctuation  risk with respect to
certain  foreign  currency  denominated  receivables  and payables.  Although we
cannot predict the extent to which currency fluctuations may or will effect, our
business and financial  position,  there is a risk that such  fluctuations  will
have an adverse impact on the Company's sales,  profits and financial  position.
Because differing  portions of our revenues and costs are denominated in foreign
currency,  movements  could impact our margins by, for example,  decreasing  our
foreign revenues when the dollar strengthens and not correspondingly  decreasing
our expenses. The Company does not currently hedge our currency exposure. In the
future, we may engage in hedging transactions to mitigate foreign exchange risk.

                                       21


During the first quarter of 2005, the Romanian Lei  appreciated  13% against the
US dollar  and the  Hungarian  Forint  appreciated  11%  against  the US dollar,
compared to the first quarter of 2004.


      Effect of Recent Accounting Pronouncements

In December 2004, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 123 (revised  2004),  "Share-Based  Payment"  ("SFAS  123(R)").  SFAS 123(R)
requires an entity to recognize the  grant-date  fair value of stock options and
other equity-based compensation issued to employees in the income statement, but
expresses  no  preference  for a type of  valuation  model.  For small  business
issuers,  the SFAS 123(R) is effective as of the  beginning of the first interim
or annual  reporting  period that begins after December 15, 2005. Early adoption
is encouraged  for interim or annual periods for which  financial  statements or
interim  reports have not been issued.  The Company is currently  assessing  the
impact SFAS 123(R) will have on its financial statements.

In  December  2004,  the FASB issued SFAS No.  153,  "Exchanges  of  Nonmonetary
Assets:  an amendment of APB Opinion No. 29" ("SFAS 153"). SFAS 153 eliminates a
company's  ability to use the similar  productive  assets concept to account for
nonmonetary  exchanges at book value  without  recognizing  a gain.  Nonmonetary
exchanges  will  have to be  accounted  for at  fair  value,  with  gain or loss
recognized,  if the transactions meet a commercial-substance  criterion and fair
value is determinable.  SFAS 153 is effective for nonmonetary asset exchanges in
fiscal periods beginning after June 15, 2005, and early application is permitted
for  nonmonetary  asset  exchanges  occurring in fiscal periods  beginning after
December 16, 2004.  The Company is currently  assessing  the impact SFAS 153 may
have on its financial statements.

In December 2004, the FASB issued SFAS No. 151,  "Inventory Costs - an amendment
of ARB No. 43,  Chapter 4" ("SFAS  151").  SFAS 151 amends  Accounting  Research
Bulletin No. 43, Chapter 4, "Inventory  Pricing" ("ARB 43") to eliminate the "so
abnormal"  criterion  in ARB 43 and requires  companies  to  recognize  abnormal
freight,   handling  costs,  and  amounts  of  wasted  material   (spoilage)  as
current-period charges.  Additionally,  SFAS 151 clarifies that fixed production
overhead cost should be allocated to inventory  based on the normal  capacity of
the  production  facility.  SFAS 151 is effective for inventory  costs  incurred
during annual  periods  beginning  after June 15, 2005. The Company is currently
assessing the impact SFAS 151 may have on its financial statements.

      Forward-Looking Statements

When  used in this  Form  10-QSB,  in  other  filings  by the  Company  with the
Securities and Exchange  Commission  ("SEC"), in the Company's press releases or
other public or stockholder communications,  or in oral statements made with the
approval of an authorized executive officer of the Company, the words or phrases
"would be," "will allow," "intends to," "will likely result," "are expected to,"
"will continue," "is anticipated," "estimate," "project," or similar expressions
are intended to identify "forward-looking  statements" within the meaning of the
Private Securities Litigation Reform Act of 1995.

The Company cautions readers not to place undue reliance on any  forward-looking
statements,  which  speak  only  as of the  date  made,  are  based  on  certain
assumptions  and  expectations  which may or may not be valid or actually occur,
and which involve various risks and uncertainties.  In addition, sales and other
revenues  may not  commence  and/or  continue  as  anticipated  due to delays or
otherwise.  As a result,  the Company's  actual results for future periods could
differ materially from those anticipated or projected.


                                       22


Unless otherwise required by applicable law, the Company does not undertake, and
specifically disclaims any obligation, to update any forward-looking  statements
to reflect  occurrences,  developments,  unanticipated  events or  circumstances
after  the  date of such  statement.  The  Company  advises  you to  review  any
additional  disclosures  made in its 10-QSB,  8-K, and 10-KSB reports filed with
the SEC.


Item 3. Controls and Procedures

As of the end of the period covered by this report,  we conducted an evaluation,
under the supervision and with the  participation of our chief executive officer
and chief  accounting  officer of our  disclosure  controls and  procedures  (as
defined in Rule 13a-15(e) and Rule  15d-15(e) of the Exchange  Act).  Based upon
this  evaluation,  our chief  executive  officer  and chief  accounting  officer
concluded  that our  disclosure  controls and procedures are effective to ensure
that  information  required to be disclosed by us in the reports that we file or
submit under the Exchange Act is recorded,  processed,  summarized and reported,
within the time periods specified in the Commission's rules and forms. There was
no change in our internal  controls or in other  factors that could affect these
controls  during our last fiscal  quarter that has  materially  affected,  or is
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.


                                       23


                                     PART II

ITEM 1. LEGAL PROCEEDINGS

The Company is not a party to any material  legal  proceedings as of the date of
this report.


ITEM 2. CHANGES IN SECURITIES

      None


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

      None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None


ITEM 5. OTHER INFORMATION

            On January 31, 2005 Hans Lipman and Daniel Kwantes resigned as board
            members of the  Company.  Also on  January  31,  2005,  the Board of
            Directors  of the  Company  appointed  Ilan Kenig and Yossi Attia to
            fill the  vacancies  created by the  resignations  of Mr. Lipman and
            Kwantes.

            On March 21, 2005, Mr. Cooper  resigned as a director of the Company
            and a member of the Audit Committee.

            On March 21, 2005,  the Board of Directors  appointed  Mr. Attia and
            Mr. Kenig,  both independent  members of the board of directors,  to
            serve as members of the Audit Committee and Compensation Committee

            On April 15, 2005,  Moshe Schnapp was appointed as the president and
            a director of the Company.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

A. Exhibits (numbers below reference Regulation S-B, Item 601)

      (3)   (a)   Certificate of Incorporation filed November 9, 1992((1))

            (b)   Amendment  to  Certificate  of  Incorporation  filed  July  9,
                  1997(2)

            (c)   Restated Certificate of Incorporation filed May 29, 2003

-------------------
(1)  Exhibits  are  incorporated  by  reference  to  Registrant's   Registration
Statement  on Form SB-2 dated May 12, 1993  (Registration  No.  33-62672-NY,  as
amended)


                                       24


            (d)   Restated  By-laws  (filed as an exhibit to the Form 10-QSB for
                  the quarter ended  September 30, 2004) 

      (31) (a)    Certification of the Chief Executive Officer of Euroweb
                  International Corp. pursuant to Section 302 of the 
                  Sarbanes-Oxley Act of 2002.

      (31)  (b)  Certification  of  the  Chief  Accounting  Officer  of  Euroweb
            International  Corp.  pursuant to Section 302 of the  Sarbanes-Oxley
            Act of 2002.

      (32)  (a)   Certification  of  the  Chief  Executive  Officer  of  Euroweb
            International  Corp.  pursuant to Section 906 of the  Sarbanes-Oxley
            Act of 2002.

      (32)  (b)  Certification  of  the  Chief  Accounting  Officer  of  Euroweb
            International  Corp.  pursuant to Section 906 of the  Sarbanes-Oxley
            Act of 2002.


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, as amended, the Registrant has duly caused this Report to be signed
on its behalf by the undersigned,  thereunto duly authorized, in the City of New
York, State of New York, on the 16th day of May 2005.

                                                     EUROWEB INTERNATIONAL CORP.


                                                     By /s/ Csaba Toro
                                                        ----------------------
                                                     Csaba Toro
                                                     Chief Executive Officer


                                       25