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 June 30, 2004
[]     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.)

                       1138 Budapest, Vaci ut 141. 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 X No

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 June 30, 2004)

Transitional Small Business Disclosures Format (Check one): Yes ______  No X


                           EUROWEB INTERNATIONAL CORP.

                                      INDEX


PART I.  Financial Information

Item 1.  Financial Statements
                                                                          
   Consolidated balance sheets as of June 30, 2004 (unaudited)
      and December 31, 2003 (audited)                                              2

   Consolidated statements of operations and comprehensive loss (unaudited)
      for the three months ended June 30, 2004 and 2003 and six months  ended
      June 30, 2004 and 2003                                                       3

   Consolidated statements of stockholders' equity for the six months ended
      June 30, 2004 (unaudited) and twelve months ended December 31, 2003          4

   Consolidated statements of cash flows (unaudited) for the six months
      ended June 30, 2004 and 2003                                                 5

   Notes to interim (unaudited) Consolidated Financial Statements                  6

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                            15

Item 3.  Controls and Procedures                                                  21

PART II. Other Information                                                        21

Signature                                                                         23



                           EUROWEB INTERNATIONAL CORP.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                                                                June 30, 2004         December 31, 2003
                                                                                                    (audited, restated
                                                                                (Unaudited)            see Note 8)
                                                                                ------------         -------------------
ASSETS
  Current Assets
                                                                                               
    Cash and cash equivalents                                                   $ 5,335,210          $        3,043,703
    Investment in securities                                                              -                  11,449,669
    Trade accounts receivable, net                                                3,235,831                   1,305,268
    Related party receivables                                                     1,052,927                   1,145,069
    Current portion of note receivable                                               73,502                     173,911
    Prepaid and other current assets                                              2,597,188                   1,604,424
                                                                                ------------         -------------------
         Total current assets                                                    12,294,658                  18,722,044

  Property and equipment, net                                                     6,757,324                   2,782,239
  Assets under construction                                                          42,122                      47,853
  Intangibles - customer contracts                                                2,368,115                           -
  Goodwill                                                                        6,274,022                     566,000
                                                                                ------------         -------------------
       Total assets                                                             $27,736,241          $       22,118,136
                                                                                ============         ===================
LIABILITIES AND STOCKHOLDERS' EQUITY

  Current Liabilities
    Trade accounts payable                                                      $ 3,732,013          $        1,323,747
    Related party payables                                                          915,708                   1,962,152
    Related party loan payable - short term portion                                 469,438                     235,679
    Overdrafts and current portion of bank loans                                    826,350                           -
    Current portion of notes payable                                              1,047,289                           -
    Other current liabilities                                                     1,130,111                     903,275
    Accrued expenses                                                              1,565,061                     619,821
    Deferred IRU revenue                                                             46,000                      46,000
    Deferred other revenue                                                        1,014,068                   1,007,464
                                                                                ------------         -------------------
       Total current liabilities                                                 10,746,038                   6,098,138

   Non-current portion of deferred IRU revenue                                      820,334                     843,334
   Non-current portion of related party loan payable                                704,157                     942,715
   Non-current portion of bank loans                                                683,042                           -
   Non-current portion of notes payable                                             349,094                           -
   Non-current portion of lease obligations                                         177,752                     228,686
                                                                                ------------         -------------------
       Total liabilities                                                         13,480,417                   8,112,873

   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;
   Issued and outstanding 5,342,533 and 4,665,332 shares respectively                24,807                      24,129
   Additional paid-in capital                                                    50,742,486                  48,227,764
   Accumulated deficit                                                          (35,348,024)                (33,105,716)
   Accumulated other comprehensive losses:                                          (48,033)                    (25,502)
   Treasury stock -  175,490 common shares, at cost                              (1,115,412)                 (1,115,412)
                                                                                ------------         -------------------
      Total stockholders' equity                                                 14,255,824                  14,005,263
                                                                                ------------         -------------------
   Commitments and contingencies

      Total liabilities and stockholders' equity                                $27,736,241          $       22,118,136
                                                                                ============         ===================

          See accompanying notes to consolidated financial statements.

                                       2

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



                                                                        Three months ended                 Six months ended
                                                                              June 30                          June 30,
                                                                        2004           2003              2004              2003
                                                                     -----------    -----------       -----------        -----------
Revenues
                                                                                                             
Third party revenues                                                  6,059,519      4,188,393       $10,982,106         $8,690,734
Related party revenues                                                1,946,661      1,526,811         3,437,428          2,745,464
                                                                     -----------    -----------      ------------        -----------
              Total Revenues                                          8,006,180      5,715,204        14,419,534         11,436,198

Cost of revenues
 Third party cost of revenues                                         3,851,287      2,317,232         6,654,994          4,743,514
 Related party cost of revenues                                       1,417,931      1,202,488         2,669,285          2,408,777
                                                                     -----------    -----------      ------------        -----------
              Total Cost of revenues                                  5,269,218      3,519,720         9,324,279          7,152,291
                                                                     -----------    -----------      ------------        -----------
   Gross profit                                                       2,736,962      2,195,484         5,095,255          4,283,907

Operating expenses
   Compensation and related costs                                     1,113,457      1,014,247         1,989,694          1,877,934
   Consulting and professional fees                                     526,714        498,491           937,893            854,450
   Other selling, general and administrative expenses                   857,668        371,066         1,573,862          1,099,452
   Depreciation and amortization                                        342,844        450,134           632,925            879,244
                                                                     -----------    -----------      ------------        -----------
       Total operating expenses                                       2,840,683      2,333,938         5,134,374          4,711,080

Loss from operations                                                   (103,721)      (138,454)          (39,119)          (427,173)

   Net interest expense                                                 (48,259)        73,281           (40,418)           140,333

   Gain from sale of subsidiaries                                        28,751        109,421            28,751            109,421

Income (Loss) before income taxes                                      (123,229)        44,248           (50,786)          (177,419)
                                                                     -----------    -----------      ------------        -----------
Provision for income taxes                                              (14,436)        55,578           (46,019)            55,578
                                                                     -----------    -----------      ------------        -----------
Net loss                                                               (137,665)       (11,330)          (96,805)          (232,997)
                                                                     -----------    -----------      ------------        -----------
Other comprehensive loss                                                  1,116         57,377            22,531            108,978
                                                                     -----------    -----------      ------------        -----------
Comprehensive loss                                                     (138,781)       (68,707)      $  (119,336)        $ (341,975)
                                                                     ===========    ===========      ============        ===========
Net loss per share, basic and diluted                                      (.03)          (.01)             (.02)              (.05)

Weighted average number of shares outstanding, basic and              4,815,821      4,665,332         4,740,576          4,665,332
diluted

           See accompanying notes to consolidated financial statements

                                       3

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


                                                                                          Accumulated
                                                             Additional                      Other                         Total
                                        Common Stock          Paid-in     Accumulated    Comprehensive   Treasury      Stockholders'
                                     Shares      Amount       Capital       Deficit      Gains(Losses)     Stock          Equity
                                  -----------   ---------  ------------- --------------   ----------  -------------   --------------
                                                                                           
Balances, December 31, 2002        4,665,332     $24,129    $48,227,764   $(31,314,687)    $236,142    $(1,115,412)   $  16,057,936
                                  ===========   =========  ============= ==============   ==========  =============   ==============
Foreign currency translation loss          -           -              -              -      (45,237)             -          (45,237)
Unrealized loss on securities              -           -              -              -     (216,407)             -         (216,407)
available for sale
Net loss for the period                    -           -              -     (1,791,029)           -              -       (1,791,029)
                                  -----------   ---------  ------------- --------------   ----------  -------------   --------------
Balances, December 31, 2003        4,665,332     $24,129    $48,227,764   $(33,105,716)    $(25,502)   $(1,115,412)   $  14,005,263
                                  ===========   =========  ============= ==============   ==========  =============   ==============
Foreign currency translation loss          -           -              -              -        6,274              -            6,274
Realized gain on securities                -           -              -              -      (28,805)             -          (28,805)

Deemed distribution (Note 8)               -           -              -     (2,145,503)           -              -       (2,145,503)
Compensation charge on share                                     28,048                                                      28,048
options issued to consultants
Issuance of shares (Elender          677,201         678      2,486,674                                                   2,487,352
acquisition)
Net loss for the period                    -           -              -        (96,805)           -              -          (96,805)
                                  -----------   ---------  ------------- --------------   ----------  -------------   --------------
Balances, June 30, 2004            5,342,533    $ 24,807   $ 50,742,486  $ (35,348,024)   $ (48,033)  $ (1,115,412)   $  14,255,824
                                  ===========   =========  ============= ==============   ==========  =============   ==============

           See accompanying notes to consolidated financial statements

                                       4

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


                                                                                      Six Months Ended
                                                                                          June 30,

                                                                                    2004       2003(restated)
                                                                                ------------   -------------
Cash flows from operating activities:
                                                                                            
   Net profit (loss)                                                                (96,805)      $(232,997)
   Adjustments to reconcile net loss to net cash used in operating activities:
   Depreciation and amortization                                                    632,925         879,244
   Amortization of discount on acquisition indebtedness                                   -           5,232
   Foreign currency gain                                                            (26,341)        (37,946)
   Compensation expense booked to equity (options issued to consultants)             28,048               -
   Realized gain on sale of securities                                              (28,805)         (7,113)
   Unrealized interest income on securities                                               -        (183,804)
Changes in operating assets and liabilities net of effects of acquisitions:
   Accounts receivable                                                               39,579        (211,445)
   Prepaid and other assets                                                        (582,236)       (388,870)
   Accounts payable, other current liabilities and accrued expenses              (1,115,909)        749,013
   Deferred revenue                                                                 (75,396)        190,540
                                                                                ------------   -------------
           Net cash (used in) provided by operating activities                      (60,468)        761,854
                                                                                ------------   -------------
Cash flows from investing activities:
   Maturity of securities                                                        11,464,000         499,632
   Collection on notes receivable                                                   100,409          93,323
   Acquisition of 100% of Elender Rt. net of cash and transaction costs          (6,629,100)              -
   Acquisition of 51% of Euroweb Rt.                                             (2,142,000)              -
   Acquisition of property and equipment                                           (516,668)        (75,690)
                                                                                ------------   -------------
           Net cash provided by (used in) investing activities                    2,276,641        (382,735)
                                                                                ------------   -------------
Cash flows from financing activities:
   Overdraft drawdown                                                               141,463               -
   Repayment of loans                                                                     -        (129,945)
   Principal payments under capital lease obligations                               (22,577)       (399,608)
                                                                                ------------   -------------
          Net cash provided by (used in) financing activities                       118,886        (529,553)
                                                                                ------------   -------------
Effect of foreign exchange rate changes on cash                                     (43,552)         38,556
                                                                                ------------   -------------
Net increase (decrease) in cash and cash equivalents                              2,291,507        (111,878)
Cash and cash equivalents, beginning of period                                    3,043,703       2,666,526
                                                                                ------------   -------------
Cash and cash equivalents, end of period                                         $5,335,210      $2,554,648
                                                                                ============   =============
Significant non-cash items:
Issuance of shares as part of Elender Rt. acquisition                             2,487,352
Assignment of loan to the Company (Elender Rt. acquisition)                       1,065,230

          See accompanying notes to consolidated financial statements.

                                       5

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

1.   Organization and Business

EuroWeb  International Corp. (the "Company") is a Delaware corporation which was
organized on November 9, 1992. The largest shareholder of Euroweb  International
Corp. as at June 30, 2004 was KPN Telecom B.V., a Netherlands corporation,  with
a 43.6% shareholding at June 30, 2004.

The Company owns and operates  Internet service providers in the Czech Republic,
Hungary, Slovakia and Romania. The Company operates in one business segment.

The Hungarian  operations  conducted  through Euroweb Hungary Rt. were accounted
for under the equity  method in prior years as the Company owned a 49% interest,
however,  in  February  2004,  the  remaining  51% of  Euroweb  Hungary  Rt. was
purchased  from  Pantel  Rt. and is fully  consolidated  in the  current  period
financial statements. The consideration paid by the Company for the 51% interest
comprised EUR 1,650,000 (USD 2,105,000) in cash,  guarantees for amounts owed to
Pantel Rt., and a guarantee that Euroweb  Hungary Rt. will purchase at least HUF
600 million (approximately $3 million) worth of services from Pantel Rt. in each
of the three years ending December 31, 2006.

As the acquisition was made from an entity under common control (both Pantel Rt.
and  the  Company  were  majority  owned  by KPN  Telecom  B.V.  at the  time of
acquisition in February 2004), the transaction was accounted in a manner similar
to a  pooling-of-interest  in  accordance  with  generally  accepted  accounting
principles  in the  United  States  of  America,  with all prior  periods  being
restated as if the entities were combined for all periods  presented (see note 2
(a) below).

In order to augment the  operations  of Euroweb Rt., on February  23, 2004,  the
Company  signed  a Share  Purchase  Agreement  ("SPA")  in  connection  with its
acquisition of all of the outstanding shares of Elender Business  Communications
Ltd. ("Elender Rt."), an ISP in Hungary. Consideration of USD 9,121,571 consists
of USD  6,500,000 in cash and 677,201 of the  Company's  common shares valued at
$2,487,352  net  of  registration   cost,  and  $134,219  in  transaction  costs
(consisting  primarily  of  professional  fees  incurred  related to  attorneys,
accountants and valuation  advisors).  The closing  occurred on June 9, 2004 and
the  results of Elender Rt. for the 20 days ended June 30, 2004 (and the balance
sheet as at June 30, 2004) have been consolidated into the financial statements.

In accordance with the purchase method of accounting  prescribed by SFAS No. 141
"Business Combinations" ("SFAS 141"), the Company allocated the Consideration to
the tangible net assets and liabilities and intangible assets acquired, based on
their estimated fair values.

     The Consideration has been allocated as follows:

     Transferable shareholders loan                               1,065,230
     Fair value of Elender's recorded assets acquired and
      liabilities assumed                                           (64,440)
     Identified intangibles - customer contracts                  2,412,759
                                                              --------------
     Excess purchase price over allocation to identifiable
     assets and liabilities (Goodwill)                          $ 5,708,022
                                                              ==============
                                       6

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

The purchase price  allocation is preliminary and a final  determination  of the
purchase  accounting  adjustments  will be made upon the  completion  of a final
analysis  of the total  purchase  cost.  The Company  expects to finalize  these
matters by the end of 2004. The transferable shareholder loan relates to certain
loans owed by Elender Rt. to former  shareholders,  who under the SPA,  assigned
the loans to the Company at closing.

In performing this preliminary  purchase price allocation of acquired intangible
assets,  the  Company  considered  its  intention  for future use of the assets,
analyses of historical financial performance and estimates of future performance
of Elender's services,  among other factors.  Acquired  identifiable  intangible
assets  obtained  in the  Company's  acquisition  of Elender  relate to customer
contracts which are being amortized over the useful life of 3 years.

The Company determined the fair values of the identified  intangibles - customer
contracts using the "income"  valuation approach and discount rates ranging from
16% to 18%.  The discount  rates  selected  were based in part on the  Company's
weighted  average  cost of capital and  determined  after  consideration  of the
Company's  rate of  return  on debt and  equity,  and the risk  associated  with
achieving forecasted cash flows.

The  excess  of the  purchase  price  over  the fair  value of the  identifiable
tangible  and  intangible  net assets  acquired  was  assigned to  goodwill.  In
accordance  with SFAS No. 142  "Goodwill  and Other  Intangible  Assets"  ("SFAS
142"), goodwill will not be amortized but will be tested for impairment at least
annually.  The operating  results of Elender have been included in the Company's
consolidated financial statements from the date of acquisition.

Although  the selling  parties will also receive  Euroweb  International  shares
during the  acquisition  of Elender Rt., each of them will have less than 10% of
ownership in Euroweb International  Corporation,  so they are not categorized as
related parties and those  transactions are shown as third party transactions in
the interim consolidated financial statements of the Company.

The following table presents unaudited summarized combined results of operations
of the Company and Elender  Rt., on a pro forma basis,  as though the  companies
had been combined as of January 1, 2003:


                                  Three   months  ended  Three    months   ended  Six months  ended June  Six   months   ended
                                  June 30, 2004          June 30, 2003            30, 2004                June 30, 2003
                                  ---------------------- ------------------------ ----------------------- ---------------------
                                                                                              
        Revenues                  $          12,437,951  $            10,752,157  $           24,611,106  $         21,655,977
        ------------------------- ---------------------- ------------------------ ----------------------- ---------------------
        Net loss                  $            (370,470) $              (231,132) $             (240,481) $           (778,310)
        ------------------------- ---------------------- ------------------------ ----------------------- ---------------------
        Net loss per share        $               (0.07) $                 (0.04) $                (0.05) $              (0.15)
        ------------------------- ---------------------- ------------------------ ----------------------- ---------------------

The above unaudited pro forma summarized  results of operations are intended for
informational  purposes  only and,  in the  opinion of  management,  are neither
indicative of the financial position or results of operations of the Company had
the  acquisition  actually  taken place as of January 1, 2003, nor indicative of
the Company's future results of operations. In addition, the above unaudited pro
forma  summarized  results of operations do not include  potential  cost savings
from  operating  efficiencies  or synergies  that may result from the  Company's
acquisition of Elender Rt.

                                       7

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

2.   Summary of Significant Accounting Policies

     (a)  Principles of consolidation and basis of presentation

          The  consolidated  financial  statements  comprise the accounts of the
          Company and its controlled  subsidiaries.  All material  inter-company
          balances and transactions have been eliminated upon consolidation. The
          purchase  of the  remaining  51%  of  Euroweb  Hungary  Rt.  has  been
          accounted  in a manner  similar  to a  pooling-of-interest  with prior
          periods being restated (See Note 8).

          The consolidated financial statements have been prepared in accordance
          with generally accepted accounting  principles in the United States of
          America.

     (b)  Use of estimates

          The preparation of financial  statements in conformity with accounting
          principles  generally  accepted  in  the  United  States  of  America,
          requires  management to make estimates and assumptions that affect the
          reported  amounts  of assets and  liabilities  and the  disclosure  of
          contingent  assets  and  liabilities  at the  date  of  the  financial
          statements  and the reported  amounts of revenues and expenses  during
          the  reporting   period.   Actual  results  could  differ  from  those
          estimates.  Significant  estimates  made by the  Company  include  the
          period of benefit and  recoverability of goodwill and other intangible
          assets.

     (c)  Fair value of financial instruments

          The  carrying   values  of  cash   equivalents,   investment  in  debt
          securities,  notes  and  loans  receivable,  accounts  payable,  loans
          payable and accrued expenses approximate fair values.

     (d)  Revenue recognition

          Revenues from Internet  services are  recognized in the month in which
          the services are provided, either based on monthly traffic or on fixed
          monthly  fees  (leased  lines).   Revenue  for  other  services,   are
          recognized as the service is performed.

          In 2002, the Company entered into an agreement to provide transmission
          capacity  to a  customer  pursuant  to an  indefeasible  rights-of-use
          agreement ("IRU") that management  believes  qualifies as an operating
          lease under Financial  Accounting  Standards Board  Interpretation No.
          13,  "Accounting  for  Leases"  ("FAS  13"),  since the IRU  agreement
          provides rights to use a specific  subject asset for a defined period.
          Revenue  attributable  to the lease is recognized  on a  straight-line
          basis over the term of the 20-year lease agreement.

          Under  Financial  Accounting  Standards Board  Interpretation  No. 43,
          "Real Estate Sales, an  interpretation of FASB Statement No. 66" ("FIN
          43"), leases of fiber and capacity that are deemed integral  equipment
          are required to be accounted  for in the same manner as leases of real
          estate. If fiber and equipment are considered  integral to the related
          real estate,  a lease must include a provision  transferring  title of
          such  integral  equipment  to the lessee in order for that lease to be
          accounted  for as a  sales-type  lease.  Failure to satisfy  the title
          transfer  requirements  results  in  operating  lease  treatment,  and
          recognition  of the related  lease  income  over the lease  term.  The
          Company's IRU does not involve a transfer of title.

                                       8

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

          IRUs  generally  require  the  customer  to make a down  payment  upon
          execution  of the  agreement,  with the balance due upon  delivery and
          acceptance of the fiber. This has resulted in a substantial  amount of
          deferred  revenue being recorded on the balance sheet.  The Company is
          obligated  under the fiber IRU to maintain  its  network in  efficient
          working order and in accordance with industry standards. Customers are
          obligated  for the term of the  agreement  to pay for their  allocable
          share of the costs for  operating  and  maintaining  the network.  The
          Company recognizes this revenue monthly as services are provided.

          Accounting  practice  and guidance  with  respect to the  treatment of
          fiber sales and IRU agreements continues to evolve. Any changes in the
          accounting  treatment  could  affect the way the Company  accounts for
          revenue and expenses associated with these transactions in the future.

     (e)  Cost of revenues

          Cost of revenues  comprise  principally of  telecommunication  network
          expenses, costs of content services and cost of leased lines.


     (f)  Foreign currency translation

          The  Company  considers  the United  States  Dollar  ("US$") to be the
          functional  currency of the Company and unless otherwise  stated,  the
          respective  local  currency  to be  the  functional  currency  of  its
          subsidiaries.  The  reporting  currency  of the Company is the US$ and
          accordingly,  all  amounts  included  in  the  consolidated  financial
          statements have been translated into US$.

          The balance sheets of  subsidiaries  are translated into US$ using the
          year end exchange  rates.  Revenues and  expenses  are  translated  at
          average  rates in effect for the  periods  presented.  The  cumulative
          translation  adjustment  is  reflected  as  a  separate  component  of
          shareholders' equity on the consolidated balance sheet.

          The Company  conducts  business and maintains its accounts for Euroweb
          Romania in the Romanian Lei ("ROL").  In Romania,  the U.S.  dollar is
          used as the  functional  currency as Romania has a  hyper-inflationary
          economy.  The  Company's  financial  statements  presented  in ROL are
          remeasured into U.S. dollars using the following policies:

               o    Monetary  assets and  liabilities  are  remeasured  into the
                    functional  currency  using the exchange rate at the balance
                    sheet date.

               o    Non-monetary  assets and liabilities are remeasured into the
                    functional currency using historical exchange rates.

               o    Revenues, expenses, gains and losses are remeasured into the
                    functional  currency using the average exchange rate for the
                    period   except  for  revenues   and  expenses   related  to
                    non-monetary  items  that are  remeasured  using  historical
                    exchange rates.

          The net  effect of  re-measurement  from the local  currency  into the
          functional  currency  (US$) is  included in the  determination  of net
          profit and loss,  under  `Other  selling,  general and  administration
          expenses'.

                                       9

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

          Foreign  currency  transaction  gains and losses are  included  in the
          consolidated results of operations for the periods presented.


     (g)  Property and equipment

          Property  and   equipment  are  stated  at  cost,   less   accumulated
          depreciation. Equipment purchased under capital lease is stated at the
          present value of minimum lease payments at the inception of the lease,
          less accumulated  depreciation.  The Company provides for depreciation
          of  equipment  using the  straight-line  method  over the  shorter  of
          estimated useful lives of up to four years or the lease term.

          Recurring  maintenance  on  property  and  equipment  is  expensed  as
          incurred.

          Any gain or loss on  retirements  and  disposals  are  included in the
          results of operations.

     (h)  Goodwill and Other Intangibles

          Goodwill and intangible  assets that have indefinite  useful lives are
          tested at least annually for impairment.  Intangible  assets that have
          finite   useful   lives   (whether  or  not  acquired  in  a  business
          combination) are amortized over their estimated  useful lives.  During
          2002 and 2003,  the Company  performed the required  impairment  test,
          with  respect to  goodwill.  The first step of this test  requires the
          Company to compare the carrying  value of any reporting  unit that has
          goodwill to the estimated fair value of the reporting  unit.  When the
          current  fair  value is less  than the  carrying  value,  the  Company
          performs  the second  step of the  impairment  test.  This second step
          requires  the Company to measure the excess of the  recorded  goodwill
          over the  current  value of the  goodwill  by  performing  an exercise
          similar to a purchase price allocation, and to record any excess as an
          impairment.

          The  Company  has  assigned  approximately  $2.4  million to  customer
          contract  intangible  assets during the  acquisition  of Elender,  and
          these assets are being  amortized  over a period of three  years.  The
          Company has assigned a  preliminary  value of $5.7 million to Goodwill
          related to the acquisition of Elender.

     (i)  Stock-Based compensation

          The Company  applies the  intrinsic  value-based  method of accounting
          prescribed by  Accounting  Principles  Board  ("APB")  Opinion No. 25,
          "Accounting    for   Stock   Issued   to   Employees,"   and   related
          interpretations  including FASB Interpretation No. 44, "Accounting for
          Certain Transactions involving Stock Compensation an interpretation of
          APB  Opinion  No. 25" issued in March  2000,  to account for its fixed
          plan  stock  options.  Under  this  method,  compensation  expense  is
          recorded on the date of grant only if the current  market price of the
          underlying stock exceeds the exercise price. SFAS No. 123, "Accounting
          for Stock-Based Compensation," ("SFAS No. 123") established accounting
          and  disclosure  requirements  using  a  fair  value-based  method  of
          accounting for stock-based employee  compensation plans. As allowed by
          SFAS No.  123,  the  Company  has  elected  to  continue  to apply the
          intrinsic  value-based  method of accounting  described above, and has
          adopted the disclosure requirements of SFAS No. 123.

                                       10

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

          Under the  accounting  provisions  of SFAS No. 123, the  Company's net
          loss and net loss per share  would have been  reduced to the pro forma
          amounts indicated below:


                                                                    Six months ended June 30,
                                                                    2003                 2004
                                                                 ----------          -----------
              Net loss:
                                                                                
                  Net loss as reported                            $(96,805)           $(232,997)
                  Additional FAS 123 compensation expense          (52,586)                   -
                  Pro forma net loss                              (149,391)            (232,997)
              Basic and diluted loss per share:
                  As reported                                     $  (0.02)           $   (0.05)
                  Pro forma                                          (0.03)               (0.05)

3.   Related party loan payable

Freestart   Kereskedelmi  es  Szolgaltato  Kft.   (Freestart),   a  wholly-owned
subsidiary  of Euroweb  Hungary  Rt.,  has a loan from PanTel of HUF 245 million
(approximately $1.174 million) plus 13% annual interest.

Pursuant to the Loan Agreement, Freestart is obligated to repay in full the Loan
with  interest,  paying  principal  in five  equal  semi-annual  instalments  on
December 1, 2004,  June 30, 2005,  December 31, 2005, June 30, 2006 and December
31, 2006 and paying interest  semi-annually on June 30, 2004,  December 1, 2004,
June 30, 2005, December 31, 2005, June 30, 2006 and December 31, 2006

4.   Bank loans, overdraft, and notes payable

On June 1, 2004,  Elender Rt entered into a bank loan agreement with Commerzbank
(Budapest)  Rt. The  agreement  consists  of a loan  facility of HUF 300 million
(approximately $1.5 million) of which approximately  $890,000 was outstanding at
June 30, 2004.  The loan is to be repaid in quarterly  installments  of HUF 14.5
million (approximately $72,500), commencing November 30, 2004. The interest rate
is BUBOR (Budapest Interbank Offered Rate) + 1.35%.

In additional,  the bank also provided an overdraft  facility of HUF 150 million
(approximately  $720,000) to Elender, of which approximately  $620,000 was drawn
down as at June 30, 2004. The interest rate is BUBOR (Budapest Interbank Offered
Rate) + 1%.

Notes payable relate to outstanding  Elender  liabilities towards three previous
owners: Vitonas, Certus and Rumed. Half of the outstanding amount (approximately
$1.4 million) is payable by the end of 2004, while the remaining half is payable
in four equal installments of HUF 36.438 million (approximately $175,000).

5.   Stockholders' Equity

On April 28, 2004, the Company  granted  125,000  options to the Chief Executive
Officer and an additional  195,000  options to five employees and 45,000 options
to two consultants of the Company. All of these

                                       11

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

options  have an  exercise  price  equal  to the  market  price  on day of grant
($4.78),  vest over a period of between 3-4 years and relate to future  services
to be performed. There were no options or warrants exercised during this period.
As the Company has opted to follow APB 25 with respect to accounting  for grants
made to employees,  the company will  recognize  total  compensation  charges of
approximately $162,000 for the grants made to the two consultants, which will be
expensed  over the vesting  period of three years  (compensation  expense in the
second quarter of 2004 is $28,048).

Upon the exercise of an  outstanding  warrant or option  granted prior to August
30, 2001,  each  warrant/option  holder will receive 1/5 of a share,  due to the
reverse stock split effected on August 30, 2001.

On May 25,  2004,  the  Company's  shareholders  approved  an  amendment  to the
Company's  restated  Certificate of  Incorporation  increasing the number of the
Company's authorized shares of common stock from 12,500,000 to 35,000,000.

6.   Commitments and Contingencies

(a)  Employment Agreements

The Company entered into a six-year  agreement with its Chief Executive Officer,
Csaba  Toro,  which  commenced  January  1,  2000,  and  provided  for an annual
compensation  of  $96,000.  The  agreement  was  amended  in 2004.  The  amended
agreement  provides  for an  annual  salary  of  $150,000  and a bonus  of up to
$100,000  (guaranteed  minimum  of  $50,000)  in 2004,  and an annual  salary of
$200,000 and a bonus of up to $150,000 in 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

Euroweb  Romania has  provided  an  Indefeasible  Right of Use for  transmission
capacity on 12 pairs of fiber over a period of 20 years.  The  construction  was
finished in April 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)  Euroweb Hungary Rt. acquisition

In February  2004,  the remaining 51% of Euroweb  Hungary Rt. was purchased from
Pantel Rt. The Consideration  paid by the Company for the 51% interest consisted
of EUR 1,650,000 (USD 2,105,000) in cash,  guarantees for amounts owed to Pantel
Rt. by a subsidiary of Euroweb Hungary Rt., and a guarantee that Euroweb Hungary
Rt. will purchase at least HUF 600 million  (approximately  $3 million) worth of
services from Pantel Rt. in each of 2004-2006.

(e)  Legal Proceedings

The Company is a member of ICANN  (Internet  Corporation  for Assigned Names and
Numbers),  which is the  association  of  domain  registrations  worldwide.  The
Company,  as  a  representative  of  ICANN  in  Slovakia,   started  to  provide
registration  and  administration  of second  level  domains  for  organizations
located  in the  Slovak  Republic  in  January  2003  (total  revenues  in  2003
approximately $250,000).

                                       12

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

Due to the fact  that the  Company  is the only  provider  of such  services  in
Slovakia, the Association of Internet

Providers in Slovakia ("API") and the Association of Webhosting  Providers claim
that the  Company  has a monopoly  and is abusing  this  dominant  position  and
started  legal  proceedings  against  the Company  with the Slovak  Antimonopoly
Office. The Antimonopoly  office agreed that certain parts of the "General terms
of domain  registrations" can be considered as abusing the dominant position and
requested the Company to change certain items in the  registration  system,  and
imposed two minor penalties.  The initial decision of the  Anti-Monopoly  Office
was upheld upon appeal.

However,  API  started  a new  legal  procedure  relating  to the  deadline  for
registering in order to migrate to the new domain registration system. Initially
Euroweb  Slovakia  set a deadline of early 2003 for  registration,  but extended
this deadline to November 2003 due to the lack of  registrants.  API claims that
this was unfair to early  registrants  as they had to pay six or seven months of
additional fees than the registrants who registered in November 2003. Management
believes that it acted in accordance  with the  requirements  of the API and the
whole  internet  community and does not believe that any penalties will arise in
respect of this claim.

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

7.   Related Party Transactions

The provision of international/domestic  leased line and VOIP services are being
provided in conjunction  with Pantel  Telecommunication  Rt., an entity which is
majority  owned and  controlled  by KPN Telecom B.V.  (which is also the largest
shareholder  of the  Company as at June 30, 2004 with 43.6%  ownership).  In the
first half of 2004 and fiscal 2003,  Pantel  Telecommunication  Rt. was the most
significant  trading partner of the Company with  approximately  58% of the 2004
revenues of Euroweb Romania  (translating into 23% of the consolidated  revenues
of the Company) were derived from providing services to Pantel.

8.   Restatement of consolidated financial statements

Under accounting  principles  generally accepted in the United States of America
("US GAAP"), FASB Statement No. 141, Business Combinations,  require's transfers
of net assets or exchanges of shares between entities under common control to be
accounted for by the receiving  entity at carryover or the predecessor  basis of
the transferring entity. Any excess of purchase consideration over book value is
recorded  as  a  capital  transaction  or  deemed  distribution  resulting  in a
deduction from retained earnings.

Pantel,  Euroweb  International  Corp., and KPN (as majority shareholder of both
Pantel and Euroweb  International  Corp.at the time of the acquisition) took the
following steps to ensure the transaction was concluded at arm's length:

                                       13

                           Euroweb International Corp.
          Notes to Interim Unaudited Consolidated Financial Statements

     o    the two KPN Board members that are common to Euroweb were not involved
          in the  transaction  as they  stepped  back from the  decision  making
          process:  the  transaction was reviewed and approved by an independent
          committee  consisting solely of the two independent Board members with
          the assistance of Csaba Toro, CEO and former Chairman of the Board, as
          instructed by this committee.

     o    an independent accounting firm was commissioned to prepare a valuation
          of the 51%  shareholding  which  formed  the basis of the  transaction
          price.

     o    legal advice was sought  throughout  the process on measures to ensure
          that KPN or its  appointed  Board  members  were not  involved  in the
          transaction from the Company's side.

Nonetheless,  both Pantel and Euroweb are entities  under the common  control of
KPN for  accounting  purposes and  therefore the  transaction  is required to be
booked in the manner described above.

                                       14

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

     Operations

Overview

The Company owns and operates  Internet Service Providers in the Czech Republic,
Hungary,  Romania and Slovakia through its  subsidiaries  Euroweb Czech Republic
spol. s.r.o.  ("Euroweb  Czech"),  Euroweb Hungary Rt. and Elender Rt. ("Euroweb
Hungary"),  Euroweb Slovakia a.s. ("Euroweb  Slovakia") and Euroweb Romania S.A.
("Euroweb  Romania").  The Company operates in one industry  segment,  providing
Internet access and additional value added services to business customers.

The revenues come from the following four sources:

     (1) Internet Service Provider  (Internet access,  content and web services,
     other services);
     (2) International/domestic leased line and Internet Protocol data services;
     (3) Voice over Internet Protocol services; and
     (4)  Facilities  (sale,  rent and  maintenance  of dark fiber  between  the
     Hungarian border and the Romanian City of Timisoara).

For the  services  in point (2) and (3) in  Romania,  the main  customer  of the
Company in 2004 and 2003 was Pantel Telecommunication Rt, a related party.

Related party transactions - Pantel Telecommunications Rt. (or "Pantel")

General: The largest customer of the Company since early 2001 has been Pantel, 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 direct fibre cable connection  which enables  companies
to transmit data to a variety of  destinations  by utilizing  the  international
connections of Pantel.

Due to the fact that the  significant  revenue of the Company  derives  from the
iinternational/domestic leased line and Voice over Internet Protocol services, a
few of the  Company's  representatives  have moved to the  premises of Pantel in
order to improve co-operation on international projects.

After the  acquisition  of Euroweb  Hungary and Elender Rt. in 2004, the balance
and volume of transactions with Pantel has changed significantly. First, the net
receivable  position in the past (related  party  receivable  less related party
liabilities) has changed to a net liability position through the large trade and
loan liability position of Euroweb Hungary to Pantel.  Second,  sales dependency
on Pantel (i.e. percent of consolidated sales derived from Pantel) will decrease
as Euroweb Hungary and Elender Rt. have  insignificant  sales to Pantel.  Third,
dependency on Pantel as the main supplier of the Company will increase as Pantel
is also the main supplier of Euroweb Hungary.

Transactions:   Both  Euroweb  Hungary  and  Euroweb  Romania  have  engaged  in
transactions with Pantel as follows:

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

                                       15

     -    Internet and related services;
     -    National and international leased and telephone lines;
     -    VOIP services;
     -    Consulting services; and
     -    Interest on a loan to the Company.

          The  total  amount  of  these  services  were  USD  $2,768,689  (2003:
$2,745,464)  during the six month period ended June 30, 2004 of which $99,404 is
interest  expense and consulting  fees,  while the remaining  balance is telecom
related.

(b) The Company and its subsidiaries  received revenue from the provision of the
following services to Pantel:

     -    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;
     -    Consulting services; and
     -    Commission.

     Total  value  of  these   services  were   approximately   USD   $3,437,428
($2,745,464) in the six months period ended June 30, 2004.

During the six months  ended June 30,  2004,  direct sales to Pantel were 23% of
total consolidated  revenue,  but Euroweb Romania's dependency on Pantel is even
greater than this figure suggests.  Some third party sales involve Pantel as the
subcontractor/service  provider for the international/domestic  lines (hence the
revenues from Pantel are lower than the amounts paid to Pantel),  and some third
party  customers  are also  clients of Pantel  outside of  Romania  (i.e.  their
relationship  with  Pantel is  stronger  than their  relationship  with  Euroweb
Romania).

Effective  dependency on Pantel - taking into account direct and  Pantel-related
sales -  represents  approximately  34% of total  consolidated  revenues  of the
Company and approximately 80-90% of total sales of Euroweb Romania.  There is no
such  dependency  in the case of  Euroweb  Czech,  Euroweb  Hungary  or  Euroweb
Slovakia.

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.  Euroweb  International  Corporation  always considers  alternative
suppliers for each individual project.

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.

                                       16

     Acquisitions

On February 12, 2004, the Company  entered into a Share Purchase  Agreement with
Pantel to acquire  Pantel's  51%  interest  in Euroweb  Hungary,  a provider  of
Internet service and is based in Budapest, Hungary. The Company previously owned
49% of Euroweb  Hungary and, as a result of this  acquisition,  Euroweb  Hungary
became a wholly-owned  subsidiary of the Company. The purchase price paid by the
Company  for  Pantel's  interest  in Euroweb  Hungary  was EURO  1,650,000  (USD
2,105,000) in cash.

On February 23, the Company signed a Share Purchase Agreement in connection with
its  acquisition  of  all  of  the  outstanding   shares  of  Elender   Business
Communications  Ltd., a leading ISP in Hungary. The consideration of $ 9,121,571
consisted of USD  6,500,000 in cash and 677,201 of the  Company's  common shares
valued at $2,487,352  and $ 134,219 in  transaction  costs.  The closing of this
acquisition was on 9 June 2004, which is the starting date of consolidation.

     Results of Operations

     Six-month  Period Ended June 30, 2004  Compared to  Six-month  Period Ended
June 30, 2003

The Company has reduced  losses from  operation  as compared to last year mainly
due to the increased  profitability  in Slovakia in connection  with domain name
sales, successful sale of fiber and other non-recurring items in Romania as well
as profit generated by the Hungarian operation.

     Revenues

Six months ended June 30,                         2004               2003
                                                  ----               ----
              Total Revenues                   14,419,534         11,436,198

The Company experienced a 26% revenue growth, or an increase of $2,983,336,  for
the six months  ended June 30, 2004  compared  to the six months  ended June 30,
2003.

The  following  table  summarizes  the main  changes in revenue  for each of the
Company's  business  segments  compared to the previous year with respect to the
revenue structure:


Revenue / services                        2004                2003              % change
------------------------------------ ---------------- --------------------- -----------------
                                                                          
ISP activity                            $8,132,074          $5,994,591              +36%
------------------------------------ ---------------- --------------------- -----------------
Int./dom. leased line *(a)              $2,601,432          $3,057,443              -15%
------------------------------------ ---------------- --------------------- -----------------
VOIP (b)                                $3,611,195          $2,192,201              +65%
------------------------------------ ---------------- --------------------- -----------------
Facilities (a)                             $74,833             191,963              -61%
------------------------------------ ---------------- --------------------- -----------------
Total                                  $14,419,534         $11,436,198               26%
------------------------------------ ---------------- --------------------- -----------------

* - primarily Pantel or Pantel related sales,

     (a)  substantially all generated by the Romanian subsidiary

     (b)  generated by the  Hungarian and Romanian  subsidiary.  100% of Romania
          sales is Pantel direct sales ($852,000 in 2004)

ISP revenue has increased in all countries expect the Czech Republic, while VOIP
revenue    has    increased    significantly    in    Romania.    In    Romania,
international/domestic leased lines revenue has fallen due to higher competition
and price pressure,  while facilities  consist of mainly  non-recurring  sale of
fiber optic cable in 2003, while there was much less revenue from this source in
2004.

                                       17

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

Revenue/country             Revenues in 2004   Revenues in 2003      Change in %
--------------------------- ----------------- -------------------- -------------
Czech Republic                      $498,409             $626,990       (20%)
--------------------------- ----------------- -------------------- -------------
Slovakia                          $1,992,462           $1,616,214        23%
--------------------------- ----------------- -------------------- -------------
Hungary                            6,104,716            4,181,581        46%
--------------------------- ----------------- -------------------- -------------
Romania                           $5,823,947           $5,011,413        16%
--------------------------- ----------------- -------------------- -------------
Total                            $14,419,534          $11,436,198        26%
--------------------------- ----------------- -------------------- -------------

ISP business has  decreased  20% in Czech  Republic due to the smaller  customer
base  compared to previous  years,  while the increase in Slovakia of 23% is due
exclusively to domain name  registration  revenue.  Overall ISP revenue improved
due to the  weakness of the US Dollar  relative  to the Czech  Koruna and Slovak
Koruna.

Elender Rt is consolidated from 9 June 2004 and represents  approximately 20% of
the 2004  revenues  of Hungary in the above  table.  The  remaining  increase of
Hungary is due mainly to increased sales on ADSL lines and higher VOIP revenues.

Revenue from  international  leased lines and IP data services  (mostly  Euroweb
Romania) has  decreased  due to higher  competition,  falling  margins and price
pressure. However, the largest increase in VOIP business was produced in Romania
explaining the increase of 16% in overall country revenues. Revenue generated in
the six months ended June 30, 2004 was $2,384,000  compared to $1,282,570 in the
six months  ended June 30,  2003.  Within  the same  period,  the margin on this
service has fallen.

     Cost of revenues

The following table summarizes the Company's cost of revenues for the six months
ended June 30, 2004 and 2003:

Three months ended June 30,                       2004               2003
                                                  ----               ----
              Total cost of revenues           9,324,279          7,152,291

Cost of revenues comprise mostly  telecommunication  expenses.  Gross margin has
decreased  from  38% in  2003  to 34%  in  2004,  which  was  mainly  due to the
significant increase of low margin voice revenue.

     Operating expenses (excluding depreciation and amortization)

The following  table  summarizes  the Company's  operating  expenses for the six
months ended June 30, 2004 and 2003:


Six months ended June 30,                                        2004               2003
                                                                 ----               ----
                                                                           
           Operating expenses (excluding depreciation and     4,501,449          3,831,836
           amortization)


                                       18

Overall operating expenses (excluding  depreciation,  amortization) increased by
18% mostly due to the  consolidation of Elender from 9 June 2004  (approximately
7% of the increase) and the exchange rate movement of USD in Slovakia, Czech and
Hungary (approximately 6% of the increase).

     Depreciation and amortization

The following table  summarizes the Company's  depreciation and amortization for
the six months ended June 30, 2004 and 2003:

Six months ended June 30,                            2004               2003
                                                     ----               ----
Depreciation                                       588,281            845,790
Amortization of intangibles                         44,644             33,454
      Total depreciation and  amortization         632,925            879,244

Depreciation  has  decreased  by $257,509 in the six months  ended June 30, 2004
compared  to the  same  period  in 2003 due to the  strict  control  of  capital
expenditures  on equipment in 2003 and the first half of 2004.  Amortization  of
intangibles of $44,644  related to certain  customer  contracts of Elender which
were  recognized  as intangible  assets upon  acquisition  of Elender.  In 2003,
amortization  of intangibles  related to the customer lists of Euroweb  Romania,
which are now fully amortized.

     Net interest income

     The following  table  summarizes the Company's net interest  income for the
six months ended June 30, 2004 and 2003:

Six months ended June 30,                          2004               2003
                                                   ----               ----
Interest income                                  132,451             231,893
Interest expenses                                172,869              91,560
              Net interest expense               (40,418)            140,333

The  decrease  in  net  interest  income  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, (ii) the effective  interest rate on these investments has
decreased over the periods in question (iii) securities  expired on February 15,
2004,  and  there  was no other  investment  made due to cash  needs of  further
acquisitions in 2004 (iv)  consolidation  of Elender Rt. has increased  interest
expense, and therefore reduced net interest income.

     Liquidity and Capital Resources

     The  Company's  cash,  cash  equivalents  and  marketable  securities  were
approximately  $5,335,210 as of June 30, 2004, a decrease of approximately  $9.1
million from the end of fiscal year 2003.  The decrease was primarily due to the
acquisition of Euroweb Rt.  (approximately $ 2.1 million) and the acquisition of
Elender Rt. (approximately $ 6.6 million).

     After  the  acquisitions,   the  consolidated  working  capital  (excluding
deferred revenue) is still more than $2,000,000 and management believes that the
Company will be able to meet its financial  obligations and capital  expenditure
needs over the next twelve months. The Company's  financial situation is stable,
as current  assets cover all current  trade,  loan and other  liabilities of the
company.

     Management  believes,  that the  synergy  effects  and  potential  business
opportunities of the merged Hungarian entities will  significantly  improve cash
generating  ability  and will  reduce  the loans and  trade  liabilities  of the
Company in the coming few years. Management also believes that with its existing

                                       19

cash, cash equivalents,  marketable  securities and internally  generated funds,
there will be sufficient funds to meet the Company's currently projected working
capital  requirements  and other  cash  requirements  until at least the next 12
months taking into account the new acquisitions.

     Inflation and Foreign Currency

     The Company  maintains its books in local  currencies,  including the Czech
Koruna for Euroweb Czech Republic, the Hungarian Forint for Euroweb Hungary, and
the  Slovak  Koruna  for  Euroweb  Slovakia.  However,  the U.S.  Dollar  is the
functional  currency of Euroweb Romania as it operates in an  hyper-inflationary
economy.

     The  Slovakian  Koruna  has  strengthened  by 13%,  the  Czech  Korona  has
strengthened  against the U.S. dollar by  approximately  7%, while the Hungarian
Forint  has  strengthened  against  U.S.  dollar by  approximately  8% using the
average rates for the six month periods ended June 30, 2003 and 2004.

     Effect of Recent Accounting Pronouncements

     In April 2003, the Financial  Accounting Standards Board ("FASB") announced
that it would  mandate the fair value method of accounting  for all  stock-based
awards.  The FASB issued an Exposure Draft of a proposed  statement on March 31,
2004, which is subject to a comment period. If enacted, the change in accounting
is not expected to be effective for the Company until fiscal 2005. Until a final
statement is issued,  the Company cannot estimate the effect that this change in
accounting would have on its consolidated statement of operations.

     Forward-Looking Statements

When used in this Form 10-QSB,  in other filings by the Company with the 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.

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 Commission

                                       20

Item 3. Controls and Procedures

As of June 30, 2004, an evaluation was performed  under the supervision and with
the  participation  of the Company's  management,  including the Chief Executive
Officer and the Chief Accounting Officer, of the effectiveness of the design and
operation of the Company's  disclosure  controls and  procedures.  Based on that
evaluation, the Company's management,  including the Chief Executive Officer and
the Chief Accounting Officer,  concluded that the Company's  disclosure controls
and  procedures  were  effective  as of  June  30,  2004.  There  have  been  no
significant  changes in the Company's internal controls or in other factors that
could significantly affect internal controls subsequent to June 30, 2004.

                                     PART II

Item 1. Legal Proceedings

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

The Company is a member of ICANN  (Internet  Corporation  for Assigned Names and
Numbers),  which is the  association  of  domain  registrations  worldwide.  The
Company,  as  a  representative  of  ICANN  in  Slovakia,   started  to  provide
registration  and  administration  of second  level  domains  for  organizations
located  in the  Slovak  Republic  in  January  2003  (total  revenues  in  2003
approximately $250,000).

Due to the fact  that the  Company  is the only  provider  of such  services  in
Slovakia, the Association of Internet

Providers in Slovakia ("API") and the Association of Webhosting  Providers claim
that the  Company  has a monopoly  and is abusing  this  dominant  position  and
started  legal  proceedings  against  the Company  with the Slovak  Antimonopoly
Office. The Antimonopoly  office agreed that certain parts of the "General terms
of domain  registrations" can be considered as abusing the dominant position and
requested the Company to change certain items in the  registration  system,  and
imposed two minor penalties.  The initial decision of the  Anti-Monopoly  Office
was upheld upon appeal.

However,  API  started  a new  legal  procedure  relating  to the  deadline  for
registering in order to migrate to the new domain registration system. Initially
Euroweb  Slovakia  set a deadline of early 2003 for  registration,  but extended
this deadline to November 2003 due to the lack of  registrants.  API claims that
this was unfair to early  registrants  as they had to pay six or seven months of
additional fees than the registrants who registered in November 2003. Management
believes that it acted in accordance  with the  requirements  of the API and the
whole  internet  community and does not believe that any penalties will arise in
respect of this claim.

Item 2. Changes in Securities

On April 28, 2004, the Company  granted  125,000  options to the Chief Executive
Officer and an additional  240,000 options to seven employees and consultants of
the Company.  The exercise  price of the options  ($4.78) is equal to the market
price on the date the  grants  were  made.  The  options  vest  over a period of
between 3-4 years.

                                       21

On June 9,  2004,  the  Company  issued  677,201  shares of common  stock to the
shareholders of Elender Rt., an ISP in Hungary,  a partial  consideration of all
of the outstanding shares of Elender.

The Company issued such securities in reliance on the safe harbor and exemptions
from  registration  provided  under Rule 506 of Regulation D and Section 4(2) of
the Securities Act of 1933, as amended.  No advertising or general  solicitation
was employed in offering the  securities.  The  offerings and sales or issuances
were made to a limited number of persons, all of whom were accredited investors,
business  associates  of the Company or executive  officers of the Company,  and
transfer was restricted by the Company in accordance  with the  requirements  of
such act. In addition to representations by the  above-referenced  persons,  the
Company  has made  independent  determinations  that all of the  investors  were
accredited or sophisticated  investors,  and that they were capable of analyzing
the  merits  and  risks  of  their  investment,  and that  they  understood  the
speculative  nature  of their  investment.  Furthermore,  these  investors  were
provided with access to our Securities and Exchange Commission filings.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

        None.

ITEM 4. Submission of Matters to a Vote of Security Holders

On May 25,  2004,  the  Company  held its  annual  meeting  of  shareholders  in
Budapest,  Hungary.  The  Company's  shareholders  voted on, and  approved,  the
following three items:

     o    The Company's shareholders elected Csaba Toro, Daniel Kwantes, Stewart
          Reich, Howard Cooper and Hans Lipman as directors to hold office until
          their successors are elected and qualified

     o    The  Company's  shareholders  approved an amendment  to the  Company's
          restated  Certificate  of  Incorporation  increasing the number of the
          Company's  authorized  shares  of  common  stock  from  12,500,000  to
          35,000,000.

     o    The adoption of the Company's 2004 Stock Incentive Plan.

     o    The Company's  shareholders approved the Board of Directors' selection
          of KPMG Hungaria Kft. as the  Company's  independent  auditors for the
          fiscal year ending December 31, 2004.

ITEM 5. OTHER INFORMATION

        None

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, 19972

                                       22

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

     (d)  By-laws(2)

(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.

--------------
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)

2 Filed with Form 10-QSB for quarter ended June 30, 1998.

                                   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 12th day of August 2004.


                           EUROWEB INTERNATIONAL CORP.

                               By /s/Csaba Toro
                                   -------------
                                      Csaba Toro
                                      Chairman of the Board

                                       23