United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                   Form 10-QSB

(Mark One)

[X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934
      For the quarterly period ended March 31, 2006

      TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934
         For the transition period from _______ to _______
           Commission file number 001-12000

                           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 [X] No [_]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of Exchange Act). 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                    5,843,067
                   (Class)                   (Outstanding at May 10, 2006)

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,
      2006                                                                     3

      Condensed Consolidated Statements of Operations and
      Comprehensive Loss for the three months ended March
      31, 2006 and 2005                                                        4

      Condensed Consolidated Statements of Stockholders'
      equity for the three months ended March 31, 2006 and
      twelve months ended December 31, 2005                                    5

      Condensed Consolidated Statements of Cash Flows for
      the three months ended March 31, 2006 and 2005                           6

      Notes to Condensed Consolidated Financial Statements                     7

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                        18

Item 3.  Controls and Procedures                                              25


PART II. Other Information                                                    26


Signature                                                                     28


                                       2



                           EUROWEB INTERNATIONAL CORP.
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                   (Unaudited)

                                                                 March 31, 2006
                                                                ---------------
ASSETS
  Current Assets
    Cash and cash equivalents                                   $       691,021
    Trade accounts receivable, net of allowance for
    doubtful accounts of $201,223                                     1,430,263
    Unbilled receivables                                                113,713
    Prepaid expenses and other current assets                           281,545
                                                                ---------------
         Total current assets of continuing operations                2,516,542
                                                                ---------------
    Total assets of discontinued operations                          19,179,425
         Total current assets                                        21,695,967
                                                                ===============

  Property and equipment, net                                         1,072,305
  Intangibles - customer contracts, net                               2,784,810
  Goodwill                                                            8,150,672
                                                                ---------------
         Total assets                                           $    33,703,754
                                                                ===============

LIABILITIES AND STOCKHOLDERS' EQUITY

  Current Liabilities
    Trade accounts payable                                      $     1,278,462
    Current portion of bank loan and overdraft                          789,206
    Other current liabilities                                           202,462
    Accrued expenses                                                    701,946
                                                                ---------------
         Total current liabilities of continuing
                operations                                            2,972,076
   Total liabilities of discontinued operations                      12,905,537
                                                                ---------------
          Total current liabilities                                  15,877,613
                                                                ---------------

   Deferred tax liability                                               445,570
   Bank loan                                                            393,476

Commitments and contingencies

   Stockholders' Equity
   Common stock, $.001 par value - authorized
        35,000,000 shares; 5,843,067 shares
        issued and outstanding                                           25,307
   Additional paid-in capital                                        51,900,890
   Accumulated deficit                                              (35,332,003)
   Accumulated other comprehensive income                               392,901
                                                                ---------------
         Total stockholders' equity                                  16,987,095
                                                                ---------------

         Total liabilities and stockholders' equity             $    33,703,754
                                                                ===============

     See accompanying notes to condensed consolidated financial statements.


                                        3



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




                                                                          Three months ended
                                                                              March 31,
                                                                        2006              2005
                                                                    -------------    -------------
                                                                                     
Revenues                                                            $   1,792,286             --

Cost of revenues (Exclusive of depreciation and
   amortization shown separately below)                                   662,218             --

Operating expenses
   Compensation and related costs                                         761,766           97,899
   Consulting, director and professional fees                             421,676          178,538
   Other selling, general and administrative expenses                     279,433          116,134
   Depreciation and amortization                                          455,220             --
                                                                    -------------    -------------
       Total operating expenses                                         1,918,095          392,571

Operating loss                                                           (788,027)        (392,571)


   Interest expense                                                       (31,182)            --
                                                                    -------------    -------------


Loss from continuing operatings before income taxes                      (819,209)        (392,571)

Income tax expense, current                                               (21,075)            --
Income tax benefit, deferred                                               55,598             --
                                                                    -------------    -------------
Income tax benefit                                                         34,523             --

Loss from continuing operations                                          (784,686)        (392,571)
(Loss) income from discontinued operations, net of tax                   (244,886)         167,152

Net loss                                                               (1,029,572)        (225,419)

Other comprehensive income                                                293,220          170,025
                                                                    -------------    -------------

Comprehensive loss                                                  $    (736,352)   $     (55,394)
                                                                    =============    =============

Loss per share, from continuing operations, basic and diluted       $       (0.14)   $       (0.07)
Loss per share from discontinued operations, basic and diluted      $      ( 0.04)   $        0.03
Net loss per share, basic and diluted                               $      ( 0.18)   $       (0.04)
                                                                    =============    =============

Weighted average number of shares outstanding, basic and diluted        5,839,136        5,342,533



       See accompanying notes to condensed consolidated financial statements.


                                       4



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



                                                        Common Stock
                                                 ---------------------------     Paid-in        Accumulated
                                             Number of shares     Amount         Capital         Deficit
                                             ----------------   ------------   ------------    ------------

                                                                                   
Balances, January 1, 2005                             24,807    $  5,342,533   $ 50,780,084    $(35,982,726)
                                                 ============   ============   ============    ============
Foreign currency translation loss                        --             --             --              --
Compensation charge on share
options and warrants issued to consultants
                                                         --             --          192,294            --
Issuance of shares (Navigator Rt. acquisition)
                                                          441        441,566      1,681,693            --
Cancellation of treasury stock                           --             --       (1,115,412)           --
Net income for the period                                --             --             --         1,680,295
                                                 ------------   ------------   ------------    ------------
Balances, December 31, 2005                            25,248      5,784,099     51,538,659     (34,302,431)
                                                 ------------   ------------   ------------    ------------
Foreign currency translation gain                        --             --             --              --
Compensation charge on share
options and warrants issued to employees,
        directors and consultants                        --             --          185,207
Issuance of shares to the President                        59         58,968        177,024            --
Net loss for the period                                  --             --             --        (1,029,572)
                                                 ------------   ------------   ------------    ------------
Balances, March 31, 2006                              25,307    $  5,843,067   $ 51,900,890    $(35,332,003)
                                                 ============   ============   ============    ============

                                                 Accumulated
                                                    Other
                                                 Comprehensive     Treasury     Stockholders'
                                                 Gains(Losses)       Stock         Equity
                                                 ============    ============   ============
Balances, January 1, 2005                        $    108,266    $ (1,115,412)  $ 13,815,019
Foreign currency translation loss                      (8,585)           --           (8,585)
Compensation charge on share
options and warrants issued to consultants               --              --          192,294

Issuance of shares (Navigator Rt. acquisition)           --              --        1,682,134
                                          --             --         1,115,412           --
Cancellation of treasury stock                           --              --        1,680,295
                                                 ------------    ------------   ------------
Net income for the period                              99,681            --       17,361,157
Balances, December 31, 2005                      ------------    ------------   ------------
Foreign currency translation gain                     293,220            --          293,220
Compensation charge on share
options and warrants issued to employees,
        directors and consultants                        --              --          185,207
Issuance of shares to the President                      --              --          177,083
Net loss for the period                                  --              --       (1,029,572)
                                                 ------------    ------------   ------------
Balances, March 31, 2006                         $    392,901            --     $ 16,987,095
                                                 ------------    ------------   ------------


       See accompanying notes to condensed consolidated financial statements.


                                       5



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




                                                              Three Months Ended
                                                                   March 31,
                                                          ---------------------------
                                                              2006           2005
                                                          -----------     -----------
                                                                    
   Operating activities from continuing operations        $(1,249,255)    $  (295,833)

   Operating activities from discontinued operations        1,104,849         563,597
                                                          -----------     -----------
           Net cash (used in) provided by operating
           activities                                        (144,406)        267,764
                                                          -----------     -----------

Cash flows from investing activities:
   Purchase of property and equipment                        (108,046)           --
   Investing activities from discontinued operations         (502,865)       (511,964)
                                                          -----------     -----------
           Net cash used in investing activities             (610,911)       (511,964)
                                                          -----------     -----------

Cash flows from financing activities:
   Repayment of bank loans                                    (77,658)           --
   Utilization of bank overdraft                              194,577            --
   Principal payments under capital lease obligations         (13,761)           --
   Financing activities from discontinued operation          (226,626)       (137,076)
                                                          -----------     -----------
          Net cash used in financing activities              (123,468)       (137,076)
                                                          -----------     -----------

Effect of exchange rate changes on cash and cash
   equivalents                                                  1,116          (2,326)
                                                          -----------     -----------

Net decrease in cash and cash equivalents                    (383,602)       (877,669)
Cash and cash equivalents, beginning of period              1,568,690       2,379,552
                                                          -----------     -----------
Cash and cash equivalents, end of period                  $   691,021     $ 1,995,950
                                                          ===========     ===========

Supplemental disclosure:
Cash paid for interest                                    $    30,114            --


Summary of non-cash transactions
Shares issued to the President                            $   177,083            --



     See accompanying notes to condensed consolidated financial statements.


                                       6



                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

1.    Organization and Business

Euroweb  International Corp.  ("Euroweb") is a Delaware  corporation,  which was
incorporated on November 9, 1992.  Euroweb and its subsidiaries are collectively
referred to herein as the "Company". The Company was a development stage company
through December 31, 1993.

The Company operates in Hungary through its subsidiary Navigator Informatika Rt.
("Navigator"), which was acquired on October 7, 2005.

The Company provides a full range of information  technology ("IT")  outsourcing
services through its subsidiary, Navigator. The IT outsourcing services provided
by  the  Company  are  primarily  comprised  of  IT  maintenance,   procurement,
consultancy and related services.

On April 15,  2005,  the Company  disposed of Euroweb  Slovakia  a.s.  ("Euroweb
Slovakia")  for cash of $2,700,000  and, as a result,  has ceased  operations in
Slovakia.

On December 15, 2005, the Board of Directors of the Company  decided to sell its
entire interest in the wholly owned Euroweb  Internet  Szolgaltato Rt. ("Euroweb
Hungary") and Euroweb Romania S.A.  ("Euroweb  Romania").  On December 19, 2005,
the Company  entered into a share  purchase  agreement  with Invitel  Tavkozlesi
Szolgaltato Rt. ("Invitel"), a Hungarian joint stock company, to sell the entire
interest  in its  two  Internet-  and  telecom-related  operating  subsidiaries,
Euroweb Hungary and Euroweb Romania,  subject to various  conditions  including,
but not limited to, shareholders' approval. Euroweb Hungary and Euroweb Romania,
in additional to Euroweb  Slovakia,  are  classified in the Company's  financial
statements as discontinued operations for all periods presented.

Approximately  89% of the consolidated  revenue for the three months ended March
31, 2006 was generated from the four most  significant  customers of the Company
as follows:

                                                Revenue
                                               Generated          As a %
------------------------------------------------------------------------
Company 'A':                                     $473,276          26.41
Company 'B':                                      454,819          25.38
Company 'C':                                      374,695          20.91
Company 'D':                                      285,135          15.91
Other companies:                                  204,361          11.39
------------------------------------------------------------------------
Total revenue:                                 $1,792,286         100.00

2.  Basis of Presentation and Significant Accounting Policies

Basis of Presentation.  The interim unaudited condensed  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, 2005,  appearing in the Annual  Report on Form 10-KSB of the Company for the
year then-ended.


                                       7



                           Euroweb International Corp.
         Notes to Unaudited Condensed Consolidated Financial Statements

All   intercompany   balances  and   transactions   have  been   eliminated   in
consolidation.

Prior   periods  have  been   reclassified   to  conform  with  current   period
presentation.

Use of Estimates.  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, 2006 are not  necessarily  indicative of the results that may be
expected for the year ending December 31, 2006.

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.

Stock-based  compensation.  Prior to January 1, 2006, the Company  accounted for
its stock-based  employee  compensation  arrangements  under the intrinsic value
method prescribed by Accounting  Principles Board Opinion No. 25, Accounting for
Stock Issued to Employees  (APB No. 25), as allowed by SFAS No. 123,  Accounting
for  Stock-based  Compensation  (SFAS No.  123),  as  amended  by SFAS No.  148,
Accounting for Stock-Based  Compensation -- Transition and Disclosure  (SFAS No.
148). As a result,  no expense was recognized for options to purchase its common
stock that were granted with an exercise price equal to fair market value at the
date of grant and no expense was recognized in connection  with purchases  under
our employee  stock purchase plan for the years ended December 31, 2005 or 2004,
nor in the three-month ended March 31, 2005.

In December 2004, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No. 123 (revised 2004) Share-Based  Payment (SFAS No. 123R), which replaces SFAS
No. 123 and  supersedes  APB No. 25.  SFAS No.  123R  requires  all  share-based
payments  to  employees,  including  grants of  employee  stock  options,  to be
recognized in the financial statements based on their fair values beginning with
the first  interim or annual period after  December 15, 2005 for small  business
issuers.  Subsequent to the effective date, the pro forma disclosures previously
permitted under SFAS No. 123 are no longer an alternative to financial statement
recognition.  Effective  January 1, 2006, the Company have adopted SFAS No. 123R
using the modified  prospective  method.  Under this method,  compensation  cost
recognized during the three-month  periods ended March 31, 2006,  includes:  (a)
compensation  cost for all  share-based  payments  granted prior to, but not yet
vested as of March 31,  2006,  based on the grant date fair value  estimated  in
accordance  with  the  original  provisions  of SFAS  No.  123  amortized  on an
straight-line  basis over the options' vesting period, and (b) compensation cost
for all share-based payments granted subsequent to January 1, 2006, based on the
grant-date  fair value  estimated in accordance  with the provisions of SFAS No.
123R amortized on a straight-line  basis over the options'  vesting period.  The
Company utilizes a Black-Scholes  option-pricing model to measure the fair value
of stock  options  granted to employees.  See Note 5 to the Company's  Unaudited
Condensed   Consolidated  Financial  Statements  for  a  further  discussion  on
stock-based  compensation.  Pro forma  results for prior  periods  have not been
restated.  As a result  of  adopting  SFAS No.  123R on  January  1,  2006,  the
Company's net loss is $119,037 lower for the three-month  period ended March 31,
2006 than had we  continued  to account for  stock-based  employee  compensation
under APB No.  25.  Basic  and  diluted  net loss per share for the  three-month
periods  ended March 31, 2006 would have been $ 0.16 had we not adopted SFAS No.
123R, compared to reported basic and diluted net loss per share of $0.18 for the
three-month  period ended March 31,  2006.  The adoption of SFAS No. 123R had no
impact on cash flows from operations, investing or financing.


                                       8



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

The Company  estimates  the fair value of each  option  award on the date of the
grant using the Black-Scholes option valuation model.  Expected volatilities are
based on the historical  volatility of the Company's  common stock over a period
commensurate  with the options'  expected term. The expected term represents the
period of time that  options  granted  are  expected  to be  outstanding  and is
calculated in accordance  with the  Securities and Exchange  Commission  ("SEC")
guidance provided in the SEC's Staff Accounting Bulletin 107, ("SAB 107"), using
a  "simplified"  method.  The risk-free  interest rate  assumption is based upon
observed interest rates appropriate for the expected term of the Company's stock
options. The following table summarizes the weighted-average assumptions used in
the  Black-Scholes  model for options  granted  during the first three months of
2005.

                                             Three Months
                                          Ended March 31, 2005
                                       --------------------------
     Expected volatility                           88%
     Expected dividends                             -
     Expected term (in years)                       6
     Risk-free rate                                 4%

No options have been granted or exercised in the three months ended March 31,
2006.

Prior to 2006, the Company accounted for stock-based  compensation in accordance
with APB 25 using  the  intrinsic  value  method,  which  did not  require  that
compensation  cost be recognized for the Company's  stock options,  provided the
option  exercise price was not less than the common stock's fair market value on
the date of the grant.  The Company  provided  pro-forma  disclosure  amounts in
accordance  with  SFAS  No.  148,  Accounting  for  Stock-Based  Compensation  -
Transition and  Disclosure,  as if the fair value method defined by SFAS No. 123
had been applied to its stock-based  compensation.  The net loss amount utilized
within the following  table  illustrates the effect on net loss and net loss per
share had the Company applied the fair value recognition  provisions of SFAS No.
123 to account for its employee  stock option and employee  stock purchase plans
for the  three-month  period ended March 31, 2005 because  stock-based  employee
compensation  was not  accounted  for using the fair  value  recognition  method
during that period.  For purposes of pro forma  disclosure,  the estimated  fair
value of the stock  awards,  as  prescribed  by SFAS No.  123, is  amortized  to
expense over the vesting period of such awards:



  Three months ended                                        March 31, 2005
  ------------------                                        --------------

  Net loss:
      Net loss, as reported                                     $(225,419)
      Total stock-based employee compensation
        expense determined under fair value based
        method for all awards, net of tax effects                (169,322)
                                                                 ---------
      Pro forma net loss                                        $(394,741)
                                                                 =========
  Basic and diluted loss per share:
      As reported, basic and diluted                              $ (0.04)
      Pro forma, basic and diluted                                $ (0.07)


                                       9



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

The historical pro forma impact of applying the fair value method  prescribed by
SFAS No. 123 is not  representative  of the impact  that may be  expected in the
future  due to  changes  in  option  grants  in  future  years  and  changes  in
assumptions  such as  volatility,  interest  rates  and  expected  life  used to
estimate fair value of future grants.

Note that the above pro forma  disclosure was not presented for the  three-month
periods ended March 31, 2006, because stock-based employee compensation has been
accounted  for using the fair value  recognition  method under SFAS No. 123R for
these periods. As a result of adopting SFAS 123R, the impact to the Consolidated
Statement of Operations was to increase  expenses and net loss by  approximately
$0.1  million for the three months ended March 31,  2006.  The  following  table
shows total stock-based  employee  compensation expense (see Note 5 for types of
stock-based  employee  arrangements)  included  in  the  condensed  consolidated
statement of operations for the three-month periods ended March 31, 2006:

Categories of                                      Three months ended
cost and expenses                                      March 31, 2006
---------------------------------------------------------------------
Compensation and related costs                                $36,591
Consulting, directors and professional fees                    82,446
---------------------------------------------------------------------
Total stock-based compensation expense                       $119,037


There was no capitalized  stock-based employee compensation cost as of March 31,
2006.  There  were  no  material   recognized  tax  benefits  during  the  first
three-month period ended March 31, 2006.

Earnings per Share.  The following is a  reconciliation  from basic earnings per
share to diluted  earnings per share for the three month periods ended March 31,
2006 and 2005:

                                           Three months ended
                                                March 31,
                                           2006           2005
                                       -----------    -----------
Net loss attributable to
common stockholders (A)                $(1,029,572)   $  (225,419)
                                       -----------    -----------

Determination of shares
Weighted average common shares
  outstanding - basic (B)                5,839,136      5,342,533
Assumed conversion of dilutive stock
  options and warrants                        --             --
Weighted average common shares
   outstanding - diluted (C)             5,839,136      5,342,533
                                       -----------    -----------

Net income (loss) per common share
   Basic (A/B)                         $     (0.18)   $     (0.04)
   Diluted (A/C)                       $     (0.18)   $     (0.04)


                                       10



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

The Company had  potentially  dilutive  common stock  equivalents of 788,330 and
1,084,000  for the three  months  ended March 31, 2006 and 2005,  which were not
included in the  computation  of diluted net loss per share,  because  they were
antidilutive.

3.  Bank Loans and Overdrafts

On April 6, 2005,  the Company  entered  into a long-term  loan  agreement  with
Commerzbank Bank Rt (the "Bank") for HUF 201,250,000  (approximately $918,111 at
the March 31, 2006 exchange rate), with an interest rate of three month Budapest
Interbank Offered Rate ("BUBOR") +2.5%.  Approximately  $655,794 was outstanding
at March 31, 2006.  The loan is repayable  in 14  quarterly  instalments  of HUF
14,375,000  (approximately  $65,579) plus quarterly interest starting on May 31,
2005. The shares of the Navigator and Euroweb Hungary were pledged as collateral
for this loan,  as well as a general  lien  established  on all of the assets of
these subsidiaries of Euroweb.

In addition to the long-term  loan  agreement,  the Company also entered into an
overdraft  facility for unlimited period of time with 30 days termination period
with the Bank for HUF 130,000,000  (approximately $593,066 at the March 31, 2006
exchange  rate ) on July 20, 2005.  Approximately  $526,888 was  outstanding  at
March 31, 2006. The interest rate is BUBOR + 1.5%.

Additionally,  on September 1, 2005,  the Company  entered into a two-month loan
facility agreement with the Bank for approximately  $140,462 (HUF 30,000,000) to
fund working capital.  The Company did not have outstanding  balances under this
agreement as of March 31,  2006.  The  contract  expired on March 31, 2006.  The
interest rate was BUBOR + 1.5%.

4. Discontinued Operations and Disposal of Subsidiaries

Completed  sale of Euroweb  Slovakia On April 15, 2005, the Company sold Euroweb
Slovakia for cash of $2,700,000.

Proposed sale of Euroweb  Hungary and Euroweb  Romania On December 15, 2005, the
Board of Directors of the Company decided to sell its interest its  wholly-owned
subsidiaries in Euroweb Hungary and Euroweb  Romania.  On December 19, 2005, the
Company  entered  into  a  share  purchase  agreement  with  Invitel  Tavkozlesi
Szolgaltato  Rt., a Hungarian  joint stock company,  to sell Euroweb Hungary and
Euroweb Romania,  subject to various conditions  including,  but not limited to,
shareholders' approval.

The Company  believes that the sale of Euroweb Slovakia and the proposed sale of
Euroweb  Hungary and Euroweb  Romania meet the criteria  for  presentation  as a
discontinued  operation  under the provisions of "SFAS 144",  therefore  amounts
relating to Euroweb  Slovakia,  Euroweb  Hungary and Euroweb  Romania  have been
reclassified as discontinued operations for all periods presented.


                                       11



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

The following table shows the details of result of discontinued operation per
reporting units for the three months ended March 31, 2006 and 2005 as follows:

Country / Three months ended March 31,                    2006           2005
-------------------------------------------------------------------------------
Income from discontinued Slovakian operations          $    --            5,270
Loss from discontinued Hungarian operations             (635,501)      (219,518)
Income from discontinued Romanian operations             390,615        381,400
-------------------------------------------------------------------------------
Income (loss) from discontinued operations             $(244,886)     $ 167,152
                                                       =========      =========

The following  information is a summary of selected items from Euroweb Hungary's
consolidated balance sheet as at March 31, 2006:

Description                                         March 31, 2006
------------------------------------------------------------------
Total assets                                          $ 13,104,598
Total liabilities                                       10,299,461
------------------------------------------------------------------
Net assets                                            $  2,805,137
                                                      ============

The following information is a summary of selected items from Euroweb Romania's
balance sheet as at March 31, 2006:

Description                                         March 31, 2006
------------------------------------------------------------------
Total assets                                           $ 6,074,827
Total liabilities                                        2,606,076
------------------------------------------------------------------
Net assets                                             $ 3,468,751
                                                      ============


5.  Stock-based Compensation

Effective  January 1, 2006,  the Company  adopted SFAS 123R,  which requires the
Company to measure the cost of employee  services  received in exchange  for all
equity awards granted based on the fair value of the award as of the grant date.
SFAS 123R  supersedes  Statement  of  Financial  Accounting  Standards  No. 123,
Accounting for Stock-Based  Compensation ("SFAS 123"), and Accounting Principles
Board Opinion No. 25,  Accounting for Stock Issued to Employees  ("APB 25"). The
Company  adopted SFAS 123R using the  modified  prospective  transition  method,
which requires the Company to record compensation cost related to unvested stock
awards as of December 31, 2005 by recognizing  the  unamortized  grant date fair
value of these  awards over the  remaining  requisite  service  periods of those
awards,  with no change in historical  reported  earnings.  Awards granted after
December 31, 2005 are valued at fair value in accordance  with the provisions of
SFAS 123R and are recognized on a straight-line basis over the requisite service
periods of each award.  The new standard  also  requires the Company to estimate
forfeiture  rates for all unvested  awards,  which it has done for 2006 based on
its historical experience.


                                       12



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

As of March 31, 2006, the Company has one share-based  compensation  plans:  the
2004 Stock Incentive Plan.

      Pursuant to the Company's 2004 Stock Incentive Plan (the "Plan"),  800,000
shares  have  been  provided  for the  grant  of  stock  options  to  employees,
directors, consultants and advisors of the Company. The plan was approved by the
Company's  Annual  Meeting of  Stockholders  in May 2004.  Option awards must be
granted  with an exercise  price at not less than the fair  market  price of the
Company's  common stock on the date of the grant;  those option awards generally
vest  over a three  or  four-year  period  in  equal  increments  of 33% or 25%,
beginning  6 months  after  the date of the  grant.  All  options  granted  have
contractual  terms of six years from the date of the grant and  expires 3 months
after the holder  leaves the  Company.  The grant date fair value is  calculated
using the Black-Scholes option valuation model.

The Company has granted the following options under the Plan:

On April 26, 2004, the Company  granted  125,000  options to its Chief Executive
Officer,  an aggregate of 195,000  options to five employees and an aggregate of
45,000 options to two  consultants of the Company.  The stock options granted to
the Chief  Executive  Officer vest at the rate of 31,250 on November 1, 2004 and
each October 1 of 2005,  2006 and 2007.  The stock options  granted to the other
employees  and  consultants  vest at the rate of 80,000 on  November 1, 2004 and
each October 1 of 2005, 2006. The exercise price of the options ($4.78) is equal
to the market price on the date the grants were made.  60,000 options out of the
195,000  options  granted to  employees  have been  expired  unexercised  due to
termination of two employee contracts in 2005.

In  accordance  with APB No. 25, no  compensation  expense was  recorded for the
options  granted to the Chief  Executive  Officer,  and the five employees until
December  31,  2005.  Compensation  charge  according  to SFAS 123R adopted from
January 1, 2006 was $36,591 in the three months period ended March 31, 2006.

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
three months ended March 31, 2006 was $5,580 (2005: $15,100).

On March 22, 2005, the Company granted an aggregate of 200,000 options to two of
the directors. 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. In accordance  with APB 25, no  compensation  charges were
accounted  in respect of these grants  until  December  31,  2005.  Compensation
charge  according  to SFAS 123R  adopted from January 1, 2006 was $43,244 in the
three months period ended March 31, 2006.

On June 2, 2005,  the  Company  granted  100,000  options  to a director  of the
Company,  which  vest at the rate of 25,000 on each  December  2 of 2005,  2006,
2007,  and 2008. No  compensation  charge was accounted in respect of this grant
until December 31, 2005. Compensation charge according to SFAS 123R adopted from
January 1, 2006 was $25,644 in the three months period ended March 31, 2006.


                                       13



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

      The following  table  summarizes the option  activity under the Plan as of
March 31, 2006 and changes during the quarter then ended:



                                                   Weighted        Weighted Average
                                                   Average             Remaining       Aggregate
                                   Number of       Exercise        Contractual Term    Intrinsic
Stock Options                       Shares          Price             (in years)         Value
------------------------------   ------------   --------------     ----------------
                                                                         
Outstanding at January 1, 2006        605,000       $    4.20
Granted                                  --              --
Exercised                                --              --
Forfeited or expired                     --              --
                                 ------------   --------------
Outstanding at March 31, 2006         605,000       $    4.20                4.5         $ 0
Exercisable at March 31, 2006         257,500       $    4.29                4.4         $ 0



The aggregate  intrinsic  value in the table above  represents  the total pretax
intrinsic value (the difference between the Company's closing stock price on the
last trading day of the first quarter of 2006 and the exercise price, multiplied
by the number of in-the  money  options)  that would have been  received  by the
option holders had all option holders exercised their options on March 31, 2006.
The amount of  aggregate  intrinsic  value will change  based on the fair market
value of the Company's  stock.  The intrinsic  value of stock options  exercised
during the three months ended March 31, 2006 was $0.

As of March 31, 2006, there was approximately $0.4 million of total unrecognized
compensation cost related to non-vested  share-based  compensation granted under
the Plan, which is expected to be recognized over a weighted-average period of 2
years. No options were in money as of March 31, 2006.

Other option outside of the Plan

On October 13 2003, the Company granted one of the Directors  100,000 options at
an exercise price (equal to the fair value on that day) of $4.21 per share, with
25,000 options vesting on each April 13 of 2004-2007. In accordance with APB No.
25, no compensation expense was recorded for the options granted to the Director
until December 31, 2005. Compensation charge according to SFAS 123R adopted from
January 1, 2006 was $13,558 in the three months period ended March 31, 2006. The
option was not exercised.  The intrinsic  value of this stock options  exercised
during the three months ended March 31, 2006 was $0. As of March 31, 2006, there
was  approximately  $24,864 of total  unrecognized  compensation cost related to
non-vested share-based  compensation granted under this grant, which is expected
to be recognized over a  weighted-average  period of 1 year. The option were not
in money as of March 31, 2006.


                                       14



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

The  President  and a Director  of the  Company is eligible to receive an annual
compensation  of  $250,000  starting  from April 15,  2005,  which is payable in
Euroweb  shares of common  stock.  The number of shares to be paid is calculated
based on the average  closing price 10 days prior to each  employment  year. The
number of shares  for the year  ended  April 14,  2006 is  82,781.  Compensation
expense for the three months period ended March 31, 2006 was $62,499.

On June 7, 2005, the Company granted 100,000 warrants to a consulting company as
compensation  for  investor  relations  services at exercise  prices as follows:
40,000 warrants at $3.50 per share,  20,000 warrants at $4.25 per share,  20,000
warrants at $4.75 per share and 20,000  warrants at $5 per shares.  The warrants
have a term of five years and tranches vest proportionately at a rate of a total
8,333 warrants per month over a one year period. The warrants are being expensed
over the  performance  period of one year.  Compensation  expense  for the three
months period ended March 31, 2006 was $60,590.  In February  2006,  the Company
terminated its contract with the consultant  company providing investor relation
services.    The   warrants    granted    under   the   contract   are   reduced
time-proportionally  to 83,330,  based on the time in service by the  consultant
company.

6. Commitments and Contingencies

(a) Employment Agreements

The Company entered into a six-year  agreement with its Chief Executive Officer,
Csaba Toro on October 18, 1999,  which  commenced  January 1, 2000, and provided
for an annual  compensation  of $96,000.  The  agreement was amended in 2004 and
2005.  The amended  agreement  provides  for an annual  salary of $200,000 and a
bonus  of up to  $150,000  in 2006,  2007 and  2008,  as well as an  annual  car
allowance of $30,000 for the same period.

      The Company has entered into a two-year  employment  agreement  with Moshe
Schnapp as President  and Director of the Company  starting from April 15, 2005,
which  grants  an  annual  compensation  of  $250,000  to be paid in the form of
Euroweb  shares of common  stock.  The  number of shares to be  received  by Mr.
Schnapp is  calculated  based on the average  closing price 10 days prior to the
commencement  of each  employment  year.  For the year ended April 14, 2007, Mr.
Schnapp will receive 76,103 Euroweb shares of common stock.

(b) Lease Agreements

The Company's  subsidiary  has entered into various  capital  leases for service
equipment, as well as non-cancelable agreement for office premises.

(c) Legal Proceedings

Except as set forth below,  there are no known significant legal procedures that
have been filed and are outstanding against the Company:


                                       15



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

On April 26,  2006,  a lawsuit  was filed in  Delaware  Court of  Chancery  (the
"Court") by a  stockholder  of the  Company  against  the  Company,  each of the
Company's  directors  and CORCYRA  d.o.o.,  a  stockholder  of the Company  that
beneficially  owns  39.81%  of the  Company's  outstanding  common  stock of the
Company. The Complaint is entitled Laurence Paskowitz v. Csaba Toro et al., C.A.
No.  2110-N  and was  brought  individually  and as a class  action on behalf of
certain of the Company's  common  stockholders  excluding  defendants  and their
affiliates.  The  plaintiff  alleges the proposed  sale of 100% of the Company's
interest  in  the   Company's  two  Internet  and  telecom   related   operating
subsidiaries (the "Subsidiaries") constitutes a sale of substantially all of the
Company's assets and requires  approval by a majority of the voting power of the
Company's  outstanding  common stock under  Section 271 of the Delaware  General
Corporation  Law. The  plaintiff  also  alleges the  defendants  breached  their
fiduciary  duties  in  connection  with  the  sale of the  subsidiaries  and the
disclosures  contained  in the  proxy  statement  filed on April 24,  2006.  The
plaintiff  applied  for a  temporary  restraining  order  seeking  to enjoin the
special meeting on May 15, 2006.

The  Company  denies any and all  allegations  of  wrongdoing;  however,  in the
interests  of  conserving  resources,  on April 28,  2006,  the  parties  to the
litigation entered into a Memorandum of Understanding  providing for, subject to
confirmatory discovery by plaintiff,  the negotiation of a formal stipulation of
a settlement of the litigation.  Pursuant to the proposed settlement,  the Board
of Directors of the Company has determined to: (i) increase the vote required to
approve the sale of 100% of the  Company's  interest in the  Subsidiaries,  (ii)
revise the disclosure within the proxy statement to eliminate the bonus of up to
US $400,000,  which the Compensation  Committee of the Company had the option to
pay to select  members of  management,  as the Board of Directors had previously
elected  to  terminate   the  ability  to  pay  such  bonus  and  (iii)  provide
supplemental  disclosure as contained in the Supplemental  Proxy Statement to be
mailed to stockholders and filed with the Securities and Exchange  Commission on
May 3, 2006.  The settlement  will provide for dismissal of the litigation  with
prejudice  and is  subject to Court  approval.  As part of the  settlement,  the
Company has agreed to pay an amount of  attorneys'  fees and expenses that is to
be negotiated between the two parties or, lieu of such agreement between the two
parties, will be determined by the Court.

(d) Elender Rt. Acquisition

On June 9, 2004 the Company  acquired all of the  outstanding  shares of Elender
Rt.  ("Elender")  for $6,500,000 in cash and 677,201 of the Company's  shares of
common  stock.  Under the terms of  agreement,  the Company  has placed  248,111
unregistered  shares  of  common  stock,  newly  issued  and 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  the shares.  As of
December  31,  2005,  the  Company  had  repaid  all  of  the  loans  that  were
outstanding.  In January 2006, the Company acquired and  subsequently  cancelled
the shares that were put into escrow.

Pursuant to the  registration  rights  agreement signed on June 1, 2004 with the
sellers of Elender,  if the shares of the  Company's  common stock issued to the
sellers 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.  In case of disposal of Euroweb Hungary
and Euroweb  Romania,  the Company will have to re-register the shares issued in
connection  with the  acquisition  of  Elender.  In case of late  filing of this
registration statement may result penalty payment obligation.


                                       16



                           Euroweb International Corp.
           Notes to Unaudited Condensed Consolidated Financial Statements

(e) Navigator Acquisition

The Company  entered into a registration  rights  agreement dated July 21, 2005,
whereby it has agreed to file a registration  statement  registering the 441,566
shares of Euroweb common stock issued in connection with the acquisition  within
75 days of the closing of the transaction and have such  registration  statement
declared  effective  within 150 days from the filing thereof.  In the event that
Euroweb fails to meet its  obligations to register the shares it may be required
to pay a penalty  equal to 1% of the value of the Shares per month.  The Company
has obtained a written  waiver from the seller  stating that the seller will not
raise any claims in connection with the filing of  registration  statement until
May 30, 2006.

(f) Euroweb Hungary Rt. 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 year from 2004 to 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 and 2005 exceeded this amount. If Euroweb
Hungary is successfully sold to Invitel,  any claim arising from this commitment
will from that date be payable by Invitel.

(g) Indemnities Provided Upon Sale of Subsidiaries

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
certain representations,  warranties or obligations as set in the Contract up to
an  aggregate  amount of  $540,000.  The buyer shall not be entitled to make any
claim  under  the  Contract  after  the  fourth  anniversary  of the date of the
Contract.  No claims have been made to date. The Company has accrued  $35,000 as
the estimated fair value of this indemnity.

(h) Potential Penalty of EUR 400,000

If by June 30, 2006,  the Company  either fails to comply with the provisions of
the share  purchase  agreement  about the  disposition  of Euroweb  Hungary  and
Euroweb Romania to Invitel, or the Stockholders  Meeting of the Company fails to
approve the transaction as set forth in the agreement, then the Company shall on
demand  reimburse  to Invitel all costs,  expenses and fees  (including  without
limit  financial and technical  advisors and attorneys  fees) in relation to the
investigation,  and  negotiation  of the  Transaction,  and all  associated  and
connected matters up to the maximum amount of EUR 400,000.

(i)  Purchase Obligation of 85% Ownership of Navigator

On or before  the date of closing of the sale of  Euroweb  Hungary  and  Euroweb
Romania to  Invitel,  Euroweb  International  will  purchase  85%  ownership  of
Navigator  representing a purchase  obligation in a value of $6,000,000 in cash.
At the date of closing at the latest,  Euroweb  Hungary has to settle all of its
bank  loans  including  the  $6,000,000   Commerzbank   loan  obtained  for  the
acquisition of Navigator.


                                       17



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

      Operations


Overview


Euroweb International Corp. ("Euroweb" or the "Company") operates in Hungary and
Romania,  through its subsidiaries  Euroweb  Internet  Szolgaltato Rt. ("Euroweb
Hungary"),  Navigator  Informatika  Rt.  ("Navigator")  and Euroweb Romania S.A.
("Euroweb Romania").  Euroweb Hungary and Euroweb Romania are currently held for
sale and are classified as discontinued  operations for all periods presented in
the Company's financial statements.

On April 15,  2005,  the Company  disposed of Euroweb  Slovakia  a.s.  ("Euroweb
Slovakia")  for cash of $2,700,000  and, as a result,  has ceased  operations in
Slovakia.

On December 15, 2005, the Board of Directors of the Company decided to sell 100%
of its interest in Euroweb  Hungary and Euroweb  Romania.  On December 19, 2005,
the Company  entered into a share  purchase  agreement  with Invitel  Tavkozlesi
Szolgaltato Rt.  ("Invitel"),  a Hungarian joint stock company,  to sell 100% of
the  Company's  interest  in Euroweb  Hungary and  Euroweb  Romania,  subject to
various conditions including, but not limited, to shareholders' approval.

The Company  believes that the sale of Euroweb Slovakia and the proposed sale of
Euroweb  Hungary and Euroweb  Romania  meet the  criteria  for  presentation  as
discontinued   operations   under  the  provisions  of  Statement  of  Financial
Accounting  Standards  ("SFAS")  No.  144,  "Accounting  for the  Impairment  or
Disposal of Long-Lived Assets." Accordingly,  Euroweb Slovakia,  Euroweb Hungary
and Euroweb Romania have been  reclassified  as  discontinued  operations in the
financial statements of the Company for all periods presented.

Through  its  subsidiary  Navigator,  the  Company  provides  a  full  range  of
information  technology ("IT") outsourcing services. The IT outsourcing services
provided  by  the  Company  primarily  comprise  IT  maintenance,   procurement,
consultancy and related services.

The Company's revenues come from the following three sources:

o     Full  service  IT  System  operation  (alias:  Complete  IT  outsourcing),
      comprising full service support and maintenance with a cost-effective  and
      competitive service desk system,  call center,  hotline support and remote
      troubleshooting

o     IT  system   implementation   and  IT   project   management,   including:
      consultancy, system design, development and implementation and training

o     Sale of IT devices


                                       18



      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 that management 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 the Annual
Report on Form 10-KSB of the Company for the year ended December 31, 2005. (d)

      Results of Operations

      Three Months  Period Ended March 31, 2006  Compared to Three Months Period
Ended March 31, 2005

Due to the acquisition of Navigator on October 7, 2005 and the discontinued
operation presentation of Euroweb Hungary, Euroweb Romania and Euroweb Slovakia,
the condensed consolidated statements of operations for the quarter ended March
31, 2006 and 2005 are not comparable. The financial figures for 2005 only
include the corporate expenses of the Company's legal entity registered in the
State of Delaware, while Navigator is only consolidated since October 7, 2005.


        Three months ended March 31,              2006        2005
                                           -----------  -----------
        Total revenues                     $ 1,792,286         $ 0

The revenue  increase  reflects the  consolidation  of Navigator from October 7,
2005.

Cost of revenues (excluding depreciation and amortization)

The following table  summarizes  cost of revenues  (excluding  depreciation  and
amortization) for the three months ended March 31, 2006 and 2005:

        Three months ended March 31,              2006         2005
                                           -----------  -----------
        Total cost of revenues               $ 662,218     $      0

Cost of revenues (excluding depreciation and amortization) principally comprises
the cost of fixed assets sold during the course of IT outsourcing projects, the
cost of materials required to perform IT outsourcing activities and the cost of
project-dedicated sub-contractors consolidated from October 7, 2005.


                                       19



Compensation and related costs

The following table summarizes compensation and related costs for the three
months ended March 31, 2006 and 2005:

        Three months ended March 31,              2006        2005
                                           -----------  -----------
        Compensation and related costs       $ 761,766     $ 97,899


Overall,  compensation  and  related  costs  increased  by  678%  (approximately
$664,000).  The  increase  is  primarily  attributable  to  the  acquisition  of
Navigator in October 2005 (approximately  $567,000) and the compensation for the
new president  (approximately  $62,000).  The  remaining  increase is due to the
increase of  compensation  charge on options  issued to employees in  accordance
with SFAS 123R.

Consulting, director and professional fees

The following table summarizes consulting and professional fees for the three
months ended March 31, 2006 and 2005:


        Three months ended March 31,              2006        2005
                                           -----------  -----------
        Consulting, director and
        professional fees                    $ 421,676    $ 178,538

Overall,   consulting,   director  and  professional   fees  increased  by  136%
(approximately   $243,000).  The  increase  is  primarily  attributable  to  the
acquisition  of  Navigator  in  October  2005  (approximately  $109,000)  and  a
compensation charge on stock option and warrants to directors and consultants in
accordance with SFAS 123R (approximately $134,000).

Other selling, general and administrative expenses

The  following  table  summarizes  other  selling,  general  and  administrative
expenses for the three months ended March 31, 2006 and 2005:

        Three months ended March 31,              2006         2005
                                           -----------  -----------
        Other selling, general and
        administrative expenses              $ 279,433    $ 116,134

Overall other selling,  general and  administrative  expenses  increased by 141%
(approximately  $163,000)  mainly due to the acquisition of Navigator in October
2005.


                                       20



Depreciation and amortization

The following  table  summarizes  depreciation  and  amortization  for the three
months ended March 31, 2006 and 2005:

Three months ended March 31,                      2006         2005
                                            ----------   ----------
Depreciation                                 $ 107,730          $ -
Amortization of intangibles                  $ 347,490            -
                                                                  -
                                            ----------   ----------
Total depreciation and amortization          $ 455,220          $ -
                                            ==========    =========


Depreciation has increased by $107,730 in the three months ended March 31, 2006.
The increase can be attributed exclusively to the acquisition of Navigator.

Amortization  of  intangibles  of $347,490 in 2006  relates to certain  customer
contracts  of  Navigator,  which  were  recognized  as  intangible  assets  upon
acquisition.

Interest expense

The following table summarizes interest expense for the three months ended March
31, 2006 and 2005:

        Three months ended March 31,              2006         2005
                                           -----------  -----------
        Interest expense                      $(31,182)           -

The increase in interest expense is due to the  consolidation of Navigator.  The
loan liability of Navigator has increased  interest expense by more than $31,000
due to bank loan and overdraft facility outstanding.

Liquidity and Capital Resources

As of March 31, 2006, our cash, cash equivalents and marketable  securities were
approximately  $0.7 million,  a decrease of approximately  $0.9 million from the
end of fiscal year 2005.  Due to cash  consumption  of losses in the three month
period ended March 31, 2006 and 2005,  cash flow provided by (used in) operation
did not offset the cash used in financing  and investing  activities  neither in
the three  months  ended March 31, 2006 nor in the three  months ended March 31,
2005.

Cash flow used in operating activities for the three months ended March 31, 2006
was $0.1  million  in  opposite  to $0.3  million  cash  provided  by  operating
activities in the months ended March 31, 2005. The $0.4 million change is due to
the decreased profitability of the subsidiaries of the Company.

Cash used in  investing  activities  included  Navigator  related  $0.1  million
capital  expenditures in the three months ended March 31, 2006,  while investing
activities  from  discontinued  operations  were $0.5  million both in the three
months ended 2006 and 2005.

Cash used in financing  activities was $0.1 million in 2005 and 2006.  Navigator
related cash provided by the financing  activity was $0.1 million  mainly due to
the  utilization of bank  overdraft,  while Euroweb  Hungary and Euroweb Romania
related cash used in financial activities as discontinued operation increased by
$0.1 million  comparing  2005 is mainly due to partial loan repayment by Euroweb
Hungary in  connection  with $6  million  Navigator  related  loan  provided  by
Commerzbank Hungary Rt in October 2005.


                                       21



The Company  currently  anticipates  that its available  cash  resources will be
sufficient  to meet  its  presently  anticipated  working  capital  and  capital
expenditure  requirements  for at  least  the  next  12  months  if the  Company
completes  the  sale  of  Euroweb  Hungary  and  Euroweb  Romania.  Unsuccessful
disposition  of these or one of the  subsidiaries  and an  associated  potential
penalty  of EUR  400,000  may lead to  liquidity  difficulties  without  further
capital raising or additional indebtedness.

In the event the  Company  makes  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 consider the sale of
non-strategic assets or subsidiaries.

Inflation and Foreign Currency

The  Company  maintains  its  books  in local  currency:  Hungarian  Forint  for
Navigator  and US Dollars  for the  Parent  Company  registered  in the State of
Delaware.

The Company's  operations are primarily outside of the United States through its
wholly  owned  subsidiary.  All the  Company's  customers  are in Hungary.  As a
result,  fluctuations in currency  exchange rates may  significantly  affect the
Company's  sales,   profitability  and  financial   position  when  the  foreign
currencies,  primarily the Hungarian Forint, of its 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 the Company cannot predict the
extent to which currency  fluctuations may or will affect the Company's 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 its currency exposure. In the
future, we may engage in hedging transactions to mitigate foreign exchange risk.

The translation of the Company's  subsidiaries forint denominated balance sheets
into U.S.  dollars,  as of March 31, 2006, has been affected by the weakening of
the  Hungarian  forint  against the U.S.  dollar from 213.58 as of December  31,
2005, to 219.20 as of March 31, 2006, an approximate 3%  depreciation  in value.
The average Hungarian forint/U.S. dollar exchange rates used for the translation
of the  subsidiaries  forint  denominated  statements  of  operations  into U.S.
dollars,  for the three  months  ended  March 31,  2006 and 2005 were 213.52 and
185.71, respectively.

Effect of Recent Accounting Pronouncements

Effective  January 1,  2006,  the  Company  adopted  the fair value  recognition
provisions of SFAS 123R,  Share-Based  Payment,  using the modified  prospective
transition method and therefore did not restate results for prior periods. Prior
to  January  1,  2006  the  Company   accounted  for  share-based   compensation
arrangements in accordance with APB Opinion No. 25,  Accounting for Stock Issued
to Employees and complied with the disclosure provisions of SFAS 123, Accounting
for Stock-Based  Compensation.  SFAS 123R requires all public entities that used
the fair-value  method for either  recognition  or disclosure  under SFAS 123 to
apply the modified  prospective  transition method as of the required  effective
date. As a result,  the Company  adopted the  provisions of SFAS 123R using this
method,  effective January 1, 2006. Under the modified  prospective  method, new
awards are valued and accounted for  prospectively  upon  adoption.  Outstanding
prior  awards  that  are  unvested  as of  January  1,  2006 are  recognized  as
compensation cost over the remaining requisite service periods, as prior periods
may not be  restated.  The  adoption of SFAS 123R  increased  our  expenses  and
reported net loss for the three months ended March 31, 2006 by $0.1 million.


                                       22



Management forecasts that the impact of adopting SFAS 123R for the twelve months
ending December 31, 2006 will be  approximately  $0.4 million.  This forecast is
based on the Black-Scholes  option-pricing  model, the price of our stock at the
time of grants,  the  volatility of our stock price and the expected  forfeiture
rates. As such, our actual stock option expense may differ from this estimate.

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. Management adopted this Statement as of January 1, 2006
and will apply its standards  after such date.  The adoption of SFAS No. 151 did
not have a material impact on the Company's financial statements.

In May  2005,  the FASB  issued  SFAS No.  154,  "Accounting  Changes  and Error
Corrections"  which  replaces  Accounting   Principles  Board  Opinions  No.  20
"Accounting  Changes" and SFAS No. 3, "Reporting  Accounting  Changes in Interim
Financial  Statements."  This  statement  applies  to all  voluntary  changes in
accounting  principle and changes  resulting  from adoption of a new  accounting
pronouncement that does not specify transition  requirements.  SFAS 154 requires
retrospective  application to prior periods' financial statements for changes in
accounting  principle  unless  it  is  impracticable  to  determine  either  the
period-specific  effects or the cumulative  effect of the change.  SFAS 154 also
requires that retrospective  application of a change in accounting  principle be
limited to the direct  effects of the  change.  Indirect  effects of a change in
accounting  principle  should be  recognized  in the  period  of the  accounting
change.  SFAS 154 is effective for accounting  changes and corrections of errors
made in fiscal years beginning after December 15, 2005 with early implementation
permitted for accounting  changes and corrections of errors made in fiscal years
beginning  after the date this  statement was issued.  SFAS 154 is effective for
the Company as of January 1, 2006 and is not expected to have a material  impact
on financial statements.

      In February  2006, the FASB issued SFAS No. 155,  "Accounting  for Certain
Hybrid  Financial  Instruments-an  amendment of FASB Statements No. 133 and 140"
("SFAS  155").  SFAS  155  amends  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging  Activities" ("SFAS 133") and SFAS No. 140,  "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities".  SFAS 155 resolves  issues  addressed  in SFAS 133  Implementation
Issue  No.  D1,  "Application  of  Statement  133  to  Beneficial  Interests  in
Securitized  Financial  Assets."  SFAS 155 is effective  for the Company for all
financial  instruments  acquired  or  issued  after  January  1, 2007 and is not
expected to have a material impact on the Company's 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.


                                       23


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 SEC.


                                       24



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  (principal  financial  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  (principal  financial 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  Securities
Exchange  Act of 1934,  as  amended,  is  recorded,  processed,  summarized  and
reported,  within the time  periods  specified  in the  Securities  and Exchange
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.


                                       25



                                     PART II

ITEM  1. LEGAL PROCEEDINGS

         On April 26,  2006,  a lawsuit was filed in Delaware  Court of Chancery
         (the  "Court") by a stockholder  of Euroweb  International  Corp.  (the
         "Company")  against the Company,  each of the  Company's  directors and
         CORCYRA  d.o.o.,  a stockholder of the Company that  beneficially  owns
         39.81% of the Company's  outstanding  common stock of the Company.  The
         Complaint is entitled Laurence Paskowitz v. Csaba Toro et al., C.A. No.
         2110-N and was brought  individually and as a class action on behalf of
         certain of the Company's common stockholders  excluding  defendants and
         their  affiliates.  The plaintiff  alleges the proposed sale of 100% of
         the  Company's  interest  in the  Company's  two  Internet  and telecom
         related operating subsidiaries (the "Subsidiaries")  constitutes a sale
         of substantially all of the Company's assets and requires approval by a
         majority of the voting power of the Company's  outstanding common stock
         under  Section  271  of  the  Delaware  General  Corporation  Law.  The
         plaintiff also alleges the defendants  breached their fiduciary  duties
         in connection  with the sale of the  subsidiaries  and the  disclosures
         contained in the proxy statement filed on April 24, 2006. The plaintiff
         applied for a temporary restraining order seeking to enjoin the special
         meeting on May 15, 2006.

         The Company denies any and all allegations of wrongdoing;  however,  in
         the interests of conserving  resources,  on April 28, 2006, the parties
         to the litigation entered into a Memorandum of Understanding  providing
         for, subject to confirmatory discovery by plaintiff, the negotiation of
         a formal stipulation of a settlement of the litigation. Pursuant to the
         proposed  settlement,  the  Board  of  Directors  of  the  Company  has
         determined  to: (i) increase  the vote  required to approve the sale of
         100% of the  Company's  interest in the  Subsidiaries,  (ii) revise the
         disclosure  within the proxy  statement to eliminate the bonus of up to
         US $400,000,  which the  Compensation  Committee of the Company had the
         option  to pay to  select  members  of  management,  as  the  Board  of
         Directors had  previously  elected to terminate the ability to pay such
         bonus and (iii)  provide  supplemental  disclosure  as contained in the
         Supplemental  Proxy  Statement to be mailed to  stockholders  and filed
         with  the  Securities  and  Exchange  Commission  on May 3,  2006.  The
         settlement  will provide for dismissal of the litigation with prejudice
         and is  subject  to  Court  approval.  As part of the  settlement,  the
         Company  has agreed to pay an amount of  attorneys'  fees and  expenses
         that is to be  negotiated  between  the two  parties  or,  lieu of such
         agreement between the two parties, will be determined by the Court.

         The Company is not involved  currently in other legal  proceedings that
         could  reasonably be expected to have a material  adverse effect on its
         business, prospects, financial condition or results of operations. (q)

ITEM  2. CHANGES IN SECURITIES

         None


                                       26



ITEM  3. DEFAULTS UPON SENIOR SECURITIES

         None.

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

         None.

ITEM  5. OTHER INFORMATION

         None. ITEM 6. EXHIBITS

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

            (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  (principal
                  financial 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  (principal
                  financial 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.


                                       27



                                   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
Budapest, Hungary, on May 12, 2006.





                                    EUROWEB INTERNATIONAL CORP.



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


                                       28