SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 ---------------


                                   FORM 10-Q/A
         AMENDED QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                For the quarterly period ended September 30, 2004
                           Commission File No. 0-23044

                                 ---------------

                               MOTIENT CORPORATION
             (Exact name of registrant as specified in its charter)


                 Delaware                               93-0976127
     (State or other jurisdiction of     (I.R.S. Employee Identification Number)
      Incorporation or organization)


                            300 Knightsbridge Parkway
                             Lincolnshire, IL 60069
                                  847-478-4200
                   (Address, including zip code, and telephone
                         number, including area code, of
                    registrant's principal executive offices)

                                 ---------------


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

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes [X] No[_]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [_] No [X]

Number of shares of common stock outstanding at November 8, 2004: 34,562,901


                                       1




                                Explanatory Note

This Amended Quarterly Report on Form 10-Q/A (this "Amendment") has been filed
to amend certain disclosures in response to comments received from the
Securities and Exchange Commission on our Quarterly Report on Form 10-Q for the
quarter ended September 30, 2004, that we originally filed on November 15, 2004,
(the "10-Q"). In order to preserve the nature and character of the disclosures
set forth in the 10-Q as originally filed, unless otherwise indicated, this
Amendment does not speak to, or reflect, events occurring after the original
filing of our 10-Q on November 15, 2004. For ease of review of the reader, we
have filed a restated 10-Q, as amended by this Amendment, in its entirety.

All information contained in this Amendment shall be deemed updated or
superseded, as applicable, by the reports (including any amendments to such
reports) we have filed and will file, with the SEC subsequent to the original
filing of our 10-Q. You should read this Amendment together with these
subsequent reports for updated disclosures on certain matters discussed in this
Amendment.

References in this report to "Motient" and "we" or similar or related terms
refer to Motient Corporation and its wholly-owned subsidiaries together, unless
the context of such references requires otherwise.




                                       2


                               MOTIENT CORPORATION
                                    FORM 10-Q
                     FOR THE PERIOD ENDED SEPTEMBER 30, 2004

                                TABLE OF CONTENTS



                                                                                                                         PAGE
                                                                                                                         ----
                                                       PART I
                                               FINANCIAL INFORMATION

        Item 1. Financial Statements


                                                                                                                        
                Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2003 and 2004        4

                Consolidated Balance Sheets as of September 30, 2004 and December 31, 2003                                   5

                Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2004                  6

                Notes to Consolidated Financial Statements                                                                   7

        Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations                       23

        Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                  42

        Item 4. Controls and Procedures                                                                                     42


                                                      PART II
                                                 OTHER INFORMATION

        Item 1. Legal Proceedings                                                                                           43

        Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                 43

        Item 3. Defaults Upon Senior Securities                                                                             45

        Item 6. Exhibits                                                                                                    45





                                       3



PART I- FINANCIAL INFORMATION
- -----------------------------

                          Item 1. Financial Statements


                      Motient Corporation and Subsidiaries
                      Consolidated Statements of Operations
                      (in thousands, except per share data)





                                                                    Three Months      Three Months       Nine Months     Nine Months
                                                                       Ended             Ended             Ended           Ended
                                                                    September 30,    September 30,      September 30,  September 30,
                                                                       2004              2003              2004            2003
                                                                       ----              ----              ----            ----
                                                                    (Unaudited)      (Unaudited)        (Unaudited)     (Unaudited)
                                                                                                              
REVENUES

Services and related revenue                                         $  7,329         $ 10,662          $ 27,446          $ 38,209
Sales of equipment                                                      1,024            1,389             3,846             3,204
                                                                     --------         --------          --------          --------

       Total revenues                                                $  8,353         $ 12,051          $ 31,292          $ 41,413
                                                                     --------         --------          --------          --------

COSTS AND EXPENSES

 Cost of services and operations (including stock-based
    compensation of $70 and $2,028, respectively, for the
    three and nine months ended September 30, 2004;
    exclusive of depreciation and amortization below)                   7,768           12,461            29,532            39,999
 Cost of equipment sold (exclusive of depreciation and
    amortization below)                                                   939            1,485             3,705             3,607
 Sales and advertising (including stock-based compensation
    of $(85) and  $804, respectively, for the three and nine
    months ended September 30, 2004; exclusive of
    depreciation and amortization below)                                  166            1,065             2,058             3,782
General and administrative (including stock-based
    compensation of $102 and $1,131, respectively,  for the
    three and nine months ended September 30, 2004;
    exclusive of depreciation and amortization below)                   2,026            3,846             6,902            10,393
Restructuring and Impairment Charges                                       --               --             6,264                --
Depreciation and amortization                                           3,686            5,454            12,071            16,312
Loss on impairment of intangible asset                                     --            5,535                --             5,535
(Gain) on asset disposal                                                   (2)             (51)               (2)              (51)
(Gain) on debt and capital lease retirement                                --               --              (802)               --
                                                                     --------         --------          --------          --------
       Total Costs and Expenses                                        14,583           29,795            59,728            79,577
                                                                     --------         --------          --------          --------

   Operating loss                                                      (6,230)         (17,744)          (28,436)          (38,164)
                                                                     --------         --------          --------          --------

   Interest expense, net                                                 (556)          (1,638)           (3,595)           (4,592)
   Write-off of deferred financing fees                                    --               --            (8,052)               --
   Other income, net                                                       66               12               265               819
   Other income from Aether                                               650              180             1,957             1,956
   Equity in loss of Mobile Satellite Ventures                         (3,779)          (3,155)           (8,617)           (7,768)
                                                                     --------         --------          --------          --------

   Net (loss)                                                        $ (9,849)        $(22,345)         $(46,478)         $(47,749)
                                                                     ========         ========          ========          ========

Basic and Diluted (Loss) Per Share of Common Stock:
   Net (Loss), basic and diluted                                     $  (0.29)        $  (0.89)         $  (1.59)         $  (1.90)

Weighted-Average Common Shares Outstanding - basic and diluted         33,418           25,170            29,323            25,128
                                                                     ========         ========          ========          ========



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



                                       4


                      Motient Corporation and Subsidiaries
                           Consolidated Balance Sheets
                 (in thousands, except share and per share data)






                                                                                 September 30, 2004   December 31, 2003
                                                                                 ------------------   -----------------
        ASSETS                                                                        (Unaudited)          (Audited)
        CURRENT ASSETS:
                                                                                                     
   Cash and cash equivalents                                                          $  16,742            $   3,618
   Restricted cash and short-term investments                                                --                  504
   Accounts receivable-trade, net of allowance for doubtful
   accounts of $298 at September 30, 2004 and $759 at December 31, 2003                   2,076                3,804
   Inventory                                                                                 96                  240
   Due from Mobile Satellite Ventures, net                                                  100                   93
   Deferred equipment costs                                                               1,453                3,765
   Assets held for sale                                                                     271                2,734
   Other current assets                                                                   1,220                5,091
                                                                                      ---------            ---------
      Total current assets                                                               21,958               19,849
                                                                                      ---------            ---------

RESTRICTED INVESTMENTS                                                                       51                1,091
PROPERTY AND EQUIPMENT, net                                                              21,822               31,381
FCC LICENSES AND OTHER INTANGIBLES, net                                                  69,809               74,021
INVESTMENT IN AND NOTES RECEIVABLE FROM MSV                                              11,993               22,610
DEFERRED CHARGES AND OTHER ASSETS                                                         4,519                8,076
                                                                                      ---------            ---------
      Total assets                                                                    $ 130,152            $ 157,028
                                                                                      =========            =========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
   Accounts payable and accrued expenses                                                  8,765               12,365
   Deferred equipment revenue                                                             1,512                3,795
   Deferred revenue and other current liabilities                                         5,018               11,005
   Vendor financing commitment, current                                                      --                2,413
   Obligations under capital leases, current                                                 --                1,454
                                                                                      ---------            ---------
      Total current liabilities                                                          15,295               31,032
                                                                                      ---------            ---------

LONG-TERM LIABILITIES
   Capital lease obligations, net of current portion                                         --                1,642
   Vendor financing commitment, net of current portion                                       --                2,401
   Notes payable, including accrued interest thereon                                         --               22,885
   Term credit facility, including accrued interest thereon                                  --                4,914
   Other long-term liabilities                                                              251                1,347
                                                                                      ---------            ---------
      Total long-term liabilities                                                           251               33,189
                                                                                      ---------            ---------
      Total liabilities                                                                  15,546               64,221
                                                                                      ---------            ---------

COMMITMENTS AND CONTINGENCIES                                                                --                   --

STOCKHOLDERS' EQUITY:
 Preferred Stock; par value $0.01; authorized 5,000,000 shares at
   September 30, 2004 and December 31, 2003, no shares issued or
   outstanding at September 30, 2004 or
   December 31, 2003                                                                         --                   --
 Common Stock; voting, par value $0.01; 100,000,000 shares
   authorized
   and 34,529,958 and 25,196,840 shares issued and
   outstanding at September 30,  2004 and at December 31,
   2003, respectively                                                                       345                  252
 Additional paid-in capital                                                             256,541              198,743
 Common stock purchase warrants                                                          25,878               15,492
 Accumulated deficit                                                                   (168,158)            (121,680)
                                                                                      ---------            ---------
STOCKHOLDERS' EQUITY                                                                    114,606               92,807
                                                                                      ---------            ---------
        Total liabilities and stockholders' equity                                    $ 130,152            $ 157,028
                                                                                      =========            =========


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


                                       5



                      Motient Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows
                  For the Nine Months Ended September 30, 2004
                  and the Nine Months Ended September 30, 2003
                                 (in thousands)




                                                                                          Nine Months       Nine Months
                                                                                            Ended             Ended
                                                                                         September 30,     September 30,
                                                                                             2004              2003
                                                                                             ----              ----
                                                                                                       
  CASH FLOWS FROM OPERATING ACTIVITIES:
  Net (loss) income                                                                        $(46,478)         $(47,749)
  Adjustments to reconcile net (loss) income to net cash
      (used in) provided by operating activities:
      Depreciation and amortization                                                          12,071            16,312
      Equity in loss of MSV                                                                   8,617             7,768
      Restructuring and impairment charges, fixed asset disposals                             2,798                --
      (Gain) loss on disposal of assets                                                          --               479
      Gain on debt restructuring                                                               (802)             (405)
      Issuance of warrants                                                                       --               927
      Write-off of deferred financing fees                                                    8,052                --
      Non cash amortization of deferred financing costs                                       2,026             1,531
      Non cash stock compensation                                                             3,990             1,216
      Impairment of other intangibles                                                            --             5,535
      Changes in assets and liabilities, net of acquisitions
      and dispositions:
      Inventory                                                                                 144               551
      Accounts receivable -- trade                                                            1,728             4,403
      Other current assets                                                                    6,867             2,482
      Accounts payable and accrued expenses                                                  (3,449)              805
      Accrued interest                                                                       (3,080)            1,602
      Deferred revenue and other deferred items                                              (7,062)              368
                                                                                           --------          --------
     Net cash (used in) operating activities                                                (14,578)           (4,175)
                                                                                           --------          --------

  CASH FLOWS FROM INVESTING ACTIVITIES:
      Proceeds from MSV note                                                                  2,000                --
      Proceeds from sale of property and equipment                                                2                --
      Proceeds (purchase) of restricted investments                                           1,544              (202)
      Additions to property and equipment, net                                               (1,101)               --
                                                                                           --------          --------
      Net cash (used in) provided by investing activities                                     2,445              (202)
                                                                                           --------          --------

  CASH FLOWS FROM FINANCING ACTIVITIES:
      Principal payments under capital leases                                                (2,419)           (2,116)
      Principal payments under vendor financing                                              (2,582)             (657)
      Repayment of notes                                                                    (19,750)               --
      Repayment from term loan                                                               (6,785)               --
      Proceeds from term credit facility                                                      1,500             4,500
      Proceeds from issuance of stock                                                        55,480                --
      Proceeds from issuance of employee stock options                                        1,235               190
                                                                                           --------          --------
      Stock issuance costs and other charges                                                 (1,422)               --
                                                                                           --------          --------
      Debt issuance costs and other charges                                                     --              (537)
                                                                                           --------          --------
  Net cash provided by (used in) financing activities                                        25,257             1,380
                                                                                           --------          --------
  Net increase (decrease) in cash and cash equivalents                                       13,124            (2,997)
                                                                                           --------          --------
  CASH AND CASH EQUIVALENTS, beginning of period                                              3,618             5,840
  CASH AND CASH EQUIVALENTS, end of period                                                 $ 16,742          $  2,843
                                                                                           ========          ========



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



                                       6


                      MOTIENT CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                               September 30, 2004
                                   (Unaudited)

1.  ORGANIZATION AND BUSINESS


Motient Corporation (with its subsidiaries, "Motient" or the "Company") provides
two-way wireless mobile communications services principally to
business-to-business customers. Motient generates revenue primarily from the
sale of airtime on its network and from the sale of communications devices to
its customers. Motient serves a variety of markets including mobile
professionals (such as attorneys and accountants), data processing customers
(such as wireless point of sale processing companies), and the transportation
and shipping markets. Motient provides several products to its customers
including its eLinksm brand two-way wireless email services, which allows
customers to access email in a variety of ways, including through their
corporate servers or their Internet service provider. It allows users to
remotely and wirelessly access their email, and allows users to synchronize the
calendar and organizer functions of their desktop computer with a handheld
device such as a RIM 850 or 857 Wireless Handheld, a small, data-only wireless
handheld device. Although Research In Motion, Ltd., or RIM, has discontinued
making these models, Motient continues to purchase limited quantities of RIM 857
devices, and Motient has implemented an "equivalent to new" program pursuant to
which it purchases and refurbishes used RIM 857 devices and expects that there
will be sufficient returned RIM 857s and 850s to satisfy demand for the
foreseeable future. Even if there is a sufficient supply of these devices,
however, our rights to use and sell the devices, as well as the BlackBerryTM
software, may be limited or made prohibitively expensive as a result of a
pending patent infringement lawsuit brought against Research In Motion. Please
see Item 5, "Legal and Regulatory Matters" for further details.

However, aside from our ability to obtain this hardware, the End of Life
Notification by Research In Motion may be considered indicative of the desire of
RIM and consumers in general to evolve to newer technologies with capabilities
that cannot be supported on Motient's network, including wireless handheld
devices that are both data and voice-capable. Motient cannot use these newer
devices on our network, including RIM devices newer than the RIM 857.

Motient also offers BlackBerry TM by Motient, another wireless email solution
developed by Research In Motion Ltd. ("RIM") and licensed to operate on
Motient's network on RIM 850 or 857 Devices. BlackBerry TM by Motient is
designed for large corporate accounts using Microsoft Exchange(R) or Lotus
Notes(R).

In addition to eLink and Blackberry by Motient, Motient sells airtime and
communications devices to other customers for non-email applications. Motient
currently has 21 different types of hardware devices from 17 manufacturers on
its network. The devices allow for field service organizations within companies,
or transportation companies, to connect remote personnel or assets wirelessly to
critical data. The devices also allow for machine-to-machine communications for
various telemetry applications.

                                       7


In addition to selling messaging services that use Motient's own network,
Motient is also able to sell a variety of devices distributed by Verizon
Wireless and T-Mobile USA for use on their wireless networks. These contracts,
which were signed in the first quarter of 2003, allow Motient to sell and
promote wireless email and wireless Internet applications on networks with
greater capacity and speed than Motient's own, and that are voice capable.
Motient generates revenue in the form of one-time commissions from the sale of
subscriptions on their networks. This revenue represented less than 10% of
Motient's revenues for the three months ended September 30, 2004. The Company
considers the two-way mobile communications service described above to be its
core wireless business.

Motient has six wholly-owned subsidiaries and a 29.5% interest (assuming
conversion of all outstanding convertible notes) in Mobile Satellite Ventures LP
("MSV") as of November 10, 2004. MSV is a provider of wireless, satellite-based,
communications services. As Motient owns less than 50% of MSV, Motient has no
operating control of MSV. For further details regarding Motient's interest in
MSV, please see "- Mobile Satellite Ventures LP" below and Note 6 ("Subsequent
Events -- Developments Relating to MSV"). Our subsidiary, Motient Communications
Inc. ("Motient Communications") owns the assets comprising Motient's core
wireless business, except for Motient's Federal Communications Commission
("FCC") licenses, which are held in a separate subsidiary, Motient License Inc.
("Motient License"). Motient License is a special purpose wholly-owned
subsidiary of Motient Communications that holds no assets other than Motient's
FCC licenses. Motient's other four subsidiaries hold no material operating
assets other than the stock of other subsidiaries and Motient's interests in
MSV. On a consolidated basis, we refer to Motient Corporation and its six
wholly-owned subsidiaries as "Motient."

Motient is devoting its efforts to maintaining its core wireless business, while
also focusing on cost-cutting efforts. These efforts involve substantial risk.
Future operating results will be subject to significant business, economic,
regulatory, technical, and competitive uncertainties and contingencies.
Depending on their extent and timing, these factors, individually or in the
aggregate, could have an adverse effect on the Company's financial condition and
future results of operations. In recent periods, certain factors have restrained
Motient's ability to generate revenue growth at the pace required to enable it
to generate cash in excess of its operating expenses. These factors include
competition from other wireless data suppliers and other wireless communications
providers with newer networks and greater resources, the loss of UPS as a
primary customer, the limited availability of wireless email devices due to
RIM's decision to terminate production of RIM 857 devices that operate on
Motient's network, the financial difficulty of several of the Company's key
resellers, and general economic factors.


Mobile Satellite Ventures LP

Business
- --------

Mobile Satellite Ventures LP is a provider of mobile satellite-based
communications services. MSV currently has two satellites, which allow customers
access to satellite-based wireless data, voice, fax and dispatch radio services
almost anywhere in North and Central America, northern South America, the
Caribbean, Hawaii and in various coastal waters.

                                       8


MSV is also developing a next-generation system, a hybrid satellite/terrestrial
wireless network over North America that will utilize new satellites working
with MSV's patented "ancillary terrestrial component", or ATC, technology. MSV
will be able to deploy terrestrial two-way radio network technology in thousands
of locations across the United States, allowing subscribers to integrate
satellite-based communications services with more traditional land-based
wireless communications services. MSV is headquartered in Reston, VA., with an
office in Ottawa, ON, Canada.

MSV is structured as a limited partnership, of which Motient is one of the
limited partners, and holds a proportionate ownership interest in the corporate
general partner. Motient has certain rights to appoint directors to the sole
general partner of the limited partnership, but does not have any direct or
indirect operating control over MSV. As of July 1, 2004, Motient had a 29.5%
ownership interest in MSV (assuming conversion of all outstanding convertible
notes).

History
- -------

On November 26, 2001, Motient sold the assets comprising its satellite
communications business to Mobile Satellite Ventures LP, as part of a
transaction in which certain other parties joined MSV, including TMI
Communications and Company, Limited Partnership ("TMI"), a Canadian satellite
services provider. In this transaction, TMI also contributed its satellite
communications business assets to MSV. As part of this transaction, Motient
received, among other proceeds, a $15 million promissory note issued by MSV and
purchased a $2.5 million convertible note issued by MSV. In August 2002, in
connection with a rights offering by MSV, the Company funded an additional
$957,000, and received a new convertible note in such amount. The rights
offering did not impact the Company's position in MSV.


On August 21, 2003, two investors in MSV (excluding Motient) invested an
additional $3.7 million in MSV in exchange for Class A preferred units of
limited partnership interests in MSV. MSV used the proceeds from this investment
to repay other indebtedness that is senior in its right of repayment to the
Company's promissory note.

In April 2004, certain investors invested $17.6 million into MSV. Of the total
$17.6 million in proceeds, $5.0 million was used to repay certain outstanding
indebtedness of MSV, including $2.0 million of accrued interest under the $15.0
million promissory note issued to Motient by MSV. Motient was required to use
25% of the $2 million it received in this transaction, or $500,000, to and did
make prepayments under its existing notes owed to Rare Medium Group, Inc. (Rare
Medium) and Credit Suisse First Boston (CSFB). The remainder of the proceeds
from this investment were used by MSV for general corporate purposes. This
investment did not impact the Company's position in MSV.

As of the closing of the April 2004 investment, and at September 30, 2004,
Motient's percentage ownership of MSV was approximately 29.5%, assuming the
conversion of all outstanding convertible notes. On November 12, 2004, Motient
made a significant investment into MSV. For further details, please see Note 5,
"Subsequent Events".


To the extent that MSV will need future cash to support its operations, we are
under no contractual obligation to provide it, and the value of our investment
in MSV could be negatively impacted if MSV cannot meet any such funding
requirements.



                                       9



ATC
- ---


In February 2003, the FCC adopted an order governing ancillary terrestrial
component, or ATC, technology, giving mobile satellite operators broad authority
to use their assigned spectrum to operate an ATC. ATC technology allows a
wireless provider to use satellite communications technology in conjunction with
more traditional land-based wireless communications technologies, allowing a
user to utilize a signal from both satellite and terrestrial locations,
depending on a variety of technical and cost concerns. ATC can enhance satellite
availability, efficiency and economic viability by terrestrially reusing at
least some of the frequencies that are allocated to the satellite systems.

Without ATC, it may be challenging for mobile satellite systems to reliably
serve densely populated areas, because the satellite's signal may be blocked by
high rise structures and may not penetrate into buildings. As a result, the
satellite spectrum may be underutilized or unused in such areas. The use of ATC
retransmission can reduce or eliminate this problem.

Both proponents and opponents of ATC (including MSV) have filed for
reconsideration of the ATC Order, and the opponents of ATC have filed an appeal
with the U.S. Court of Appeals for the District of Columbia Circuit. Oppositions
to the petitions for reconsideration were filed August 20, 2003; replies were
filed September 2, 2003. The Court of Appeals has held the appeal in abeyance
pending resolution of the reconsideration requests. In January 2004, certain
terrestrial wireless providers petitioned the U.S. Court of Appeals for the
District of Columbia to review the FCC's decision to grant ATC to satellite
service providers. A decision by the court has not yet been reached. Please see
Note 5, "Subsequent Events" for more information on recent FCC approvals with
regard to MSV's applications.

On May 17, 2004, MSV was awarded its first patent on a next generation satellite
system technology containing an ATC innovation. MSV believes that this patent
will support its ability to deploy ATC in a way that minimizes interference to
other satellite systems, and addresses ways to mitigate residual interference
levels using interference-cancellation techniques.


Cost and Debt Reduction and Liquidity Actions

Several factors have restrained the Company's ability to grow revenue at the
rate it previously anticipated. These factors include the weak economy generally
and the weak telecommunications and wireless sector specifically, the loss of
UPS as a primary customer, the limited availability of wireless email devices
due to RIM's decision to terminate production of RIM 857 devices that operate on
Motient's network, and the financial difficulty of several of the Company's key
resellers, on whom it relies for a majority of its new revenue growth.

The Company has taken a number of steps recently to reduce operating
expenditures and reduce cash requirements under its debt obligations in order to
lower its cash burn rate and improve its liquidity position.

Reductions in Workforce. The Company undertook a reduction in its workforce in
February 2004. This action eliminated approximately 32.5% (54 employees) of its
workforce and reduced employee and related expenditures by approximately $0.4
million per month. As of September 30, 2004, Motient had 95 employees.

                                       10


Network Rationalization. In the second quarter of 2004, we finalized plans to
implement certain base station rationalization initiatives. These initiatives
involve the de-commissioning of approximately 409 base stations from our
network. We had 1,549 base stations in our network as of March 31, 2004, and
1,239 base stations as of September 30, 2004. We are taking these actions in a
coordinated effort to reduce network operating costs while also focusing on
minimizing the potential impact to our customers communications and coverage
requirements. This rationalization encompasses, among other things, the
reduction of unneeded capacity across the network by de-commissioning
under-utilized and un-profitable base stations as well as de-commissioning base
stations that pass an immaterial amount of customer data traffic. In some cases,
these base stations were originally constructed specifically to serve customers
with nationwide requirements that are no longer customers of Motient. In certain
instances, the geographic area that our network serves may be reduced by this
process and customer communications may be impacted. We have discussed these
changes to our network with many of our customers to assist them in evaluating
the potential impact, if any, to their respective communications requirements.
The full extent and effect of the changes to our network have yet to be
determined, but based on internal analyses, we believe the de-commissioning of
these base stations from our network will only impact approximately 1.5% of our
network's current data traffic. We are substantially complete with these network
rationalization initiatives, and anticipate final completion by December 2004.

Please see Item 2 ("Management's Discussion and Analysis of Financial Condition
and Results of Operations") for further discussion of this network
rationalization.

Frame Relay and Tandem Equipment Retirement. In conjunction with our base
station rationalization initiatives discussed above, Motient is in the process
of converting its telecommunications infrastructure technology to frame relay
technology. As of September 30, 2004, this project was approximately 80%
complete. In the fourth quarter of 2004, we will be retiring certain network
equipment associated with this conversion. We expect to realize significant
telecommunications cost reductions in 2005 as a result of this conversion.

Credit Facility Repayment: On April 13, 2004, Motient repaid all amounts then
owing under its term credit facility, including all principal and accrued
interest thereon, in an amount of $6.8 million. The remaining availability under
the credit facility of $5.7 million will be available for borrowing by the
Company until December 31, 2004, subject to the lending conditions in the credit
agreement.

Termination of Motorola and Hewlett-Packard Agreements: In June 2004, the
Company negotiated settlements of the entire amounts outstanding under its
financing facilities with Motorola and its capital lease with Hewlett-Packard.
The full amount due and owing under these agreements was a combined $6.8
million. The Company paid a combined $3.9 million in cash to Motorola and
Hewlett-Packard and issued a warrant to Motorola to purchase 200,000 shares of
the Company's common stock at a price of $8.68, in full satisfaction of the
outstanding balances. In the case of Hewlett-Packard, the Company took title to
all of the leased equipment and software and the letter of credit securing this
lease was cancelled; in the case of Motorola, there was no equipment or service
that Motorola was obligated to provide. The Company recorded a gain on the
extinguishment of debt in the amount of $0.7 million on the Hewlett Packard
settlement. The Company recorded a gain of $0.1 million on the Motorola
settlement.

                                       11


Sales of Common Stock: On April 7, 2004, Motient sold 4,215,910 shares of its
common stock at a per share price of $5.50 for an aggregate purchase price of
$23.2 million to several institutional investors. On July 1, 2004, Motient sold
3,500,000 shares of its common stock at a per share price of $8.57 for an
aggregate purchase price of $30.0 million to several institutional investors.
Motient's registration statement registering the shares issued in these
transactions became effective on July 13, 2004.

Please see Item 2 ("Management's Discussion and Analysis of Financial Condition
and Results of Operations - Sources of Financing") for further discussion of
these sales of common stock, including a discussion of the terms of the sale and
the fees paid to the placement agent. Please see Note 5, "Subsequent Events" for
discussion of further sales of common stock subsequent to the time period
reflected in this quarterly report

Termination of Rare Medium and CSFB Notes. On July 15, 2004, the Company paid
all principal and interest due and owing on its Rare Medium and CSFB notes, in
the aggregate amount of $23.5 million.

Communication Technology Advisors LLC. Effective January 30, 2004, Motient hired
Communications Technology Advisors LLC, or CTA, to serve as "Chief Restructuring
Entity" and advise the Company on various ways to reduce cash operating
requirements. CTA has been engaged through December 2004. See Note 2 ("Related
Parties") for further discussion of Motient's relationship with CTA.

Despite these initiatives, the Company continues to generate losses from
operations, and there can be no assurances that it will ever generate income
from operations.

Change in Accountants

On March 2, 2004, Motient dismissed PricewaterhouseCoopers LLP as its
independent auditors effective immediately. The audit committee of the Company's
board of directors approved the dismissal of PricewaterhouseCoopers.
PricewaterhouseCoopers did not report on Motient's consolidated financial
statements for any fiscal period. On March 2, 2004, the audit committee engaged
Ehrenkrantz Sterling & Co. LLC as Motient's independent auditors to replace
PricewaterhouseCoopers.

On June 1, 2004, Ehrenkrantz Sterling & Co. LLC merged with the firm of Friedman
Alpren & Green LLP. The new entity, Friedman LLP, has been retained by Motient
and the audit committee of the Company's Board of Directors approved this
decision on June 4, 2004.

For further details regarding the change in accountants, please see the
Company's current report on Form 8-K filed with the SEC in April 23, 2003, the
Company's amendment to current report on Form 8-K/A filed with the SEC on March
9, 2004 and the Company's quarterly report on Form 10-Q for the quarter ended
September 30, 2003, filed with the SEC on June 7, 2004.

                                       12


Sale of SMR Licenses to Nextel Communications, Inc.

On December 9, 2003, Motient Communications entered into an asset purchase
agreement, under which Motient Communications will sell surplus licenses to
Nextel for $2.75 million. In February 2004, the Company closed the sale of
licenses covering approximately $2.2 million of the purchase price, and in April
2004, the Company closed the sale of approximately one-half of the remaining
licenses. The transfer of the other half of the remaining licenses has been
challenged at the FCC by a third-party. While the Company believes, based on the
advice of counsel, that the FCC will ultimately rule in its favor, the Company
cannot assure you that it will prevail, and, in any event, the timing of any
final resolution is uncertain. None of these licenses are necessary for
Motient's future network requirements. Motient has and expects to continue to
use the proceeds of the sales to fund its working capital requirements and for
general corporate purposes. The lenders under Motient Communications' term
credit agreement consented to the sale of these licenses.

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying financial statements have been prepared by the Company and are
unaudited. The results of operations for the three and nine months ended
September 30, 2004 are not necessarily indicative of the results to be expected
for any future period or for the full fiscal year. In the opinion of management,
all adjustments (consisting of normal recurring adjustments unless otherwise
indicated) necessary to present fairly the financial position, results of
operations and cash flows at September 30, 2004, and for all periods presented,
have been made. Footnote disclosure has been condensed or omitted as permitted
in interim financial statements.

Consolidation

The consolidated financial statements include the accounts of Motient and its
wholly-owned subsidiaries. All significant inter-company transactions and
accounts have been eliminated.

Cash Equivalents

The Company considers highly liquid investments with original or remaining
maturities at the time of purchase of three months or less to be cash
equivalents.

Short-term Investments

The Company considers highly liquid investments with original or remaining
maturities at the time of purchase of between three months and one year to be
short-term investments.

Inventory

Inventory, which consists primarily of communication devices and accessories,
such as power supplies and documentation kits, is stated at the lower of cost or
market. Cost is determined using the weighted average cost method. The Company
periodically assesses the market value of its inventory, based on sales trends
and forecasts and technological changes and records a charge to current period
income when such factors indicate that a reduction to net realizable value is
appropriate. The Company considers both inventory on hand and inventory which it
has committed to purchase, if any.

                                       13


Periodically, the Company will offer temporary discounts on equipment sales to
customers. The value of this discount is recorded as a cost of sale in the
period in which the sale occurs.

Concentrations of Credit Risk

For the nine months ended September 30, 2004, four customers accounted for
approximately 41% of the Company's service revenue, with one customer, SkyTel
Communications, Inc. ("SkyTel"), accounting for more than 21%. No one customer
accounted for more than 13% of the Company's net accounts receivable at
September 30, 2004. For the nine months ended September 30, 2003, three
customers accounted for approximately 41% of the Company's service revenue, with
two customers, United Parcel Service of America, Inc. ("UPS") and SkyTel, each
accounting for more than 14%. SkyTel accounted for approximately 15% of the
Company's accounts receivable at September 30, 2003. UPS migrated a majority of
its units off of the Company's network in the second half of 2003.

The revenue attributable to such customers varies with the level of network
airtime usage consumed by such customers, and none of the service contracts with
such customers requires that the customers use any specified quantity of network
airtime, nor do such contracts specify any minimum level of revenue. There can
be no assurance that the revenue generated from these customers will continue in
future periods.


                                       14




Investment in MSV and Notes Receivable from MSV

In accordance with the equity method of accounting, the Company recorded its
46.5% share of MSV losses against its basis in MSV. Additionally, the Company
has recorded the $15.0 million note receivable from MSV, plus accrued interest
thereon at its fair market value, estimated to be approximately $13.0 million at
"fresh start", after giving effect to discounted future cash flows at market
interest rates. In April 2004, MSV repaid $2.0 million of accrued interest under
this note. Motient does not control MSV and accounts for its investment under
the equity method.

The valuation of Motient's investment in MSV and its note receivable from MSV
are ongoing assessments that are, by their nature, judgmental given that MSV is
not traded on a public market and is in the process of developing certain next
generation technologies, which depend on approval by the FCC. While the
financial statements currently assume that there is value in Motient's
investment in MSV and that the MSV note is collectible, there is the inherent
risk that this assessment will change in the future and Motient will have to
write down the value of this investment and note. Please see Note 5, "Subsequent
Events" for discussion of certain events subsequent to the period covered in
this report that will impact these investments.

For the three and nine month period ended September 30, 2004, MSV had revenues
of $8.8 million and $24.5 million, respectively, operating expenses of $12.2
million and $27.2 million, respectively, and a net loss of $11.3 million and
$25.5 million, respectively.

Deferred Taxes

The Company accounts for income taxes under the liability method as required in
SFAS No. 109, "Accounting for Income Taxes". Under the liability method,
deferred income taxes are recognized for the tax consequences of "temporary
differences" by applying enacted statutory tax laws and rates applicable to
future years to differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. Under this method, the effect
on deferred taxes of a change in tax rates is recognized in income in the period
that includes the enactment date. A valuation reserve is established for
deferred tax assets if the realization of such benefits cannot be sufficiently
assured. The Company has paid no income taxes since inception.

The Company has generated significant net operating losses for tax purposes
through September 30, 2004; however, it has had its ability to utilize these
losses limited on two occasions as a result of transactions that caused a change
of control in accordance with the Internal Revenue Service Code Section 382.
Additionally, since the Company has not yet generated taxable income, it
believes that its ability to use any remaining net operating losses has been
greatly reduced; therefore, the Company has established a valuation allowance
for any benefit that would have been available as a result of the Company's net
operating losses.

Revenue Recognition

The Company generates revenue principally through equipment sales and airtime
service agreements, and consulting services. In 2000, the Company adopted Staff
Accounting Bulletin ("SAB") No. 101, "Revenue Recognition," issued by the SEC.
SAB No. 101 provides guidance on the recognition, presentation and disclosure of
revenue in financial statements. In certain circumstances, SAB No. 101 requires
the deferral of the recognition of revenue and costs related to equipment sold
as part of a service agreement.

                                       15


In December 2003, the Staff of the SEC issued SAB No.104, "Revenue Recognition",
which supersedes SAB No. 101, "Revenue Recognition in Financial Statements." SAB
No. 104's primary purpose is to rescind accounting guidance contained in SAB No.
101 related to multiple-element revenue arrangements and to rescind the SEC's
"Revenue Recognition in Financial Statements Frequently Asked Questions and
Answers" ("FAQ") issued with SAB No. 104. Selected portions of the FAQ have been
incorporated into SAB No. 104. The adoption of SAB No. 104 did not have a
material impact on the Company's revenue recognition policies.

Revenue is recognized as follows:


Service revenue: Revenues from the Company's wireless services are recognized
when the services are performed, evidence of an arrangement exists, the fee is
fixed and determinable and collectibility is probable. Service discounts and
incentives are recorded as a reduction of revenue when granted, or ratably over
a contract period. The Company defers any revenue and costs associated with
activation of a subscriber on the Company's network over an estimated customer
life of two years.

The Company packages airtime usage on our network that involves a wide variety
of volume packaging, anything from a 35 kilobytes per month plan up to unlimited
kilobyte usage per month, with various gradations in between. Discounts may be
applied when comparing one customer to another, and such service discounts are
recorded as a reduction of revenue when granted. The Company does not offer
incentives generally as part of its service offerings, however, if offered they
would be recorded as a reduction of revenue ratably over a contract period.

Service discounts and incentives are recorded as a reduction of revenue when
granted, or ratably over a contract period. The Company defers any revenue and
costs associated with activation of a subscriber on the Company's network over
an estimated customer life of two years.


Equipment and service sales: The Company sells equipment to resellers who market
its terrestrial product and airtime service to the public, and it also sells its
product directly to end-users. Revenue from the sale of the equipment, as well
as the cost of the equipment, are initially deferred and are recognized over a
period corresponding to the Company's estimated customer life of two years.
Equipment costs are deferred only to the extent of deferred revenue.

Property and Equipment

Property and equipment are depreciated over its useful life using the
straight-line method. Assets recorded as capital leases are amortized over the
shorter of their useful lives or the term of the lease. The estimated useful
lives of office furniture and equipment vary from two to ten years, and the
network equipment is depreciated over seven years. The Company has also
capitalized certain costs to develop and implement its computerized billing
system. These costs are included in property and equipment and are depreciated
over three years. Repairs and maintenance that do not significantly increase the
utility or useful life of an asset are expensed as incurred.

                                       16



Restructuring and Impairment Charges

In June 2004, the Company recorded a restructuring charge of $5.1 million
related to certain network rationalization initiatives, consisting of base
station deconstruct costs of $0.5 million, the loss on the retirement of certain
base station equipment of $2.8 million and termination liabilities of $1.8
million for site leases no longer required for removed base stations. Of these
amounts, as of September 30, 2004, the Company had incurred base station
deconstruct costs of $0.4 million, the loss on the retirement of certain base
station equipment of $2.8 million and termination liabilities of $0.5 million
for site leases no longer required for removed base stations. In February, 2004,
the Company reduced its workforce by 54 employees. In accordance with SFAS No.
112, "Employers' Accounting for Postemployment Benefits - an amendment of FASB
statements No. 5 and 43" the Company recorded a liability for the severance,
employee benefits and estimated payroll taxes related to the reduction in
workforce.


Research and Development Costs

Research and development costs are expensed as incurred. Such costs include
internal research and development activities and expenses associated with
external product development agreements.

Advertising Costs

Advertising costs are charged to operations in the year incurred.

Stock-Based Compensation

The Company accounts for employee stock options using the method of accounting
prescribed by Accounting Principles Board ("APB") Opinion No. 25, "Accounting
for Stock Issued to Employees." Generally, no expense is recognized related to
the Company's stock options because the option's exercise price is set at the
stock's fair market value on the date the option is granted. In cases where the
Company issues shares of restricted stock, the Company will record an expense
based on the value of the restricted stock on the measurement date.

As permitted by SFAS No. 123, "Accounting for Stock-Based Compensation", which
establishes a fair value based method of accounting for stock-based compensation
plans, the Company has elected to follow Accounting Principles Board Opinion No.
25 "Accounting for Stock Issued to Employees" for recognizing stock-based
compensation expense for financial statement purposes. For companies that choose
to continue applying the intrinsic value method, SFAS No. 123 mandates certain
pro forma disclosures as if the fair value method had been utilized. The Company
accounts for stock based compensation to consultants in accordance with EITF
96-18, "Accounting for Equity Instruments That Are Issued to Other Than
Employees for Acquiring, or in Conjunction with Selling, Goods or Services" and
SFAS No. 123.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of FASB Statement No.
123", which provides optional transition guidance for those companies electing
to voluntarily adopt the accounting provisions of SFAS No. 123. In addition,
SFAS No. 148 mandates certain new disclosures that are incremental to those
required by SFAS No. 123. The Company continued to account for stock-based
compensation in accordance with APB No. 25.

                                       17


The following table illustrates the effect on (loss) attributable to common
stockholders and (loss) per share if the Company had applied the fair value
recognition provisions of SFAS No. 123 to stock-based employee compensation.




                                                            Three Months     Three Months      Nine Months    Nine Months
                                                               Ended            Ended             Ended         Ended
                                                            September 30,    September 30,    September 30,   September 30,
                                                                2004            2003              2004           2003
                                                                ----            ----              ----           ----

                                                                                                  
  Net loss, as reported                                       $ (9,849)       $(22,345)       $(46,478)       $(47,749)
  Add: Stock-based employee compensation expense
     included in net loss, net of related tax effects               87              76           3,963           1,217
     (Deduct)/Add: Total stock-based employee
     compensation (expense) income determined under
     fair value based method for all awards, net of
     tax related effects                                        (1,790)           (145)         (2,218)         (2,343)
                                                              --------        --------        --------        --------
  Pro forma net loss                                           (11,552)        (22,414)        (44,733)        (48,875)
                                                              ========        ========        ========        ========
  Weighted average common shares outstanding                    33,418          25,170          29,323          25,128
  Loss per share:
     Basic and diluted---as reported                          $  (0.29)       $  (0.89)       $  (1.59)       $  (1.90)
                                                              --------        --------        --------        --------
     Basic and diluted---pro-forma                            $  (0.35)       $  (0.89)       $  (1.53)       $  (1.95)
                                                              --------        --------        --------        --------


Under SFAS No. 123 the fair value of each option grant is estimated on the date
of grant using the Black-Scholes option-pricing model with the following
weighted-average assumptions:



                                   Three Months         Three Months Ended         Nine Months            Nine Months
                               Ended September 30,        September 30,        Ended September 30,    Ended September 30,
                                       2004                    2003                   2004                    2003
                                       ----                    ----                   ----                    ----
                                                                                            
Expected life (in years)                  8                       9                      8                      9
Risk-free interest rate          .88%-1.46%                   1.11%             .88%-1.46%                  1.11%
Volatility                        146%-258%                    156%              146%-258%                   156%
Dividend yield                         0.0%                    0.0%                   0.0%                   0.0%



Restricted Stock Plan

In August 2004, the Company adopted a restricted stock plan, and subsequently
registered the shares to be issued under such plan on a registration statement
on Form S-8. Pursuant to this plan, the Company may issue up to 1,000,000 shares
of restricted common stock to employees or directors. In September 2004, the
Company issued an aggregate of 15,400 shares of restricted stock to its
directors as partial compensation for their service on the board of directors.
Such shares will vest six months after issue, or upon a change of control of the
Company.

                                       18


Segment Disclosures


In accordance with SFAS No. 131, "Disclosures about Segments of an Enterprise
and Related Information", the Company had one operating segment: its core
wireless business. The Company provides its core wireless business to all fifty
of the United States. The Company's core customer base can be generally divided
into five broad categories, Wireless Internet, Field Services, Transportation,
Telemetry and Other. Wireless Internet primarily consists of customers using he
Company's network and applications to access certain internet functions, like
email. Devices and airtime used by transportation and shipping companies, or by
personnel in the field service industries (such as repair personnel), for
dispatching, routing and other vital communications functions are known as
transportation and field service, respectively. Telemetry typically covers
devices and airtime to connect remote equipment, such as wireless point-of-sale
terminals, with a central monitoring facility. Other revenues may consist of
sales commissions, consulting fees, or other fees. The following summarizes the
Company's core wireless business revenue by these market categories:




                                  Three Months          Three Months        Nine Months        Nine Months
                                     Ended                 Ended               Ended              Ended
                                 September 30,          September 30,      September 30,      September 30,
                                      2004                  2003               2004               2003
                                      ----                  ----               ----               ----
Summary of Revenue
- ------------------
(in millions)
                                                                                    
Wireless Internet                    $4.3                  $6.8              $15.7              $21.1
Field Services                        1.4                   1.9                4.7                7.9
Transportation                        0.9                   1.1                2.7                7.0
Telemetry                             0.6                   0.6                1.8                1.8
All Other                             0.2                   0.3                2.6                0.4
                                      ---                   ---                ---                ---
   Service revenue                   $7.4                 $10.7              $27.5              $38.2
   Equipment revenue                  1.0                   1.4                3.8                3.2
                                      ---                   ---                ---                ---
    Total Revenue                    $8.4                 $12.1              $31.3              $41.4
                                     ====                 =====              =====              =====


The Company does not measure ultimate profit and loss or track its assets by
these market categories.

(Loss) Per Share

Basic and diluted (loss) income per common share is computed by dividing income
(loss) available to common stockholders by the weighted-average number of common
shares outstanding for the period. Diluted earnings per share reflects the
potential dilution that could occur if securities or other contracts to issue
common stock were exercised or converted into common stock or resulted in the
issuance of common stock that then shared in the earnings of the entity.

Options and warrants to purchase shares of common stock were not included in the
computation of loss per share as the effect would be antidilutive for all
periods. As a result, the basic and diluted earnings per share amounts for all
periods presented are the same. As of September 30, 2004 and 2003, there were
warrants to acquire 6,063,450 and 5,664,962, respectively, shares of common
stock. As of September 30, 2004 and 2003 there were options outstanding for
633,719 and 1,787,900 shares, respectively.

Holders of our pre-bankruptcy common stock received warrants to purchase an
aggregate of approximately 1,496,512 shares of common stock. The warrants were
exercisable to purchase shares of our common stock at a price of $.01 per share,
if and only at such time, the average closing price of our common stock for
ninety consecutive trading days was equal to or greater than $15.44 per share
during the two years following our May 1, 2002 reorganization. The terms of
these warrants were not met and they therefore expired on May 1, 2004.

                                       19


Related Parties

The Company made payments of $196,000 and $967,000 to related parties for
service-related obligations for the three and nine month periods ended September
30, 2004, as compared to $0 and $208,000 for the three and nine month periods
ended September 30, 2003. There were no amounts due to related parties as of
September 30, 2004. CTA is a consulting and private advisory firm specializing
in the technology and telecommunications sectors. It had previously acted as the
spectrum and technology advisor to the official committee of unsecured creditors
in connection with the Company's bankruptcy proceedings, and subsequently as a
consultant to the Company since May 2002. On January 30, 2004, the Company
engaged CTA to act as chief restructuring entity. As consideration for this
work, Motient agreed to pay to CTA a monthly fee of $60,000. In addition, since
the initial engagement of CTA, the payment of certain monthly fees to CTA had
been deferred. In April 2004, Motient paid CTA $440,000 for all past deferred
fees. CTA's engagement runs through December 2004. Jared Abbruzzese, principal
of CTA, is a former member of the Company's board of directors.

3. COMMITMENTS AND CONTINGENCIES

As of September 30, 2004, the Company had no contractual inventory commitments.

In December 2002 Motient entered into an agreement with UPS pursuant to which
the customer prepaid an aggregate of $5 million in respect of network airtime
service to be provided beginning January 1, 2004. The $5 million prepayment will
be credited against airtime services provided to UPS beginning January 1, 2004,
until the prepayment is fully credited. Based on UPS' current level of network
airtime usage, Motient does not expect that UPS will be required to make any
cash payments in 2004 for service provided during 2004. There are no minimum
purchase requirements under the contract with UPS, and the contract may be
terminated by UPS on 30 days' notice. If UPS terminates the contract, we will be
required to refund any unused portion of the prepayment to UPS. The Company's
remaining airtime service obligation to UPS at September 30, 2004 in respect of
the prepayment was approximately $4.1 million.

4. LEGAL AND REGULATORY MATTERS

Legal

Our rights to use and sell the BlackBerryTM software and RIM's handheld devices
may be limited or made prohibitively expensive as a result of a patent
infringement lawsuit brought against RIM by NTP Inc. (NTP v. Research In Motion,
Civ. Action No. 3:01CV767 (E.D. Va.)). In that action, a jury concluded that
certain of RIM's BlackBerryTM products infringe patents held by NTP covering the
use of wireless radio frequency information in email communications. On August
5, 2003, the judge in the case ruled against RIM, awarding NTP $53.7 million in
damages and enjoining RIM from making, using, or selling the products, but
stayed the injunction pending appeal by RIM. This appeal has not yet been
resolved. As a purchaser of those products, the Company could be adversely
affected by the outcome of that litigation.

On April 15, 2004, Motient filed a claim under the rules of the American
Arbitration Association in Fairfax County, VA, against Wireless Matrix
Corporation, a reseller of Motient's services, for the non-payment of certain
amounts due and owing to Motient under the "take-or-pay" agreement between
Motient and Wireless Matrix. Under this agreement, Wireless Matrix agreed to
purchase certain minimum amounts of air-time on the Motient network. In June
2004, Motient reached an out of court settlement with Wireless Matrix, in which
Wireless Matrix paid Motient $1.1 million.

                                       20


From time to time, Motient is involved in legal proceedings in the ordinary
course of its business operations. Although there can be no assurance as to the
outcome or effect of any legal proceedings to which Motient is a party, Motient
does not believe, based on currently available information, that the ultimate
liabilities, if any, arising from any such legal proceedings not otherwise
disclosed would have a material adverse impact on its business, financial
condition, results of operations or cash flows.

Seeking to resolve interference to public safety users, on July 8, 2004, the FCC
approved adoption of a reconfiguration plan for the 800 MHz spectrum band. Under
the plan, Nextel is allowed to occupy spectrum in the 1.9 GHz band in exchange
for, among other things, relocating and retuning public safety licensees in the
800 MHz band. However, there are reports that a court challenge will be filed
challenging the legality of the FCC's decision, and the U.S. Comptroller General
is investigating whether the plan would impermissibly divert funds from the U.S.
Treasury. Motient has spectrum in both the lower-800 MHz band and upper-800 MHz
band, and on April 8, 2004, filed a request with the FCC asking that the FCC
relocate its lower-800 MHz band frequencies into the upper-800 MHz band as part
of the 800 MHz reconfiguration plan. On August 6, 2004, the FCC released the
text of its July 8, 2004 order. The text of the order did not grant Motient's
request, but neither did it explicitly deny it. Motient cannot assure that its
operations will be not affected by the adoption or implementation of this order
or any subsequent addenda.

5.  SUBSEQUENT EVENTS

Dealer Agreements

On October 11, 2004, Motient and Verizon Wireless agreed to terminate Motient's
authorized agency agreement. This agreement had allowed Motient to sell
BlackBerry products for Verizon's CDMA/1XRTT network.

Concurrent with this termination, Motient entered into a Custom Service
Agreement with Sprint Solutions, Inc., dated as of November 9, 2004. This new
agreement allows Motient to sell Sprint's CDMA/1XRTT network on a nationwide
basis. Motient believes that the increased flexibility of this new agreement
will allow it to more effectively serve enterprise customers nationwide.

Private Placement of Securities


On November 12, 2004, Motient sold 15,353,606 shares of its common stock at a
per share price of $8.57. Motient received aggregate proceeds of $126,397,783,
net of $5,182,620 in commissions paid to Motient's placement agent. Motient also
issued warrants to purchase an aggregate of approximately 3,838,401 shares of
its common stock at an exercise price of $8.57 per share, which will vest if and
only if Motient does not meet certain deadlines with respect to the registration
of the shares.


Pursuant to terms of this sale, Motient will be permitted, but not required, to
undertake a follow-on rights offering of up to $50 million, at a price equal to
no less than $8.57 per share. Any such rights offering will be limited to
stockholders that did not participate in this private placement, and
participants will not have any right of over-subscription or be able to purchase
more than their pro-rata ownership of Motient.

                                       21


Additional Investment in MSV

On November 12, 2004, Motient purchased approximately 5.4 million MSV limited
partnership units, and a corresponding number of shares in MSV's general
partner, Mobile Satellite Ventures GP Inc. ("MSV GP"). As consideration, Motient
provided MSV with $125 million in cash, cancelled its outstanding $15 million
principal note (and all accrued interest thereon) issued by MSV, converted its
$3.5 million of convertible notes issued by MSV, and cancelled the accrued
interest on such convertible notes. In connection with Motient's investment, the
other limited partners of MSV exchanged their outstanding notes (but not
generally the accrued interest thereon), and one limited partner contributed an
additional $20 million of cash, for limited partnership units and a
corresponding number of MSV GP shares. Such investments and conversions
increased Motient's ownership of MSV from 29.5% (assuming conversion of all
outstanding convertible notes) to 38.6%. Motient does not control MSV and
accounts for its investment under the equity method.

Motient's investment in MSV is governed by several important agreements to which
Motient is a party, including but not limited to the limited partnership
agreement of MSV and the stockholder's agreement of MSV GP. The acquisition or
disposition by MSV of its assets, the acquisition or disposition of any limited
partner's interest in MSV, subsequent investment into MSV by any person, and any
merger or other business combination of MSV, would be subject to the control
restrictions contained in such documents. Such control restrictions include, but
are not limited to, rights of first refusal, tag along rights and drag along
rights. Many of these actions, among others, cannot occur without the consent of
the majority of the ownership interests of MSV, and several of the other limited
partners of MSV entered into a voting agreement amongst themselves, which may
restrict any signatories ability to give such consent absent the agreement of
the majority of the signatories to such voting agreement. MSV plans to use the
proceeds from this investment for general corporate purposes.

Other MSV Developments

On November 8, 2004, the FCC issued an order granting MSV an ancillary
terrestrial component, or ATC, license, the first ATC license ever granted by
the FCC. The FCC also approved several of MSV's waiver requests, allowing MSV to
further enhance its service and coverage, but it specifically deferred its
ruling on other MSV waiver requests. The order sets forth various limitations
and conditions necessary to the use of ATC by MSV, but there can be no
assurances that such conditions will be satisfied by MSV, or that such
limitations will not be unnecessarily burdensome to MSV. Please review the full
FCC order for additional important information regarding the authorizations and
waivers granted to MSV, and the limitations and conditions set forth therein.

                                       22



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

This quarterly report on Form 10-Q contains and incorporates forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All
statements regarding our expected financial position and operating results, our
business strategy, and our financing plans are forward-looking statements. These
statements can sometimes be identified by our use of forward-looking words such
as "may," "will," "anticipate," "estimate," "expect," "project" or "intend."
These forward-looking statements reflect our plans, expectations and beliefs
and, accordingly, are subject to certain risks and uncertainties. We cannot
guarantee that any of such forward-looking statements will be realized.

Statements regarding factors that may cause actual results to differ materially
from those contemplated by such forward-looking statements include, among
others, those under the caption "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Overview - Overview of Liquidity
and Risk Factors," and elsewhere in this quarterly report. All of our subsequent
written and oral forward-looking statements or statements that may be attributed
to us are expressly qualified in their entirety by the cautionary statements
referred to above and contained elsewhere in this quarterly report on Form 10-Q.
You should carefully review the risk factors described in our other filings with
the Securities and Exchange Commission from time to time, including the risk
factors contained in our Form 10-K for the period ended December 31, 2003, and
our reports on Form 10-K and 10-Q to be filed after this quarterly report, as
well as our other reports and filings with the SEC.

Our forward-looking statements are based on information available to us today,
and we will not update these statements. Our actual results may differ
significantly from the results discussed in these statements.

Overview

General

This section provides information regarding the various components of Motient's
business, which we believe are relevant to an assessment and understanding of
the financial condition and consolidated results of operations of Motient.



We are a nationwide provider of two-way, wireless mobile data services and
mobile Internet services. Owning and operating a wireless radio data network
that provides wireless mobile data service to customers across the United
States, we generate revenue primarily from the sale of airtime on our network
and from the sale of communications devices to our customers. Our customers use
our network and our wireless applications for wireless email messaging and
wireless data transmission, enabling businesses, mobile workers and consumers to
wirelessly transfer electronic information and messages and to access corporate
databases and the Internet.


                                       23



Motient has six wholly-owned subsidiaries and a 29.5% interest (assuming
conversion of all outstanding convertible notes) in Mobile Satellite Ventures
LP, a provider of wireless, satellite-based, communications services, as of
September 30, 2004. As Motient owns less than 50% of MSV, Motient has no
operating control of MSV. Motient Communications Inc. owns the assets comprising
Motient's core wireless business, except for Motient's FCC licenses, which are
held in a separate subsidiary, Motient License Inc. Motient's other four
subsidiaries hold no material operating assets other than the stock of other
subsidiaries and Motient's interests in MSV. On a consolidated basis, we refer
to Motient Corporation and its six wholly-owned subsidiaries as "Motient." Our
indirect, less-than 50% voting interest in MSV is not consolidated with Motient
for financial statement purposes. Rather, we account for our interest in MSV
under the equity method of accounting.



Summary of Risk Factors

In addition to the challenge of growing revenue as described above, our future
operating results could be adversely affected by a number of uncertainties and
factors, including:

     o    We have undergone significant organizational restructuring and we face
          substantial operational challenges.
     o    We are not cash flow positive, and our prospects will depend on our
          ability to control our costs while maintaining and improving our
          service levels.
     o    We will need additional liquidity to fund our operations.
     o    We may not be able to meet our operating expenses, working capital and
          other capital expenditures.
     o    We will continue to incur significant losses.
     o    We generate a large part of our revenues and cash flows from a small
          number of customers, and the loss of one or more key customers could
          result in a significant reduction in revenues and cash flows; UPS
          deregistered a majority of its units on our network during the third
          and fourth quarter of 2003.
     o    Our growth has been curtailed by funding constraints.
     o    Our internal controls may not be sufficient to ensure timely and
          reliable financial information.
     o    We may not be able to realize value from our investment in MSV due to
          risks associated with MSV's next-generation business plan.
     o    Motient may have to take actions which are disruptive to its business
          to avoid registration under the Investment Company Act of 1940.
     o    We could lose market share and revenues as a result of increasing
          competition from companies in the wireless communications industry
          that have greater resources and name recognition.
     o    Failure to keep pace with rapidly changing markets for wireless
          communications would significantly harm our business.
     o    The success of our wireless communications business depends on our
          ability to enter into and maintain third party distribution
          relationships.
     o    We expect to maintain a limited inventory of devices to be used in
          connection with our eLink service, and any interruption in the supply
          of such devices could significantly harm our business.

                                       24


     o    We cannot guarantee that our suppliers will be able to supply us with
          components and devices in the quantities and at the times we require,
          or at all.
     o    If prices charged by suppliers for wireless devices do not decline as
          we anticipate, our business may not experience the growth we expect.
     o    We may not be able to develop, acquire and maintain proprietary
          information and intellectual property rights, which could limit the
          growth of our business and reduce our market share.
     o    Patent infringement litigation against Research In Motion, Ltd., or
          RIM, may impede our ability to use and sell certain software and
          handheld devices.
     o    Government regulation may increase our cost of providing services,
          slow our expansion into new markets, subject our services to
          additional competitive pressures and affect the value of our common
          stock.
     o    We face burdens relating to the recent trend toward stricter corporate
          governance and financial reporting standards.
     o    Motient's competitive position may be harmed if the wireless
          terrestrial network technology it licenses from Motorola is made
          available to competitors.
     o    Motient could incur substantial costs if it is required to relocate
          its spectrum licenses under a pending proposal being considered by the
          FCC.
     o    Our adoption of "fresh-start" accounting may make evaluation of our
          financial position and results of operations for 2002 and 2003, as
          compared to prior periods, more difficult.
     o    Certain tax implications of our bankruptcy and reorganization may
          increase our tax liability.
     o    There is a very limited public trading market for our common stock,
          and our equity securities may continue to be illiquid or experience
          significant price volatility.
     o    We do not expect to pay any dividends on our common stock for the
          foreseeable future.
     o    Future sales of our common stock could adversely affect its price
          and/or our ability to raise capital.

For a more complete description of the above factors, please see the section
entitled "Risk Factors" in Motient's annual report on Form 10-K for the fiscal
year ended December 31, 2003.

Results of Operations


The tables below outline operating results for Motient for the periods
indicated:



                                Three Months Ended      Three Months Ended      Nine Months Ended     Nine Months Ended
                                   September 30,          September 30,           September 30,         September 30,
                                       2004                    2003                   2004                   2003
                                       ----                    ----                   ----                   ----
Summary of Revenue
- ------------------
(in millions)
                                                                                               
Wireless Internet                     $4.3                   $6.8                   $15.7                  $21.1
Field Services                         1.4                    1.9                     4.7                    7.9
Transportation                         0.9                    1.1                     2.7                    7.0
Telemetry                              0.6                    0.6                     1.8                    1.8
All Other                              0.2                    0.3                     2.6                    0.4
                                       ---                    ---                     ---                    ---
   Service Revenue                     7.4                   10.7                    27.5                   38.2
   Equipment Revenue                   1.0                    1.4                     3.8                    3.2
                                       ---                    ---                     ---                    ---
         Total                        $8.4                  $12.1                   $31.3                  $41.4
                                      ====                  =====                   =====                  =====


                                       25




                                          Three Months Ended                     Three Months Ended
                                            September 30,       % of Service       September 30,       % of Service
                                               2004(1)             Revenue            2003(2)             Revenue
                                               -------             -------            -------             -------
Summary of Expense
- ------------------
(in millions)
                                                                                                 
Cost of Service and Operations                   $7.8                105%              $12.4                 116%
Cost of Equipment Sold                            0.9                 12                 1.5                  14
Sales and Advertising                             0.2                  3                 1.1                  10
General and Administration                        2.0                 27                 3.8                  36
Depreciation and Amortization                     3.7                 50                 5.5                  51
Loss on impairment of intangible asset            0.0                  0                 5.5                  46
(Gain) on asset disposal                          0.0                  0                 0.0                   0
(Gain) on debt and capital lease retirement       0.0                  0                 0.0                   0
                                                -----               ----               -----                 ---
     Total Operating                            $14.6                197%              $29.8                 248%
                                                =====               ====               =====                 ===


     (1)  Includes compensation expense of $87 thousand related to the market
          value of employee stock options.
     (2)  Includes compensation expense of $99 thousand related to the market
          value of employee stock options.


                                          Nine Months Ended                      Nine Months Ended
                                            September 30,       % of Service       September 30,       % of Service
                                               2004(1)             Revenue            2003(2)             Revenue
                                               -------             -------            -------             -------
Summary of Expense
- ------------------
(in millions)
                                                                                                 
Cost of Service and Operations                  $29.5                107%              $40.0                 105%
Cost of Equipment Sales                           3.7                 14                 3.6                   9
Sales and Advertising                             2.1                  8                 3.8                  10
General and Administration                        6.9                 25                10.4                  27
Operational Restructuring Costs                   6.3                 23                 0.0                   0
Depreciation and Amortization                    12.1                 44                16.3                  43
Loss on impairment of intangible asset            0.0                  0                 5.5                  14
(Gain) on asset disposal                          0.0                  0                 0.0                   0
(Gain) on debt and capital lease retirement      (0.8)              (0.3)                0.0                   0
                                                -----               ----               -----                 ---
     Total Operating                            $59.8                218%              $79.6                 208%
                                                =====               ====               =====                 ===


     (1)  Includes compensation expense of $4.0 million related to the market
          value of employee stock options.
     (2)  Includes compensation expense of $1.2 million related to the market
          value of employee stock options.

Subscriber Statistics


Our customer base can be generally divided into five broad categories, wireless
Internet, Field Services, Transportation, Telemetry and Other. Wireless Internet
primarily consists of customers using our network and applications to access
certain Internet functions, like email. Devices and airtime used by
transportation and shipping companies, or by personnel in the field service
industries (such as repair personnel), for dispatching, routing and other vital
communications functions are known as Transportation and Field Service,
respectively. Telemetry typically covers devices and airtime used to connect
remote equipment, such as wireless point-of-sale terminals, with a central
monitoring facility. An explanation of certain changes in revenue and
subscribers is set forth below. Other revenues may consist of sales commissions,
consulting fees, or other fees.

The table below summarizes the make up of our registered subscriber base.
Wireless devices may be divided into three categories, registered, active and
billable. Registered devices represent devices that our customers have
registered for use on our network. Certain numbers of these devices may be kept


                                       26


in inventory by our customers for future use and generally are not revenue
producing. Customers then move such inventory into a production status upon
which it typically becomes billable and generates revenue. However, billable
units may not pass traffic and thus will not be counted as active. We count a
device as active when it is removed from inventory by the customer and transmits
greater than zero kilobytes of data traffic.




                                              As of September 30,
                                     2004                             2003
                                                                                                     % Change
                                                                                                     --------
                         Registered   Billable     Active  Registered   Billable   Active   Registered   Billable     Active
                         ----------   --------     ------  ----------   --------   ------   ----------   --------     ------
                                                                                             
  Wireless Internet        81,738      41,708      25,651   109,164      74,871    57,796       (25)%       (44)%       (56)%
  Field Services           10,951      10,901       5,421    18,278      17,203    11,681       (40)        (37)        (54)
  Transportation (1)       46,361      39,677      38,286   103,324      38,998    39,546       (55)          2          (3)
  Telemetry                31,058      28,500      13,834    31,005      23,831    13,360         0          20           4
  All Other                   393         244         159       868         544       335       (55)        (55)        (53)
                          -------     -------     -------   -------     -------   -------   -------     -------     -------
    Total                 170,501     121,030      83,351   262,639     155,447   122,718       (35)%       (22)%       (32)%
                          =======     =======     =======   =======     =======   =======   =======     =======     =======


(1) Includes 9,692 registered UPS devices as of September 30, 2004, of which
3,006 were actively passing data traffic, as compared to 69,897 registered UPS
devices as of September 30, 2003, of which 7,766 were actively passing data
traffic.


Revenues

The tables below set forth, for the periods indicated, a year-over-year
comparison of the key components of revenue.



                                            Three Months Ended September 30,
                                            --------------------------------
Summary of Revenue                              2004               2003             Change         % Change
- ------------------                              ----               ----             ------         --------
(in millions)
                                                                                          
Wireless Internet                                $4.3               $6.8              $(2.5)          (37)%
Field Services                                    1.4                1.9               (0.5)          (26)
Transportation                                    0.9                1.1               (0.2)          (18)
Telemetry                                         0.6                0.6                0.0             0
All Other                                         0.2                0.3               (0.1)          (33)
                                                  ---                ---               -----          ----
   Service Revenue                                7.4               10.7               (3.3)          (31)
   Equipment Revenue                              1.0                1.4               (0.4           (29)
                                                  ---                ---               ----           ----
         Total                                   $8.4              $12.1              $(3.7)          (31)%
                                                 ====              =====              ======          =====




                                            Nine Months Ended September 30,
                                            -------------------------------
Summary of Revenue                              2004               2003             Change         % Change
- ------------------                              ----               ----             ------         --------
(in millions)
                                                                                          
Wireless Internet                               $15.7              $21.1              $(5.4)          (26)%
Field Services                                    4.7                7.9               (3.2)          (41)
Transportation                                    2.7                7.0               (4.3)          (61)
Telemetry                                         1.8                1.8                0.0             0
All Other                                         2.6                0.4                2.2           550
                                                  ---                ---                ---           ---
   Service Revenue                               27.5               38.2              (10.7)          (28)
   Equipment Revenue                              3.8                3.2                0.6            19
                                                  ---                ---                ---            --
         Total                                  $31.3              $41.4             $(10.1)          (24)%
                                                =====              =====             =======          =====


                                       27



The decrease in service revenue was primarily the result of a decrease in
revenue in our wireless internet, field services and transportation market
segments, primarily as a result of migration by our customers to newer
technologies with capabilities that our network is not capable of supporting
(such as voice enabled handheld devices), or more modern networks with greater
capacity than our own (such as so-called 2G or 3G networks from providers such
as AT&T or T-Mobile). If we cannot generate additional revenue from other
sources to offset this lost revenue, our overall revenues will decline in the
future The decrease in total revenue was primarily a result of decreased service
and equipment revenues for the three months ended September 30, 2004 as compared
to the three months ended September 30, 2003. For the nine months ended
September 30, 2004, the decrease in service revenues was partially offset by an
increase in equipment revenue. By segment, we note that:

     o    Wireless Internet: The revenue decline in the Wireless Internet sector
          during this period represented customer losses that we are
          experiencing in both our direct and reseller channels as a result of
          the migration of wireless Internet customers to other networks. These
          customer losses have been exacerbated by the `end-of-life'
          announcement by RIM for the 857 device, which has negatively impacted
          the ability of our resellers to add new devices to our network to
          replace those that are migrating from their respective customer bases.
          This decline is also the result of Motient's coordinated effort during
          the first six months of 2004 to actively sell and promote wireless
          email and wireless Internet applications to enterprise accounts under
          our agent relationships with T-Mobile USA and Verizon Wireless. During
          the fourth quarter of 2003, we sold several of our existing customers
          devices on these networks that resulted in their termination of
          devices on our network in 2004. We received commissions from these
          carriers for these sales. Our efforts to sell and promote wireless
          email and wireless Internet applications to enterprise accounts under
          our agent relationships with T-Mobile USA and Verizon Wireless were
          reduced significantly in the third quarter of 2004. The termination of
          the manufacture of 850 and 857 devices by Research in Motion, as well
          as the increased competition from other wireless carriers offering
          converged voice and data devices that utilize newer networks, may lead
          to additional declining wireless Internet revenues in 2005.

     o    Field Services: The decrease in field service revenue was primarily
          the result of the termination of several customer contracts, including
          Sears, Schindler, Lanier, and Bannex, as well as the general reduction
          of units and/or rates across the remainder of our field service
          customer base, primarily IBM and Pitney Bowes. Schindler's revenue
          increased slightly due to a $250 thousand contract termination fee
          that was billed and collected in third quarter of 2004. This revenue
          segment was also negatively impacted by approximately $675 thousand
          for the nine months ended September 30, 2004 due to the
          reclassification of one of our customers, Lucent, to the Wireless
          Internet segment. We believe that the technology requirements of this
          market segment are more compatible with our network than the wireless
          Internet market segment, our most significant market segment, and we
          are making efforts to grow this segment.

     o    Transportation: The decrease in revenue from the transportation sector
          was primarily the result of UPS, beginning in July 2003, having
          removed a significant number of their units from our network and no
          longer maintaining their historical level of payments. UPS represented
          $0.2 million and $0.7 million of revenue for the three and nine months
          ended September 30, 2004, as compared to $0.4 million and $5.2 million
          of revenue for the three and nine months ended September 30, 2003. We
          did, however, also continue to experience growth during this period in
          other transportation accounts, most notably Aether and Roadnet. We
          believe that the technology requirements of this market segment are
          more compatible with our network than the wireless Internet market
          segment, our most significant market segment, and we are making
          efforts to grow this segment.

                                       28


     o    Telemetry: While we experienced revenue growth in certain telemetry
          customer accounts, including Transaction Network Services (formerly US
          Wireless Data) and USA Technologies, this revenue growth was equally
          offset by customer losses or negative rate changes in other telemetry
          accounts. We believe that the technology requirements of this market
          segment are more compatible with our network than the wireless
          Internet market segment, our most significant market segment, and we
          are making efforts to grow this segment.

     o    Other: The increase in other revenue for the nine months ended
          September 30, 2004 was attributable to the settlement of a take-or-pay
          contract with Wireless Matrix resulting in the recognition of $1.6
          million and approximately $0.6 million of commissions earned via the
          agency and dealer agreements with Verizon Wireless and T-Mobile USA.
          Our efforts to sell and promote wireless email and wireless Internet
          applications to enterprise accounts under our agent relationships with
          T-Mobile USA and Verizon Wireless were reduced significantly in the
          third quarter of 2004 (leading to the decrease in revenue for the
          three months ended September 30, 2004), which we anticipate will lead
          to a decline in these revenues in the future, unless we can improve
          our efforts in this area or refocus our efforts in this revenue
          segment to a different vendor/strategy.


     o    Equipment: The decrease in equipment revenues for the three months
          ended September 30, 2004 was the result of the decline sales of
          devices attributable to agency and dealer agreements with Verizon
          Wireless and T-Mobile USA. The increase in equipment revenue for the
          nine months ended September 30, 2004 was primarily the result of the
          sales of devices attributable to agency and dealer agreements with
          Verizon Wireless and T-Mobile USA.


Operating Expenses


The table below summarizes our operating expenses for the three and nine months
ended September 30, 2004 and 2003. An explanation of certain changes in
operating expenses is set forth below.



                                                    Three Months Ended September 30,
                                                    --------------------------------
Summary of Expenses                                     2004(1)            2003(2)           Change         % Change
- -------------------                                     -------            -------           ------         --------
(in millions)
                                                                                                   
Cost of Service and Operations                            $7.8              $12.4              $(4.6)          (37)%
Cost of Equipment Sales                                    0.9                1.5               (0.6)          (40)
Sales and Advertising                                      0.2                1.1               (0.9)          (82)
General and Administration                                 2.0                3.8                1.8           (47)
Operational Restructuring and
Impairment Costs                                           0.0                0.0                0.0             0
Depreciation and Amortization                              3.7                5.5               (1.8)          (33)
(Loss) on Impairment of Intangible Asset                   0.0                5.5               (5.5)         (100)
(Gain) on asset disposal                                   0.0                  0                0.0             0
(Gain) on debt and capital lease retirement                0.0                  0                0.0             0
      Total Operating                                    $14.6              $29.8             $(15.2)          (51)%
                                                         =====              =====             =======          =====


     (1)  Includes compensation expense of $87 thousand related to the market
          value of employee stock options.
     (2)  Includes compensation expense of $99 thousand related to the market
          value of employee stock options.

                                       29




                                            Nine Months Ended September 30,
                                            -------------------------------
Summary of Expenses                            2004(1)            2003(2)           Change         % Change
- -------------------                            -------            -------           ------         --------
(in millions)
                                                                                          
Cost of Service and Operations                  $29.5              $40.0             $(10.5)          (26)%
Cost of Equipment Sales                           3.7                3.6                0.1             3
Sales and Advertising                             2.1                3.8               (1.7)          (45)
General and Administration                        6.9               10.4               (3.5)          (34)
Operational Restructuring and
Impairment Costs                                  6.3                0.0                6.3             0
Depreciation and Amortization                    12.1               16.3               (4.2)          (26)
(Loss) on Impairment of Intangible Asset          0.0                5.5               (5.5)         (100)
(Gain) on asset disposal                          0.0                  0                0.0             0
(Gain) on debt and capital lease retirement      (0.8)                 0               (0.8)            0
                                                -----              -----             ------         -----
         Total Operating                        $59.8              $79.6             $(19.8)          (24)%
                                                =====              =====             ======         =====



     (1)  Includes compensation expense of $4.0 million related to the market
          value of employee stock options.
     (2)  Includes compensation expense of $1.2 million related to the market
          value of employee stock options.


     o    Cost of Service and Operations: Our largest single cost center is the
          cost of service and operations, which includes costs to support
          subscribers, such as network telecommunications charges and site rent
          for network facilities, network operations employee salary and related
          costs, network and hardware and software maintenance charges, among
          other things. The decrease in these expenses was partially the result
          of lower employee salary and related costs due to the workforce
          reductions implemented in March of 2003 and February of 2004. The
          decrease in these expenses was also partially the result of lower fees
          paid to RIM for licensing Blackberry as a result of the decline of
          Wireless Internet units and revenues. The decrease in these expenses
          was also impacted by lower network maintenance costs as a result of
          the termination of our national maintenance contract with Motorola at
          December 31, 2003, as well as the continued removal of
          older-generation base stations from the network and the removal of
          base stations under our network rationalization efforts initiated in
          the second quarter of 2004. We currently perform our maintenance on
          our base stations by contracting directly with service shops in
          respective regions, which has materially lowered our cost relative to
          our prior national maintenance contract. Site lease and
          telecommunications costs for base station locations also decreased
          during this period as a result of the removal of base stations as part
          of our efforts to remove older-generation equipment from our network
          and the removal of base stations under our network rationalization
          efforts initiated in the second quarter of 2004. As we continue to
          remove base stations from the network, we anticipate that these costs
          will continue to decrease. The decrease in costs of service and
          operations was also partially the result of reductions in hardware and
          software maintenance costs as a result of the negotiation of lower
          rates on maintenance service contracts in 2003 and 2004, the reduction
          of software licenses as a result of having fewer employees and a
          decrease in software development costs as a result of a change in
          capitalization policy. These decreases were partially offset by
          compensation expenses associated with stock options issued to
          employees of $70 thousand and $2.0 million for the three and nine
          months ended September 30, 2004, respectively. Compensation expenses
          associated with stock options issued to employees totaled $24 thousand
          and $0.4 million for the three and nine months ended September 30,
          2003. Excluding these compensation charges, cost of service and
          operations decreased $5.1 million and $12.1 million, or 41% and 31%
          for the three and nine months ended September 30, 2004, respectively,
          as compared to the comparable periods in 2003. Given our ongoing
          cost-reduction efforts, we expect these costs to continue to decrease.
          The extent of the decrease will depend both upon our ability to
          successfully manage our cost-reduction efforts as well as the
          necessity for these expenditures in the future if our customer base
          declines.


                                       30



     o    Cost of Equipment: The decrease in cost of equipment for the three
          months ended September 30, 2004 was the result of the decline sales of
          devices attributable to agency and dealer agreements with Verizon
          Wireless and T-Mobile USA. The increase in cost of equipment for the
          nine months ended September 30, 2004 was primarily the result of the
          cost of the increased sales of devices attributable to the agency and
          dealer agreements with Verizon Wireless and T-Mobile USA. Our efforts
          to sell and promote wireless email and wireless Internet applications
          to enterprise accounts under our agent relationships with T-Mobile USA
          and Verizon Wireless were reduced significantly in the third quarter
          of 2004. As our sales of these devices decrease in the future, so will
          these costs.

     o    Sales and Advertising: The decrease in sales and advertising expenses
          for the three and nine months ended September 30, 2004 was primarily
          attributable to lower employee salary and related costs, including
          sales commissions, due to lower sales volumes and the workforce
          reductions implemented in March 2003 and February 2004, and the
          significant reduction in or elimination of sales and marketing
          programs after our reorganization in May 2002. These decreases were
          also impacted by compensation charges associated with stock options
          issued to employees of income of $85 thousand and an expense of $0.8
          million for the three and nine months ended September 30, 2004,
          respectively. Compensation expenses associated with stock options
          issued to employees totaled $42 thousand and $0.3 million for the
          three and nine months ended September 30, 2003. Excluding these
          compensation charges, sales and advertising decreased $0.4 million and
          $2.2 million, or 57% and 63% for the three and nine months ended
          September 30, 2004, respectively, as compared to the comparable
          periods in 2003. We anticipate that these costs will continue to
          decline in the future in conjunction with our overall cost-cutting
          efforts.

     o    General and Administrative: The decrease in general and administrative
          expenses was primarily attributable to lower employee salary and
          related costs due to the workforce reductions implemented in March of
          2003 and February of 2004, lower consulting expenses as a result of
          the $0.9 million expensed for the Further Lane warrants in 2003, the
          closure of our Reston facility in July 2003, lower directors and
          officers liability insurance costs subsequent to reorganization, lower
          audit and tax fees and a reduction in bad debt reserves primarily due
          to lower accounts receivables balances as a result of improvements in
          our collection capabilities. These decreases were partially offset by
          increases in legal and regulatory fees and by compensation expenses
          associated with stock options issued to employees of $102 thousand and
          $1.1 million for the three and nine months ended September 30, 2004,
          respectively. Compensation expenses associated with stock options
          issued to employees totaled $33 thousand and $0.5 million for the
          three and nine months ended September 30, 2003. Excluding these
          compensation charges, general and administrative decreased $1.8
          million and $4.1 million, or 49% and 41% for the three and nine months
          ended September 30, 2004, respectively, as compared to the comparable
          periods in 2003. We anticipate that these costs will continue to
          decline in the future in conjunction with our overall cost-cutting
          efforts.


                                       31



     o    Restructuring and Impairment Charges: The operational restructuring
          and impairment charges in the first quarter of 2004 resulted from the
          severance and related salary charges as a result of the reduction in
          force in February 2004 and certain costs as a result of base station
          deconstruction activities as part of our on-going network
          rationalization efforts. In the second quarter of 2004, we took an
          operational restructuring charge of $5.2 million related to these
          network rationalization efforts.

          In the second quarter of 2004, we finalized plans to implement certain
          network station rationalization initiatives. These initiatives involve
          the de-commissioning of approximately 409 base stations from our
          network. We had 1,549 base stations in our network as of March 31,
          2004, and as of September 30, 2004, we have 1,239 base stations in our
          network. We are taking these actions in a coordinated effort to reduce
          network operating costs while also focusing on minimizing the
          potential impact to our customers communications and coverage
          requirements. This rationalization encompasses, among other things,
          the reduction of unneeded capacity across the network by
          de-commissioning under-utilized and un-profitable base stations as
          well as de-commissioning base stations that pass an immaterial amount
          of customer data traffic. In some cases, these base stations were
          originally constructed specifically to serve customers with nationwide
          requirements that are no longer customers of Motient. In certain
          instances, the geographic area that our network serves may be reduced
          by this process and customer communications may be impacted. We have
          discussed these changes to our network with many of our customers to
          assist them in evaluating the potential impact, if any, to their
          respective communications requirements. The full extent and effect of
          the changes to our network have yet to be determined, but based on
          internal analyses, we believe the de-commissioning of these base
          stations from our network will only impact approximately 1.5% of our
          network's current data traffic. We are substantially complete with
          these network rationalization initiatives, and anticipate final
          completion by December 2004. We expect that the costs associated with
          this de-commissioning of approximately 409 will decrease over the next
          year as this rationalization program is completed. However, any future
          programs of de-commissioning could result in increased expenditures in
          this area. No such additional programs are planned at this time.

     o    Depreciation and Amortization: Depreciation and amortization expense
          reduced as a result of our decline in asset value related to our
          frequency sale transactions in 2003 and our write-down as of September
          2003 of our customer contract related intangibles.

     o    Loss on Impairment of Intangible Asset: In May 2004, the Company
          engaged a financial advisory firm to prepare a valuation of customer
          intangibles as of September 2003. Due to the loss of UPS as a core
          customer in 2003 as well as the migration and customer churn occurring
          in the Company's mobile internet base that is impacting the average
          life of a customer in this base, among other things, the Company
          determined an impairment of the value of these customer contracts was
          probable. As a result of this valuation, the value of customer
          intangibles was determined to be impaired as of September 2003 and was
          reduced by $5.5 million.



                                       32


Other Expenses & Income


                                                   Three Months    Three Months       Nine Months         Nine Months
                                                       Ended          Ended              Ended               Ended
                                                   September 30,   September 30,      September 30,       September 30,
Other Income/(Expense)                                  2004           2003              2004                 2003
- ----------------------                                  ----           ----              ----                 ----
(in thousands)
                                                                                                
Interest Expense, net                                  $(556)       $(1,638)            $(3,595)          $(4,592)
Write -off of deferred financing costs                   ---            ---              (8,052)              ---
Other Income, net                                         66             12                 265               819
Other Income from Aether                                 650            180               1,957             1,956
Equity in Losses of Mobile Satellite Ventures        $(3,779)       $(3,155)            $(8,617)          $(7,768)



Interest expense decreased for the nine months ended September 30, 2004, as
compared to the nine months ended September 30, 2003, due primarily to the April
2004 repayment of our term credit facility, which resulted in the requirement to
immediately expense $6.4 and $1.7 million in financing fees related to the
January 2003 and March 2004 credit facilities, the July 2004 repayments of our
notes payable to Motorola, Rare Medium and CSFB, and the termination of our
capital lease with Hewlett-Packard. Interest expense decreased for the nine
months ended September 30, 2004, as compared to the nine months ended September
30, 2003, due to the debt repayment actions mentioned above, offset by the
amortization of fees and the value ascribed to warrants provided to the term
credit facility lenders on our closing of our credit facility in January of 2003
and the subsequent amendment in March 2004. Interest expense is presented net of
interest income on our bank balances and the interest accrued on our note
receivable from MSV.



In June 2004, we negotiated settlements of our vendor financing and notes
payable with Motorola and our capital lease with Hewlett-Packard. These
settlements resulted in a gain on debt and capital lease retirements of $0.8
million.

In July 2004, we repaid all amounts outstanding under our notes payable to Rare
Medium and CSFB.


Given our recent private placements of common stock and our repayment of our
outstanding debt, we expect interest expense to decline significantly in the
future. We have no current plans to seek any additional debt financing.


We recorded equity in losses of MSV of $3.8 million and $8.6 million for the
three and nine months ended September 30, 2004, as compared to $3.1 million and
$7.8 million for the three and nine months ended September 30, 2003. The MSV
losses for the three and nine months ended September 30, 2004 are Motient's
46.5% of MSV's losses for the same periods, and losses for the three and nine
months ended September 30, 2003 consist of Motient's 46.5% share of the MSV
losses to date reduced by the loans in priority. For the three and nine months
ended September 30, 2004, respectively, MSV had revenues of $8.8 million and
$24.5 million, operating expenses of $12.2 million and $27.2 million and a net
loss of $11.3 million and $25.5 million.

Liquidity and Capital Resources

As of September 30, 2004, we had approximately $16.7 million of cash on hand and
short-term investments. In addition to cash generated from operations, our
principal source of funds was, as of September 30, 2004, cash on hand, including


                                       33


cash from two private placements of our common stock. On April 7, 2004, we
received proceeds of $23.2 million from the sale of our common stock to several
institutional investors in a private placement. On April 13, 2004, we repaid all
of our then owing principal and interest under our term credit facility. We
currently have $5.7 million of availability remaining under this facility, until
December 31, 2004, subject to the lending conditions of the credit agreement.
For the monthly periods ended April 2003 through December 2003 and for the month
ended September 30, 2004, the Company reported events of default related to
non-compliance with covenants requiring minimum monthly revenue, earnings before
interest, taxes and depreciation and amortization and free cash flow
performance. In each period, the lenders waived these events of default. There
can be no assurance that Motient will not have to report additional events of
default or that the lenders will continue to provide waivers in such event. On
July 2, 2004, we received aggregate proceeds of $30.0 million from the sale of
our common stock to several institutional investors, of which approximately
$24.5 million was used to repay certain debt owing to Rare Medium and CSFB, with
the remainder used for general working capital purposes.

Summary of Cash Flow for the Nine months ended September 30, 2004 and 2003





                                                                         Nine Months          Nine Months
                                                                            Ended                Ended
                                                                        September 30,        September 30,
                                                                            2004                  2003
                                                                            ----                  ----
                                                                        (Unaudited)            (Unaudited)

                                                                                          
  Net cash (used in) Operating Activities:                                $(14,578)             $ (4,175)

  Net cash provided by Investing Activities:                                 2,445                  (202)
  Cash Flows from financing activities:
           Principal payments under capital leases                          (2,419)               (2,116)
           Principal payments under vendor financing                        (2,582)                 (657)
           Repayment from term loan                                         (6,785)                   --
           Repayment of notes                                              (19,750)                   --
           Proceeds from term credit facility                                1,500                 4,500
           Proceeds from issuance of stock                                  55,480                   190
           Proceeds from issuance of employee stock options                  1,235                    --
           Stock issuance costs and other charges                           (1,422)                   --
           Debt issuance costs and other charges                                --                  (537)
                                                                          --------              --------
  Net cash provided by financing activities                                 25,257                 1,380
                                                                          --------              --------

  Net (decrease) increase in cash and cash equivalents                      13,124                (2,997)
  Cash and Cash Equivalents, beginning of period                             3,618                 5,840
                                                                          --------              --------

  Cash and Cash Equivalents, end of period                                $ 16,742              $  2,843
                                                                          ========              ========



Cash used in operating activities increased as a result of decreases in funds
provided by revenue. While we are attempting to reduce cash used in operating
activities as a result of our cost cutting efforts and through our attempts to
increase our revenues by focusing on more network-appropriate market segments,
it is possible revenue declines will be sufficient to offset or overtake the
cash saved by our cost cutting efforts in the future.


                                       34



The increase in cash provided by investing activities was primarily attributable
to the receipt of $2.0 million from MSV as a result of the April 2, 2004
investment in MSV. Cash flows from investing activities also includes the
conversion of our $1.1 million letter of credit that secured our capital lease
with Hewlett-Packard to unrestricted cash, as part of our negotiated settlement
of these obligations with Hewlett-Packard in June 2004. Investments in property
and equipment reflected our investment in new telecommunications infrastructure
technology for our network that allowed us to reduce our telecommunications
infrastructure costs.


The increase in cash provided by financing activities was the result of the
proceeds from the exercise of certain employee stock options and certain other
warrants and our private placements of common stock completed in April and July
2004. These proceeds were partially utilized in our negotiated settlement of our
vendor debt and capital lease obligations in the second quarter of 2004, the
repayment of all amounts outstanding under our term credit facility in April
2004 and the repayment of all amounts outstanding under our debt obligations to
Rare Medium and CSFB.


We believe that our available funds, together with our credit facility and
proceeds from the exercise of warrants and options, will be adequate to satisfy
our current and planned operations for at least the next 12 months. We have no
definite plans with respect to the acquisition of any additional debt or equity
financing beyond the November 2004 private placement of our common stock.


Cost Reduction and Debt Reduction Actions

We have taken a number of steps to reduce operating and capital expenditures in
order to lower our cash burn rate and improve our liquidity position.

Reductions in Workforce. We undertook a reduction in our workforce in February
2004. This action eliminated approximately 32.5% (54 employees), of our
workforce. This action reduced employee and related expenditures by
approximately $0.4 million per month.

Network Rationalization. In the second quarter of 2004, we finalized plans to
implement certain base station rationalization initiatives. These initiatives
involve the de-commissioning of approximately 409 base stations from our
network. We had 1,549 base stations in our network as of March 31, 2004, and as
of September 30, 2004, we have 1,239 base stations in our network. We are taking
these actions in a coordinated effort to reduce network operating costs while
also focusing on minimizing the potential impact to our customers communications
and coverage requirements. This rationalization encompasses, among other things,
the reduction of unneeded capacity across the network by de-commissioning
under-utilized and un-profitable base stations as well as de-commissioning base
stations that pass an immaterial amount of customer data traffic. In some cases,
these base stations were originally constructed specifically to serve customers
with nationwide requirements that are no longer customers of Motient. In certain
instances, the geographic area that our network serves may be reduced by this
process and customer communications may be impacted. We have discussed these
changes to our network with many of our customers to assist them in evaluating
the potential impact, if any, to their respective communications requirements.
The full extent and effect of the changes to our network have yet to be
determined, but based on internal analyses, we believe the de-commissioning of
these base stations from our network will only impact approximately 1.5% of our
network's current data traffic. We are substantially complete with these network
rationalization initiatives, and anticipate final completion by December 2004.

                                       35


Frame Relay and Tandem Equipment Retirement. In conjunction with our base
station rationalization initiatives discussed above, Motient is in the process
of converting its telecommunications infrastructure technology to frame relay
technology. As of September 30, 2004, this project was approximately 80%
complete. In the fourth quarter of 2004, we will be retiring certain network
equipment associated with this conversion. We expect to realize significant
telecommunications cost reductions in 2005 as a result of this conversion.

Despite these initiatives, we continue to generate losses from operations, and
there can be no assurances that we will ever generate income from operations.
Please see Item 2 ("Management's Discussion and Analysis of Financial Condition
and Results of Operations") for further discussion of this network
rationalization.

Credit Facility Repayment: On April 13, 2004, Motient repaid the all principal
amounts then owing under its term credit facility, including accrued interest
thereon, in an amount of $6.8 million. The remaining availability under the
credit facility of $5.7 million will be available for borrowing by the Company
until December 31, 2004, subject to the lending conditions in the credit
agreement.

Termination of Motorola and Hewlett-Packard Agreements: In June 2004, the
Company negotiated settlements of the entire amounts outstanding under its
financing facility with Motorola and its capital lease with Hewlett-Packard. The
full amount due and owing under these agreements was a combined $6.8 million.
The Company paid a combined $3.9 million in cash to Motorola and Hewlett-Packard
and issued a warrant to Motorola to purchase 200,000 shares of the Company's
common stock at a price of $8.68, in full satisfaction of the outstanding
balances.

Termination of Rare Medium and CSFB Notes. On July 15, 2004, the Company paid
all principal and interest due and owing on its Rare Medium and CSFB notes, in
the aggregate amount of $23.5 million.

Despite these initiatives, we continue to generate losses from operations, and
there can be no assurances that we will ever generate income from operations.

United Parcel Service Prepayment: In December 2002 we entered into an agreement
with UPS pursuant to which UPS prepaid an aggregate of $5 million in respect of
network airtime service to be provided beginning January 1, 2004. The $5 million
prepayment will be credited against airtime services provided to UPS beginning
January 1, 2004, until the prepayment is fully credited. Based on UPS' current
level of network airtime usage, we do not expect that UPS will be required to
make any cash payments to us in 2004 for service provided during 2004. UPS has
substantially completed its migration to next generation network technology, and
its monthly airtime usage of our network has declined significantly. There are
no minimum purchase requirements under our contract with UPS, and the contract
may be terminated by UPS on 30 days' notice. If UPS terminates the contract, we
will be required to refund any unused portion of the prepayment to UPS. While we
expect that UPS will remain a customer for the foreseeable future, the bulk of
UPS' units have migrated to another network. Until June 2003, UPS had maintained
its historical level of payments to mitigate the near-term revenue and cash flow
impact of its recent and anticipated continued reduced network usage. However,
beginning in July 2003, the revenues and cash flow from UPS declined
significantly. As of September 30, 2004, UPS had approximately 3,000 active
units on Motient's network. The value of our remaining airtime service
obligations to UPS at September 30, 2004 in respect of the prepayment was
approximately $4.1 million.

                                       36


Sources of Financing


Sales of Common Stock: On April 7, 2004, Motient sold 4,215,910 shares of common
stock at a per share price of $5.50 for an aggregate purchase price of $23.2
million to multiple investors, and also issued warrants to purchase an aggregate
of 1,053,978 shares of its common stock, at an exercise price of $5.50 per
share. These warrants will vest if and only if Motient does not meet certain
deadlines between June and November 2004, with respect to certain requirements
under the registration rights agreement.

On July 1, 2004, Motient sold 3,500,000 shares of common stock at a per share
price of $8.57 for an aggregate purchase price of $30.0 million to multiple
investors, and also issued warrants to purchase an aggregate of 525,000 shares
of common stock, at an exercise price of $8.57 per share. These warrants will
vest if and only if we do not meet certain registration deadlines beginning in
November, 2004, with respect to certain requirements under the registration
rights agreement. For further information, please see "Item 2. Changes in
Securities and Use of Proceeds".

Term Credit Facility: On January 27, 2003, our wholly-owned subsidiary, Motient
Communications, closed a term credit agreement with a group of lenders,
including several of our existing stockholders.

The lenders have agreed to make up to $12.5 million of loans to Motient
Communications through December 31, 2004 upon Motient Communications' request no
more often than once per month, in aggregate principal amounts not to exceed
$1.5 million for any single loan, and subject to satisfaction of other
conditions to borrowing, including certain financial and operating covenants,
contained in the credit agreement.

Each loan borrowed under the credit agreement has a term of three years. Loans
carry interest at 12% per annum. Interest accrues, compounding annually, from
the first day of each loan term, and all accrued interest is payable at each
respective loan maturity, or, in the case of mandatory or voluntary prepayment,
at the point at which the respective loan principal is repaid. Loans may be
prepaid at any time without penalty. The commitments are not revolving in nature
and amounts repaid or prepaid may not be reborrowed.

On March 16, 2004, in connection with the execution of the amendment to our
credit agreement, we issued warrants to the lenders to purchase, in the
aggregate, 1,000,000 shares of our common stock. The exercise price of the
warrants is $4.88 per share. The warrants were immediately exercisable upon
issuance and have a term of five years. The warrants were valued using a
Black-Scholes pricing model at $6.7 million and were be recorded as a debt
discount and are being amortized as additional interest expense over three
years, the term of the related debt. In connection with the amendment, we were
also required to pay commitment fees to the lenders of $320,000, which were
added to the principal balance of the credit facility at closing. These fees
were recorded on our balance sheet and are being amortized as additional
interest expense over three years, the term of the related debt.

In each of April, June and August 2003 and March of 2004, we made draws under
the credit agreement in the amount of $1.5 million for an aggregate amount of
$6.0 million, each of which have been due three years from the date of the draw,
if not earlier repaid. We used such funds to fund general working capital
requirements of operations. On April 13, 2004, Motient repaid all principal
amounts due under its Credit Facility, including accrued interest thereon, in an
amount of $6.8 million. The remaining availability under the Credit Facility of
$5.7 million will remain available for borrowing to Motient until December 31,
2004, subject to the lending conditions in the agreement.


                                       37


For the monthly periods ended April 2003 through December 2003, we reported
events of default under the terms of the credit facility to the lenders. These
events of default related to non-compliance with covenants requiring minimum
monthly revenue, earnings before interest, taxes and depreciation and
amortization and free cash flow performance. In each period, the lenders waived
these events of default. There can be no assurance that Motient will not have to
report additional events of default or that the lenders will continue to provide
waivers in such event. Ultimately, there can be no assurances that the liquidity
provided by the credit facility will be sufficient to fund our ongoing
operations.

MSV Note: We own a $15.0 million promissory note issued by MSV in November 2001.
We also own an aggregate of $3.5 million of convertible notes issued by MSV.
These notes, including outstanding interest thereon, were exchanged on November
12, 2004 for limited partnership units and general partner shares of MSV. Please
see Note 5, "Subsequent Events" for further discussion of our investments in
MSV.

Litigation Proceeds: On April 15, 2004, Motient filed a claim under the rules of
the American Arbitration Association in Fairfax County, VA, against Wireless
Matrix Corporation, a reseller of Motient's services, for the non-payment of
certain amounts due and owing under the "take-or-pay" agreement between Motient
and Wireless Matrix. In June 2004, Motient reached a favorable out of court
settlement with Wireless Matrix in which Wireless Matrix paid Motient $1.1
million.


Outstanding Obligations

As of September 30, 2004, Motient had no outstanding debt obligations.

Rare Medium Note: Under the Company's Plan of Reorganization, the Rare Medium
notes were cancelled and replaced by a new note in the principal amount of $19.0
million. On July 15, 2004, the Company paid all principal and interest due and
owing on this note, in the amount of $22.6 million.

CSFB Note: Under the Company's Plan of Reorganization, the Company issued a note
to CSFB, in satisfaction of certain claims by CSFB against Motient, in the
principal amount of $750,000. On July 15, 2004, the Company paid all principal
and interest due and owing on this note, in the amount of $0.9 million.


We believe that our available funds, together with our credit facility, will be
adequate to satisfy our current and planned operations for at least the next 12
months. We have no definite plans to undertake any future debt or equity
financing. To the extent that MSV will need future cash to support its
operations, we are under no contractual obligation to provide it, and the value
of our investment in MSV could be negatively impacted if MSV cannot meet any
such funding requirements.



                                       38



Restructuring Costs

In June 2004, the Company recorded a restructuring charge of $5.1 million
related to certain network rationalization initiatives, consisting of base
station deconstruct costs of $0.5 million, the loss on the retirement of certain
base station equipment of $2.8 million and termination liabilities of $1.8
million for site leases no longer required for removed base stations. Of these
amounts, as of September 30, 2004, the Company had incurred base station
deconstruct costs of $0.4 million, the loss on the retirement of certain base
station equipment of $2.8 million and termination liabilities of $0.5 million
for site leases no longer required for removed base stations.

The following table displays the activity and balances of the restructuring
reserve account from January 1, 2004 to September 30, 2004:



                                                     Base Station
                                      Employee          Asset         Base Station     FCC License      Site Lease
                                    Terminations      Write-Offs     Deconstruction    Terminations    Terminations        Total
                                    ------------      ----------     --------------    ------------    ------------        -----
                                                                                                        
Balance January 1, 2004                   $---            $---              $---            $---             $---            $---
- ------------------------------------------------------------------------------------------------------------------------------------
Restructure Charge                     (1,107)             ---               ---             ---              ---         (1,107)
Deductions - Cash                          333             ---               ---             ---              ---             333
Deductions - Non-Cash                      ---             ---               ---             ---              ---             ---
- ------------------------------------------------------------------------------------------------------------------------------------
Balance March 31, 2004                   (774)             ---               ---             ---              ---           (774)
- ------------------------------------------------------------------------------------------------------------------------------------
Restructure Charge                         ---         (2,795)             (398)           (113)          (1,854)         (5,160)
Deductions - Cash                          242             ---                75              25               61             403
Deductions - Non-Cash                      ---           2,795               ---             ---              ---           2,795
- ------------------------------------------------------------------------------------------------------------------------------------
Balance June 30, 2004                    (532)             ---             (323)            (88)          (1,793)         (2,736)
- ------------------------------------------------------------------------------------------------------------------------------------
Deductions - Cash                          132             ---               252              39              416             839
Deductions - Non-Cash                      ---             ---               ---             ---              ---             ---
- ------------------------------------------------------------------------------------------------------------------------------------
Balance September 30, 2004              $(400)             ---             $(71)           $(49)         $(1,377)        $(1,897)
- ------------------------------------------------------------------------------------------------------------------------------------



Commitments

As of September 30, 2004, we had no outstanding commitments to purchase
inventory.

In December 2002, we entered into an agreement with UPS pursuant to which UPS
prepaid an aggregate of $5 million in respect of network airtime service to be
provided beginning January 1, 2004. The $5 million prepayment will be credited
against airtime services provided to UPS beginning January 1, 2004, until the
prepayment is fully credited. Based on UPS' current level of network airtime
usage, we do not expect that UPS will be required to make any cash payments to
us in 2004 for service provided during 2004. There are no minimum purchase
requirements under our contract with UPS, and the contract may be terminated by
UPS on 30 days' notice. If UPS terminates the contract, we will be required to
refund any unused portion of the prepayment to UPS. The value of our remaining
airtime service obligations to UPS at September 30, 2004 in respect of the
prepayment was approximately $4.1 million.

Critical Accounting Policies and Significant Estimates

Below are our accounting policies, which are both important to our financial
condition and operating results, and require management's most difficult,
subjective and complex judgments in determining the underlying estimates and


                                       39


assumptions. The estimates and assumptions affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date
of the consolidated financial statements and the reported amounts of revenue and
expenses during the reporting period. Actual results could differ from those
estimates as they require assumptions that are inherently uncertain.

Inventory
- ---------

Inventory, which consists primarily of communication devices and accessories,
such as power supplies and documentation kits, are stated at the lower of cost
or market. Cost is determined using the weighted average cost method. We
periodically assess the market value of our inventory, based on sales trends and
forecasts and technological changes and record a charge to current period income
when such factors indicate that a reduction to net realizable value is
appropriate. We consider both inventory on hand and inventory which we have
committed to purchase, if any. Periodically, we will offer temporary discounts
on equipment purchases. The value of this discount is recorded as a cost of sale
in the period in which the sale occurs.

Investment in MSV and Note Receivable from MSV
- ----------------------------------------------

As a result of the application of "fresh-start" accounting and subsequently
modified (see below regarding the November 2003 valuation), the notes and
investment in MSV were valued at fair value and we recorded an asset in the
amount of approximately $53.9 million representing the estimated fair value of
our investment in and note receivable from MSV. Included in this investment is
the historical cost basis of our common equity ownership of approximately 46.5%
as of May 1, 2002, or approximately $19.3 million. In accordance with the equity
method of accounting, we recorded our approximate 46.5% share of MSV losses
against this basis.

Approximately $6.2 million of the value attributed to MSV is the excess of fair
value over cost basis and is amortized over the estimated lives of the
underlying MSV assets that gave rise to the basis difference. We are amortizing
this excess basis in accordance with the pro-rata allocation of various
components of MSV's intangible assets as determined by MSV through independent
valuations. Such assets consist of FCC licenses, intellectual property and
customer contracts, which are being amortized over a weighted-average life of
approximately 12 years.

Additionally, we have recorded the $15.0 million note receivable from MSV, plus
accrued interest thereon at its fair value, estimated to be approximately $13.0
million, at "fresh start" after giving affect to discounted future cash flows at
market interest rates. This note matures in November 2006, but may be fully or
partially repaid prior to maturity in certain circumstances involving the
consummation of additional investments in MSV or upon the occurrence of certain
other events such as issuance of other indebtedness or the sale of assets by
MSV, subject to certain to certain conditions and priorities with respect to
payment of other indebtedness. In April 2004, MSV repaid $2.0 of accrued
interest on this note, of which $500,000 was used by Motient to repay accrued
interest owing to Rare Medium and CSFB. This note, including outstanding
interest thereon, was exchanged on November 12, 2004 for limited partnership
units and general partner shares of MSV. Please see Note 5, "Subsequent Events"
for further discussion of our investments in MSV.

In November of 2003, we engaged CTA to perform a valuation of our equity
interests in MSV as of December 31, 2002. As part of this valuation process, we


                                       40


determined that our equity interest in MSV was not appropriately calculated as
of May 1, 2002 due to certain preference rights for certain classes of
shareholders in MSV. We reduced our equity interest in MSV from $54 million
(inclusive of Motient's $2.5 million convertible note from MSV) to $41 million
as of May 1, 2002. As a result of the valuation of MSV, it was determined that
the value of our equity interest in MSV was impaired as of December 31, 2002
from the value on our balance sheet. This impairment was deemed to have occurred
in the fourth quarter of 2002. We reduced the value of its equity interest in
MSV by $15.4 million as of December 31, 2002. It was determined there was no
further impairment required as of December 31, 2003 and September 30, 2004.

The valuation of our investment in MSV and our note receivable from MSV are
ongoing assessments that are, by their nature, judgmental given that MSV is not
traded on a public market and is in the process of developing certain next
generation technologies, which depend on approval by the FCC. While the
financial statements currently assume that there is value in our investment in
MSV and that the MSV note is collectible, there is the inherent risk that this
assessment will change in the future and we will have to write down the value of
this investment and note. Please see Note 5, "Subsequent Events" for further
discussion of our investments in MSV.

Deferred Taxes
- --------------

We have generated significant net operating losses for tax purposes through
September 30, 2004. We have had our ability to utilize these losses limited on
two occasions as a result of transactions that caused a change of control in
accordance with the Internal Revenue Service Code Section 382. Additionally,
since we have not yet generated taxable income, we believe that our ability to
use any remaining net operating losses has been greatly reduced; therefore, we
have fully reserved for any benefit that would have been available as a result
of our net operating losses.

Revenue Recognition
- -------------------

We generate revenue principally through equipment sales and airtime service
agreements, and consulting services. In 2000, we adopted SAB No. 101 which
provides guidance on the recognition, presentation and disclosure of revenue in
financial statements. In certain circumstances, SAB No. 101 requires us to defer
the recognition of revenue and costs related to equipment sold as part of a
service agreement.

In December 2003, the Staff of the SEC issued SAB No. 104, "Revenue
Recognition", which supersedes SAB 101, "Revenue Recognition in Financial
Statements." SAB No. 104's primary purpose is to rescind accounting guidance
contained in SAB No. 101 related to multiple-element revenue arrangements and to
rescind the SEC's "Revenue Recognition in Financial Statements Frequently Asked
Questions and Answers", or FAQ, issued with SAB No. 101. Selected portions of
the FAQ have been incorporated into SAB No. 104. The adoption of SAB No. 104 did
not have a material impact on our revenue recognition policies.

Revenue is recognized as follows:


Service revenue: Revenues from our wireless services are recognized when the
services are performed, evidence of an arrangement exists, the fee is fixed and
determinable and collectibility is probable. Service discounts and incentives
are recorded as a reduction of revenue when granted, or ratably over a contract
period. We defer any revenue and costs associated with activation of a
subscriber on the Company's network over an estimated customer life of two
years.


                                       41


We package airtime usage on our network that involves a wide variety of volume
packaging, anything from a 35 kilobytes per month plan up to unlimited kilobyte
usage per month, with various gradations in between. Discounts may be applied
when comparing one customer to another, and such service discounts are recorded
as a reduction of revenue when granted. We do not offer incentives generally as
part of its service offerings, however, if offered they would be recorded as a
reduction of revenue ratably over a contract period.

Service discounts and incentives are recorded as a reduction of revenue when
granted, or ratably over a contract period. We defer any revenue and costs
associated with activation of a subscriber on our network over an estimated
customer life of two years.


To date, the majority of our business has been transacted with
telecommunications, field services, natural resources, professional service and
transportation companies located throughout the United States. We grant credit
based on an evaluation of the customer's financial condition, generally without
requiring collateral or deposits. We establish a valuation allowance for
doubtful accounts receivable for bad debt and other credit adjustments.
Valuation allowances for revenue credits are established through a charge to
revenue, while valuation allowances for bad debts are established through a
charge to general and administrative expenses. We assess the adequacy of these
reserves quarterly, evaluating factors such as the length of time individual
receivables are past due, historical collection experience, the economic
environment and changes in credit worthiness of our customers. If circumstances
related to specific customers change or economic conditions worsen such that our
past collection experience and assessments of the economic environment are no
longer relevant, our estimate of the recoverability of our trade receivables
could be further reduced.

Equipment and service sales: We sell equipment to resellers who market our
terrestrial product and airtime service to the public. We also sell our product
directly to end-users. Revenue from the sale of the equipment as well as the
cost of the equipment, are initially deferred and are recognized over a period
corresponding to our estimate of customer life of two years. Equipment costs are
deferred only to the extent of deferred revenue.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Quantitative and Qualitative Disclosures about Market Risk

Currently, we do not use derivative financial instruments to manage our interest
rate risk. We invest our cash in short-term commercial paper, investment-grade
corporate and government obligations and money market funds.


Item 4.  Controls and Procedures

Disclosure Controls and Procedures
- ----------------------------------

                                       42




As of the end of the period covered by this report, we carried out an
evaluation, under the supervision and with the participation of our management,
including our principal executive officer, principal financial officer and chief
accounting officer, of the effectiveness of our disclosure controls and
procedures. Based on this evaluation, our management, principal executive
officer and principal financial officer concluded that our disclosure controls
and procedures were effective as of the end of the period covered by this
report.

PART II. OTHER INFORMATION


Item 1.  Legal Proceedings

Please see the discussion regarding Legal Proceedings contained in Note 4
("Legal and Regulatory Matters") of notes to consolidated financial statements,
which is incorporated by reference herein.


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds


Sale of Common Stock

On July 1, 2004, Motient sold 3,500,000 shares of its common stock at a per
share price of $8.57 for an aggregate purchase price of $30.0 million to The
Raptor Global Portfolio Ltd., The Tudor BVI Global Portfolio, Ltd., The Altar
Rock Fund L.P., Tudor Proprietary Trading, L.L.C., York Distressed Opportunities
Fund, L.P., York Select, L.P., York Select Unit Trust, York Global Value



                                       43



Partner, L.P., Catalyst Credit Opportunity Fund, Catalyst Credit Opportunity
Fund Offshore, DCM, Ltd., Rockbay Capital Fund, LLC, Rockbay Capital Investment
Fund, LLC, Rockbay Capital Offshore Fund, Ltd., Glenview Capital Partner, L.P.,
Glenview Institutional Partners, L.P., Glenview Capital Master Fund, Ltd., GCM
Little Arbor Master Fund, Ltd., OZ Master Fund, Ltd., OZ Mac 13 Ltd., Fleet
Maritime, Inc., John Waterfall, Edwin Morgens, Greywolf Capital II, L.P.,
Greywolf Capital Overseas Fund, Highland Equity Focus Fund, L.P., Highland
Equity Fund, L.P., Singer Children's Management Trust, and Strome Hedgecap
Limited. The sale of these shares was not registered under the Securities Act
and the shares may not be sold in the United States absent registration or an
applicable exemption from registration requirements. The shares were offered and
sold pursuant to the exemption from registration afforded by Rule 506 under the
Securities Act and/or Section 4(2) of the Securities Act. In connection with
this sale, Motient signed a registration rights agreement with the holders of
these shares. Among other things, this registration rights agreement requires
Motient to file and cause to make effective a registration statement permitting
the resale of the shares by the holders thereof. Motient also issued warrants to
purchase an aggregate of 525,000 shares of its common stock to the investors
listed above, at an exercise price of $8.57 per share. Motient's registration
statement registering the shares issued in this transaction became effective on
July 13, 2004, prior to the deadline imposed by the registration rights
agreement. Therefore, the warrants issued in this transaction will never vest.

In connection with this sale, Motient issued to certain CTA affiliates and
certain affiliates of Tejas Securities Group, Inc., our placement agent for the
private placement, warrants to purchase 340,000 and 510,000 shares,
respectively, of our common stock. CTA assisted Tejas Securities on certain due
diligence matters for this transaction. The exercise price of these warrants is
$8.57 per share. The warrants are immediately exercisable upon issuance and have
a term of five years. Motient also paid Tejas Securities Group, Inc. a placement
fee of $850,000 at closing. The shares were offered and sold pursuant to the
exemption from registration afforded by Rule 506 under the Securities Act and/or
Section 4(2) of the Securities Act.

The Company filed a registration statement on Forms S-1 with the SEC on July 2,
2004. The Company will not receive any proceeds from the sale of the shares
registered thereby. Motient's Registration Statement became effective on July
13, 2004.

On November 12, 2004, Motient sold 15,353,606 shares of its common stock at a
per share price of $8.57. Motient received aggregate proceeds of $126,397,783,
net of approximately $5,182,620 in commissions paid to Motient's placement
agent, Tejas Securities Group, Inc. The approximately 60 purchasers included
substantially all of the purchasers from the April and July 2004 private
placements, as well multiple new investors. The sale of these shares was not
registered under the Securities Act and the shares may not be sold in the United
States absent registration or an applicable exemption from registration
requirements. The shares were offered and sold pursuant to the exemption from
registration afforded by Rule 506 under the Securities Act and/or Section 4(2)
of the Securities Act. In connection with this sale, Motient signed a
registration rights agreement with the holders of these shares. Among other
things, this registration rights agreement requires Motient to file and cause to
make effective a registration statement permitting the resale of the shares by
the holders thereof. Motient also issued warrants to purchase an aggregate of
approximately 3,838,401 shares of its common stock to the investors listed
above, at an exercise price of $8.57 per share. These warrants will vest if and
only if Motient does not meet certain deadlines between January and March 2005
with respect to certain requirements under the registration rights agreement. If
the warrants vest, they may be exercised by the holders thereof at any time
through November 11, 2009.

Pursuant to terms of this sale, Motient will be permitted, but not required, to
undertake a follow-on rights offering of up to $50 million, at a price equal to
no less than $8.57 per share. Any such rights offering will be limited to
stockholders that did not participate in this private placement, and
participants will not have any right of over-subscription or be able to purchase
more than their pro-rata ownership of Motient.

                                       44



Item 3.  Defaults Upon Senior Securities

Please see the discussion regarding the defaults under our term credit agreement
contained in Part I, Item 2 of this Report on From 10-Q, "Management's
Discussion and Analysis of Financial Condition and Results of Operations", under
the subsection "Liquidity and Capital Resources - Sources of Financing."

Item 6.  Exhibits

The Exhibit Index filed herewith is incorporated herein by reference.





                                       45



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                            MOTIENT CORPORATION
                            (Registrant)




May 23, 2005                /s/ Christopher W. Downie
                            ------------------------------------------------

                            Christopher W. Downie
                            Executive Vice President, Chief Operating Officer
                            and Treasurer (principal executive officer and
                            duly authorized officer to sign
                            on behalf of the registrant)




                                       46


                                  EXHIBIT INDEX

Number   Description


10.43    Common Stock Purchase Agreement, dated as of November 12, 2004, by and
         among Motient Corporation and the investors listed therein
         (incorporated by reference to Exhibit 10.43 to the Company's quarterly
         report on Form 10-Q for the period ended September 30, 2004)

10.44    Registration Rights Agreement, dated as of November 12, 2004, by and
         among Motient Corporation and the investors listed therein
         (incorporated by reference to Exhibit 10.44 to the Company's quarterly
         report on Form 10-Q for the period ended September 30, 2004)

10.45    Form of Common Stock Purchase Warrant, dated as of November 12, 2004
         (incorporated by reference to Exhibit 10.45 to the Company's quarterly
         report on Form 10-Q for the period ended September 30, 2004)

10.46    Purchase Agreement, dated as of November 12, 2004, by and among Motient
         Ventures Holding Inc., Mobile Satellite Ventures LP, et al
         (incorporated by reference to Exhibit 10.46 to the Company's quarterly
         report on Form 10-Q for the period ended September 30, 2004)

10.47    Note Exchange Agreement, dated as of November 12, 2004, by and among
         Motient Ventures Holding Inc., Mobile Satellite Ventures LP, et al
         (incorporated by reference to Exhibit 10.47 to the Company's quarterly
         report on Form 10-Q for the period ended September 30, 2004)

10.48    Amended and Restated Limited Partnership Agreement, dated as of
         November 12, 2004, by and among Motient Ventures Holding Inc., Mobile
         Satellite Ventures LP, et al (incorporated by reference to Exhibit
         10.48 to the Company's quarterly report on Form 10-Q for the period
         ended September 30, 2004)

10.49    Amended and Restated Stockholders Agreement, dated as of November 12,
         2004, by and among Motient Ventures Holding Inc., Mobile Satellite
         Ventures GP Inc., et al (incorporated by reference to Exhibit 10.49 to
         the Company's quarterly report on Form 10-Q for the period ended
         September 30, 2004)

10.50    Second Amended and Restated Parent Transfer/Drag Along Agreement by and
         among Motient Corporation et. al. ((incorporated by reference to
         Exhibit 10.50 to the Company's quarterly report on Form 10-Q for the
         period ended September 30, 2004)


31.1     Certification Pursuant to Rule 13a-14(a)/15d-14(a), of the Executive
         Vice President, Chief Operating Officer and Treasurer (principal
         executive officer) (filed herewith).

31.2     Certification Pursuant to Rule 13a-14(a)/15d-14(a), of the Controller
         and Chief Accounting Officer (principal financial officer) (filed
         herewith)

32.1     Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
         to Section 906 of the Sarbanes-Oxley Act of 2002, of the Executive Vice
         President, Chief Operating Officer and Treasurer (principal executive
         officer) (filed herewith).

32.2     Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
         to Section 906 of the Sarbanes-Oxley Act of 2002, of the Controller and
         Chief Accounting Officer (principal financial officer) (filed herewith)




                                       47