SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)
|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
            ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003.

                                       OR

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934.

                         Commission File Number: 027455

                                AirGate PCS, Inc.
             (Exact name of registrant as specified in its charter)


                  Delaware                         58-2422929
       (State or other jurisdiction            (I.R.S. Employer
     of incorporation or organization)      (Identification Number)

   Harris Tower, 233 Peachtree St. NE, Suite 1700,
                  Atlanta, Georgia                             30303
       (Address of principal executive offices)              (Zip code)

                                 (404) 525-7272
              (Registrant's telephone number, including area code)

     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  and Exchange Act
of 1934  during the  preceding  12 months (or for such  shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. 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|

     25,939,836  shares  of common  stock,  $0.01  par  value  per  share,  were
outstanding as of August 4, 2003.





                                AIRGATE PCS, INC.
                              THIRD QUARTER REPORT

                                TABLE OF CONTENTS

PART I  FINANCIAL INFORMATION
Item 1. Financial Statements...................................................3
        Consolidated Balance Sheets at June 30, 2003 (unaudited)
          and September 30, 2002...............................................3
        Consolidated Statements of Operations for the three months and
          nine months ended June 30, 2003 and 2002(unaudited)..................4
        Consolidated Statements of Cash Flows for the nine months ended
          June 30, 2003 and 2002 (unaudited)...................................5
          Notes to the Consolidated Financial Statements (unaudited)...........6
Item 2. Management's Discussion and Analysis of Financial Condition
          and Results of Operations...........................................17
Item 3. Quantitative and Qualitative Disclosures About Market Risk............35
Item 4. Controls and Procedures...............................................34
PART II OTHER INFORMATION.....................................................35
Item 1. Legal Proceedings.....................................................36
Item 2. Changes in Securities and Use of Proceeds.............................36
Item 3. Defaults Upon Senior Securities.......................................36
Item 4. Submission of Matters to a Vote of Security Holders...................36
Item 5. Other Information.....................................................36
Item 6. Exhibits and Reports on Form 8-K......................................49






                          PART I. FINANCIAL INFORMATION
                         Item 1. -- FINANCIAL STATEMENTS
                       AIRGATE PCS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
           (dollars in thousands, except share and per share amounts)


                                                                     June 30,     September 30,
                                                                       2003            2002
                                                                       ----            ----
  Assets                                                           (unaudited)
                                                                                  
Current assets:
     Cash and cash equivalents......................................  $ 30,793       $  32,475
     Accounts receivable, net of allowance for doubtful
        accounts of $4,601 and $11,256, respectively................    23,388          38,127
     Receivable from Sprint.........................................    13,709          44,953
     Inventories....................................................     2,043           6,733
     Prepaid expense................................................     4,403           7,159
     Other current assets...........................................       474             326
                                                                      --------        --------
          Total current assets......................................    74,810         129,773
Property and equipment, net of accumulated depreciation
   of $118,334 and $112,913, respectively...........................   184,493         399,155
Financing costs.....................................................     6,985           8,118
Intangible assets, net of accumulated amortization of $0
   and $39,378, respectively........................................        --          28,327
Direct subscriber activation costs..................................     4,600           8,409
Other assets........................................................     1,148             512
                                                                    ----------       ---------

       Total assets................................................. $ 272,036       $ 574,294
                                                                     =========       =========


Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
     Accounts payable............................................... $   2,879       $  18,152
     Accrued expense................................................     9,784          20,950
     Payable to Sprint..............................................    40,005          88,360
     Deferred revenue...............................................     7,739          11,775
     Current maturities of long-term debt and capital
        lease obligations...........................................    11,850         354,936
                                                                      --------       ---------
         Total current liabilities..................................    72,257         494,173
Deferred subscriber activation fee revenue..........................     7,910          14,973
Other long-term liabilities.........................................     1,656           3,267
Long-term debt and capital lease obligations, excluding
   current maturities...............................................   375,400         354,828
Investment in iPCS..................................................   184,115              --
                                                                     ---------       ---------
         Total liabilities..........................................   641,338         867,241
                                                                     ---------       ---------

Stockholders' deficit:
     Preferred stock, par value, $.01 per share;
         5,000,000 shares authorized; no shares issued
         and outstanding..........................................         --              --
     Common stock, par value, $.01 per share; 150,000,000
         shares authorized; 25,939,836  and 25,806,520 shares
         issued and outstanding at June 30, 2003 and
         September 30, 2002, respectively.........................        260             258
     Additional paid-in-capital...................................    924,086         924,008
     Unearned stock compensation..................................       (522)         (1,029)

     Accumulated deficit.......................................... (1,293,126)     (1,216,184)
                                                                   ----------      ----------
             Total stockholders' deficit..........................   (369,302)       (292,947)
                                                                    ---------      ----------
             Total liabilities and stockholders' deficit..........  $ 272,036      $  574,294
                                                                    =========      ==========


   See accompanying notes to the unaudited consolidated financial statements.







                       AIRGATE PCS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
           (dollars in thousands, except share and per share amounts)

                                                              Three Months Ended                    Nine Months Ended
                                                                   June 30,                             June 30,
                                                       ---------------------------------     --------------------------------
                                                             2003              2002               2003              2002
                                                       ---------------    --------------     -------------    ---------------
Revenue:
                                                                                                         
     Service revenue..................................    $  64,936          $ 87,219         $ 242,928          $ 230,422
     Roaming revenue..................................       15,764            32,000            67,019             75,458
     Equipment revenue................................        2,486             3,590            10,773             13,523
                                                           --------          --------           -------            -------
                  Total revenue.......................       83,186           122,809           320,720            319,403
                                                           --------          --------          --------            -------

Operating Expense:
     Cost of services and roaming (exclusive
      of depreciation and Amortization as
      shown separately below)...........................    (46,040)          (82,401)         (193,956)          (216,698)
     Cost of equipment..................................     (4,969)           (9,718)          (22,400)           (29,982)
     Selling and marketing expense......................    (12,703)          (28,131)          (57,280)           (85,568)
     General and administrative expense.................     (5,224)           (6,208)          (21,910)           (18,277)
     Non-cash stock compensation expense................       (177)             (183)             (530)              (597)
    Depreciation and amortization of
      property and equipment............................    (11,588)          (19,500)          (48,967)           (47,864)
     Amortization of intangible assets..................         --           (11,260)           (6,855)           (29,377)
     Goodwill impairment................................         --                --                --           (261,212)
                                                            --------          --------         ---------          --------

           Total operating expense......................    (80,701)         (157,401)         (351,898)          (689,575)
                                                            -------          --------          --------            --------
           Operating income (loss)......................      2,485           (34,592)          (31,178)          (370,172)
Interest income.........................................         27               314                94                530
Interest expense........................................    (10,770)          (15,801)          (45,869)           (40,732)
Other...................................................         11                --                11                (20)
                                                           --------         ---------         ---------           --------
           Loss before income tax benefit...............     (8,247)          (50,079)          (76,942)          (410,394)
           Income tax benefit...........................         --                --                --             28,761
                                                           --------         ---------         ---------           --------
                                                                                 --                 --                 --
           Net loss.....................................  $  (8,247)        $ (50,079)        $ (76,942)        $ (381,633)
                                                           =========         =========         =========         ==========
Basic and diluted net loss per share of common stock......$   (0.32)        $   (1.94)        $   (2.97)        $   (16.55)

Basic and diluted weighted-average outstanding common shares..25,939,836        25,801,138         25,897,415        23,059,151



   See accompanying notes to the unaudited consolidated financial statements.






                       AIRGATE PCS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                             (dollars in thousands)
                                                                                                   Nine Months Ended
                                                                                                        June 30,
                                                                                                --------------------------
                                                                                                     2003         2002
Cash flows from operating activities:
                                                                                                              
     Net loss...................................................................................  $ (76,942)    $(381,633)
     Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
      Goodwill impairment.......................................................................         --        261,212
      Depreciation and amortization of property and equipment...................................     48,967         47,864
      Amortization of intangible assets.........................................................      6,855         29,377
      Amortization of financing costs into interest expense.....................................        907          1,397
      Provision for doubtful accounts...........................................................      5,417         22,342
      Interest expense associated with accretion of discounts...................................     35,747         36,441
      Non-cash stock compensation...............................................................        530            597
      Deferred income tax benefit...............................................................         --        (28,761)
        Changes in assets and liabilities:
          Accounts receivable...................................................................     (3,076)       (28,821)
          Receivable from Sprint................................................................     16,777         (4,274)
          Inventories...........................................................................      3,457          3,945
          Prepaid expenses, other current and non-current assets................................     (1,328)        (3,978)
          Accounts payable, accrued expenses and other long term liabilities....................     (4,133)       (23,031)
          Payable to Sprint.....................................................................    (12,911)        10,780
          Deferred revenue......................................................................        383          7,746
                                                                                                 ----------    -----------
                     Net cash provided by (used in) operating activities........................     20,650        (48,797)
                                                                                                 ----------    -----------
Cash flows from investing activities:
     Capital expenditures.......................................................................    (18,838)      (77,405)
     Cash acquired from iPCS....................................................................         --        24,402
     Deconsolidation of iPCS....................................................................    (10,031)           --
     Acquisition of iPCS........................................................................         --        (6,058)
                                                                                                   --------       -------
                     Net cash used in investing activities......................................    (28,869)      (59,061)
                                                                                                   --------      --------

Cash flows from financing activities:
     Proceeds from borrowings under senior credit facilities....................................     8,000        116,200
     Payments for credit facility borrowings....................................................    (1,518)           --
     Payments for capital lease borrowings......................................................        (2)           (4)
     Stock issued to employee stock purchase plan...............................................        --            567
     Proceeds from exercise of employee stock options...........................................        57            685
                                                                                                  --------       --------
                     Net cash provided by financing activities..................................     6,537        117,448
                                                                                                  --------       --------
                     Net (decrease) increase in cash and cash equivalents.......................    (1,682)         9,590
Cash and cash equivalents at beginning of period................................................    32,475         14,290
                                                                                                  --------       --------
Cash and cash equivalents at end of period......................................................  $ 30,793       $ 23,880
                                                                                                  ========       ========

Supplemental disclosure of cash flow information:
     Cash paid for interest.....................................................................  $  8,661       $  7,544
Supplemental disclosure for non-cash investing activities:
     Capitalized interest.......................................................................       381          6,160
     iPCS acquisition:
           Stock issued.........................................................................        --       (706,645)
           Value of common stock options and warrants assumed...................................        --        (47,727)
            Liabilities assumed.................................................................        --       (394,165)
            Assets acquired.....................................................................        --        315,029
     Capital lease obligation...................................................................        --            191



   See accompanying notes to the unaudited consolidated financial statements.



                       AIRGATE PCS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2003
                                   (unaudited)

(1)   Business, Basis of Presentation and Liquidity

     (a)     Business and Basis of Presentation

The accompanying  unaudited quarterly financial  statements of AirGate PCS, Inc.
(the  "Company") are presented in accordance  with the rules and  regulations of
the  Securities  and Exchange  Commission  ("SEC") and do not include all of the
disclosures normally required by accounting principles generally accepted in the
United States of America. In the opinion of management, these statements reflect
all adjustments, including recurring adjustments, which are necessary for a fair
presentation of the consolidated  financial  statements for the interim periods.
The  consolidated  financial  statements  should be read in conjunction with the
audited  consolidated  financial  statements and notes thereto  contained in the
Company's  Annual Report on Form 10-K/A for the fiscal year ended  September 30,
2002,  which is filed  with the SEC and may be  accessed  via EDGAR on the SEC's
website at  http://www.sec.gov.  The results of  operations  for the quarter and
nine months ended June 30, 2003 are not  necessarily  indicative  of the results
that can be  expected  for the entire  fiscal year ending  September  30,  2003.
Certain  prior year  amounts  have been  reclassified  to conform to the current
year's  presentation.  Management  of the Company has made a number of estimates
and  assumptions  relating to the  reporting of assets and  liabilities  and the
disclosure of contingent  liabilities at the dates of the  consolidated  balance
sheets and revenues and expenses  during the reporting  periods to prepare these
consolidated  financial  statements in  conformity  with  accounting  principles
generally accepted in the United States of America.  Actual results could differ
significantly from those estimates.

AirGate PCS, Inc. and its restricted and unrestricted  subsidiaries were created
for the purpose of providing wireless Personal  Communication  Services ("PCS").
AirGate PCS, Inc. and its restricted subsidiaries ("AirGate") collectively are a
network  partner of Sprint with the exclusive right to market and provide Sprint
PCS products and services in a defined network territory. AirGate is licensed to
use  the  Sprint  brand  names  in  its  original  21  markets  located  in  the
southeastern United States.

On November  30, 2001,  AirGate  acquired  iPCS,  Inc.  (together  with its
subsidiaries,  "iPCS"),  a network  partner  of Sprint  with 37  markets  in the
midwestern United States.  The accompanying  consolidated  financial  statements
include the  accounts  of AirGate  PCS,  Inc.  and its  wholly-owned  restricted
subsidiaries,  AGW Leasing Company,  Inc.,  AirGate Service  Company,  Inc., and
AirGate Network  Services,  LLC, and its unrestricted  subsidiary iPCS since its
acquisition through the date it filed for bankruptcy. On February 23, 2003, iPCS
filed a Chapter 11 bankruptcy petition in the United States Bankruptcy Court for
the   Northern   District   of  Georgia   for  the   purpose  of   effecting   a
court-administered  reorganization.  In accordance  with  Statement of Financial
Accounting   Standards  (SFAS)  No.  94  "Consolidation  of  All  Majority-Owned
Subsidiaries"  and  Accounting  Research  Bulletin  (ARB) No.  51  "Consolidated
Financial Statements," when control of a majority-owned subsidiary does not rest
with the majority  owners (as, for  instance,  where the  subsidiary is in legal
reorganization  or in  bankruptcy),  ARB No. 51 precludes  consolidation  of the
majority-owned subsidiary. As a result, subsequent to February 23, 2003, AirGate
no longer  consolidates  the accounts and results of  operations of iPCS and the
accounts  of iPCS  are  recorded  as an  investment  using  the cost  method  of
accounting.  Accordingly, the accompanying consolidated balance sheet as of June
30, 2003 does not include the  consolidated  accounts of iPCS;  it does however,
include the Company's investment in iPCS at cost. The accompanying  consolidated
statement of  operations  for the nine months  ended June 30, 2003  includes the
consolidated  results of  operations  of iPCS through  February  23, 2003.  When
AirGate  no longer  has an  ownership  interest  in iPCS,  which may occur  upon
emergence  of iPCS from  bankruptcy,  the  investment  in iPCS  will be  reduced
proportionately  to the  remaining  ownership  percentage,  if any,  retained by
AirGate.

The PCS  market  is  characterized  by  significant  risks as a result  of rapid
changes in technology,  intense  competition  and the costs  associated with the
build-out of a PCS network. The Company's operations are dependent upon Sprint's
ability to perform its obligations under the agreements  between the Company and
Sprint (see Note 3) under which the Company has agreed to  construct  and manage
its Sprint PCS  networks.  Additionally,  the  Company's  ability to attract and
maintain a subscriber  base of sufficient size and credit quality is critical to
achieving  sufficient  positive cash flow to meet its financial  covenants  with
respect to its  indebtedness.  Changes  in  technology,  increased  competition,
economic  conditions  or inability to achieve  sufficient  positive cash flow to
meet its  financial  covenants  with  respect to its  indebtedness,  among other
factors,  could  have an adverse  effect on the  Company's  financial  position,
results of operations, and liquidity.



     (b)     Liquidity

The Company has generated  significant net losses since inception.  For the nine
months ended June 30, 2003 and the year ended  September 30, 2002, the Company's
net loss amounted to $76.9 million and $996.6  million  (including  goodwill and
asset impairment charges of $817.4 million),  respectively. As of June 30, 2003,
AirGate had working capital of $2.6 million and available credit of $9.0 million
under its $153.5 million senior  secured  credit  facility (the "AirGate  credit
facility").

Immediately prior to iPCS' bankruptcy  filing, the lenders under the iPCS credit
facility  accelerated iPCS' payment obligations as a result of existing defaults
under that  facility.  Concurrent  with its  bankruptcy  filing,  iPCS brought a
lawsuit against Sprint alleging,  among other things,  that Sprint had failed to
remit  certain  amounts  owed to iPCS under its  agreements  with  Sprint and is
seeking to exercise  its put rights  under its  agreements  with  Sprint.  As an
unrestricted  subsidiary,  iPCS is a separate corporate entity from AirGate with
its own independent  financing sources, debt obligations and sources of revenue.
Furthermore,  iPCS  lenders,  noteholders  and  creditors  do not have a lien or
encumbrance on assets of AirGate,  and AirGate  cannot provide  capital or other
financial support to iPCS. The Company believes AirGate operations will continue
independent of the outcome of the iPCS  bankruptcy.  However,  it is likely that
AirGate's  ownership interest in iPCS will have no value after the restructuring
is complete.

While  the  ultimate  and  long-term  effect  on  AirGate  of  iPCS'  bankruptcy
proceedings  cannot be  determined,  management  believes  that  AirGate and its
restricted  subsidiaries  will  continue  to operate  and that iPCS'  bankruptcy
proceedings,  and related  outcomes,  will not have a material adverse effect on
the liquidity of AirGate.

In  addition  to its  capital  needs  to  fund  operating  losses,  AirGate  has
historically  invested  large  amounts to  build-out  its networks and for other
capital  assets.  For the nine months  ended June 30, 2003 and since  inception,
AirGate stand alone invested $10.4 million and $286.0  million  respectively  to
purchase  property  and  equipment.  While  much  of  AirGate's  network  is now
complete,  capital  expenditures  will  continue  to be  necessary  to  increase
capacity and improve network operations.

On August 8, 2003,  AirGate drew the $9.0 million remaining  available under the
AirGate credit facility.  AirGate currently has no additional sources of working
capital  other than cash on hand and operating  cash flow.  If AirGate's  actual
revenues  are less than  expected or  operating  or capital  costs are more than
expected,   AirGate's  financial  condition  and  liquidity  may  be  materially
adversely  affected.  In such event,  there is substantial risk that the Company
could not access the credit or capital markets for additional capital.

AirGate's payment  obligations may be accelerated if it is unable to maintain or
comply with the  financial  and  operating  covenants  contained  in the AirGate
credit facility.  The AirGate credit facility contains covenants  specifying the
maintenance of certain financial ratios,  reaching defined subscriber growth and
network covered  population  goals,  minimum service  revenues,  maximum capital
expenditures,  and the  maintenance  of a ratio of total debt and senior debt to
annualized EBITDA, as defined in the AirGate credit facility.

If the Company is unable to operate the AirGate  business  within the  covenants
specified  in the  AirGate  credit  facility  and is  unable  to  obtain  future
amendments  to such  covenants,  AirGate's  ability  to use its  cash  could  be
restricted or terminated and its payment  obligations could be accelerated.  Any
such  restriction,  termination or  acceleration  could have a material  adverse
affect on AirGate's liquidity and capital resources.

AirGate  has  initiated  a number of  actions to lower its  operating  costs and
capital  needs and improve  operating  cash flow.  The following are some of the
more significant steps:

o    a plan to improve the credit quality of new  subscribers and its subscriber
     base by re-imposing and increasing deposits for sub-prime customers;

o    the elimination of certain personnel positions;

o    a significant reduction in capital expenditures; and

o    a reduction in spending for advertising and promotions.

In addition to these steps,  AirGate  continues to review potential actions that
could further reduce AirGate operating  expenses such as exploring ways to lower
fees and charges from  services  now  provided by Sprint,  including a potential
outsourcing of certain services provided by Sprint and increased  examination of
Sprint fees and charges and cash receipts from Sprint.  Although there can be no
assurances,  AirGate management believes that existing cash, expected results of
operations and cash flow from  operations will provide  sufficient  resources to
fund AirGate's activities through at least June 30, 2004.

The following  reflects the condensed  balance sheet  information as of June 30,
2003 and  September  30,  2002 for  AirGate  separately  identifying  iPCS as an
investment,  and the AirGate  statement of operations  information for the three
months and nine months ended June 30, 2003 and 2002  separately  identifying the
investment  in iPCS and  showing  the  effects of  purchase  accounting  and the
historical  equity basis loss of iPCS through  February 23, 2003 (dollar amounts
in thousands):






                                                          As of
                                                June 30,          September 30,
                                                   2003                2002


Condensed Balance Sheet Information:
                                                             
Cash and cash equivalents..................... $  30,793           $  4,887
Other current assets..........................    44,017             62,819
                                                --------           --------
        Total current assets..................    74,810             67,706

Property and equipment, net...................   184,493            213,777
Other noncurrent assets.......................    12,733             13,732
                                                  ------            -------
                                               $ 272,036          $ 295,215
                                               =========          =========

Current liabilities........................... $  72,257          $  82,175
Long-term debt................................   375,400            354,264
Other long-term liabilities...................     9,566             10,180
Investment in iPCS ...........................   184,115            141,543
                                                --------           --------
      Total liabilities.......................   641,338            588,162

Stockholders' deficit.........................  (369,302)          (292,947)
                                                ---------        -----------
                                               $ 272,036          $ 295,215
                                               =========          =========






                                                                  For the Three Months Ended         For the Nine Months Ended
                                                                  --------------------------         -------------------------
                                                                   June 30,        June 30,          June 30,          June 30,
                                                                     2003            2002              2003              2002
                                                                     ----            ----              ----              ----
                                                                                                              
Condensed Statement of Operations Information:
Revenue....................................................        $ 83,186           $ 81,147        $241,799          $226,111
                                                                   --------           --------        --------          --------

Cost of revenue............................................         (51,009)          (58,248)      (153,402)          (166,006)
Selling and marketing expense..............................         (12,703)          (15,850)       (40,863)           (59,925)
General and administrative expense.........................          (5,224)           (4,495)       (15,029)            (9,057)
Depreciation and amortization..............................         (11,588)          (10,150)       (34,832)           (28,482)
Non-cash stock compensation expense........................            (177)             (183)          (530)              (597)
                                                                   ---------         ---------       --------           --------

      Total operating expense..............................         (80,701)          (88,926)      (244,656)          (264,067)
                                                                  ---------         ----------      ---------          ---------

      Operating income (loss) .............................           2,485            (7,779)        (2,857)           (37,956)


      Other, net (principally interest)....................         (10,732)           (8,741)       (31,514)           (25,683)
                                                                   ---------         ---------      ---------          ---------
Loss before equity in loss of iPCS and effects of purchase
    accounting, and income tax benefit.....................          (8,247)          (16,520)       (34,371)           (63,639)
Historical equity basis loss of iPCS.......................              --           (24,383)       (36,984)           (60,172)
Effects of purchase accounting.............................              --            (9,176)        (5,587)          (286,583)
                                                                         --                --             --             28,761
                                                                   ---------         ---------       ---------         ---------
Net loss...................................................        $ (8,247)        $ (50,079)     $ (76,942)         $(381,633)
                                                                   ========          =========       =========         =========


                                       4


     (c)     Basic and Diluted Net Loss Per Share

Basic  net  loss  per  share  is   computed   by   dividing   net  loss  by  the
weighted-average   number  of  common  shares  outstanding  during  the  period.
Potentially  dilutive  securities of 39,835,  40,132,  39,588 and 40,155 for the
three and nine  months  ended  June 30,  2003 and 2002,  respectively  have been
excluded  from the  computation  of dilutive  net loss per share for the periods
presented  because the Company had a net loss and their  effect  would have been
antidilutive.

     (d)     Stock-based Compensation Plans

We have elected to continue to account for our  stock-based  compensation  plans
under APB  Opinion  No. 25,  "Accounting  for Stock  Issued to  Employees",  and
disclose  pro forma  effects of the plans on a net loss and loss per share basis
as  provided  by  SFAS  No.  123,  "Accounting  for  Stock-Based  Compensation."
Accordingly,  as the fair  market  value on the date of grant  was  equal to the
exercise price,  we did not recognize any  compensation  cost. Had  compensation
cost for these plans been determined  based on the fair value at the grant dates
during the three and nine  months  ended June 30,  2003 and 2002 under the plans
consistent  with the method of SFAS No. 123, the pro forma net loss and loss per
share would have been as follows (in thousands, except per share data):




                                         Three Months Ended June 30,          Nine Months Ended June 30,
                                            2003              2002              2003              2002
                                            ----              ----              ----              ----

                                                                                        
      Net loss, as reported              $  (8,247)     $  (50,079)            $  (76,942)      $ (381,633)

      Add:  stock based
      compensation expense included
      in determination of net loss             177             183                    530              597

      Less:  stock-based
      compensation expense
      determined under the fair
      value based method                    (2,426)         (2,284)                (7,278)          (6,853)
                                          --------       ---------              ---------        ---------

      Pro forma net loss                  $(10,496)      $ (52,180)            $  (83,690)      $ (387,889)
                                          ---------      ----------             ---------        ---------

      Basic and diluted loss per share:
           As reported                    $  (0.32)      $   (1.94)            $    (2.97)      $   (16.55)
           Pro forma                      $  (0.40)      $   (2.02)            $    (3.23)      $   (16.82)



(2)     New Accounting Pronouncements

In February 2003, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 150,  "Accounting for Certain Financial  Instruments with Characteristics of
Liabilities  and  Equity,"  which is  effective  at the  beginning  of the first
interim period beginning after June 15, 2003. SFAS No. 150 establishes standards
for the Company's classification of liabilities in the financial statements that
have characteristics of both liabilities and equity. The application of SFAS No.
150 is not expected to have a material adverse effect on the Company's financial
statements.

In January  2003,  the FASB  issued  Interpretation  No. 46,  "Consolidation  of
Variable   Interest   Entities,   an   interpretation   of  ARB  No.  51."  This
interpretation  addresses the consolidation by business  enterprises of variable
interest entities as defined in the interpretation.  This interpretation applies
immediately to variable  interests in variable  interest  entities created after
January 31,  2003,  and to variable  interests  in  variable  interest  entities
obtained  after January 31, 2003.  The  Interpretation  is effective for interim
periods  beginning  after June 15, 2003 for all  variable  interests in variable
interest  entities  created  prior to  January  31,  2003.  The  application  of
Interpretation  No. 46 is not expected to have a material  adverse effect on the
Company's financial statements.

In  December  2002,  the FASB issued SFAS No. 148  "Accounting  for  Stock-Based
Compensation--Transition  and  Disclosure--an  amendment of FASB  Statement  No.
123." SFAS No. 148 provides  alternative  methods of transition  for a voluntary
change to the fair value based method of  accounting  for  stock-based  employee
compensation from the intrinsic  value-based method of accounting  prescribed by
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to  Employees."  As allowed by SFAS No. 123, the Company has elected to continue
to apply the intrinsic  value-based  method of  accounting,  and has adopted the
disclosure requirements of SFAS No. 123 and 148.




In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure  Requirements for Guarantees,  Including  Indirect  Guarantees of
Indebtedness  of  Others,"  which  addresses  the  disclosure  to be  made  by a
guarantor in its interim and annual  financial  statements about its obligations
under  guarantees.  This  interpretation  also  requires  the  recognition  of a
liability by a guarantor at the inception of certain guarantees.  Interpretation
No. 45 requires the  guarantor to recognize a liability  for the  non-contingent
component of the guarantee, which is the obligation to stand ready to perform in
the event that  specified  triggering  events or conditions  occur.  The initial
measurement  of this  liability is the fair value of the guarantee at inception.
The  recognition  of the  liability is required  even if it is not probable that
payments  will be required  under the  guarantee or if the  guarantee was issued
with a premium payment or as part of a transaction with multiple  elements.  The
Company guarantees certain lease commitments of its restricted subsidiaries. The
maximum amount of these guarantees is included in the Company's Annual Report on
Form 10-K/A for the fiscal year ended  September  30, 2002.  Also,  the handsets
sold by the Company are under a one-year  warranty  from  Sprint.  If a customer
returns a handset for warranty, the Company generally provides the customer with
a  refurbished  handset  and sends the  warranty  handset to Sprint for  repair.
Sprint  provides  a  credit  to the  Company  equal to the  retail  price of the
refurbished  handset.  Therefore,  the  warranty  expense for the Company is not
deemed  material.  The  Company  will  apply  the  recognition  and  measurement
provisions for all guarantees entered into or modified after December 31, 2002.

In November 2002, the Emerging  Issues Task Force ("EITF") of the FASB reached a
consensus on EITF No. 00-21,  "Accounting for Revenue Arrangements with Multiple
Element   Deliverables."   The  EITF  guidance  addresses  how  to  account  for
arrangements that may involve multiple revenue-generating  activities, i.e., the
delivery or performance  of multiple  products,  services,  and/or rights to use
assets.  In applying  this  guidance,  separate  contracts  with the same party,
entered into at or near the same time, will be presumed to be a package, and the
consideration  will be measured and  allocated  to the  separate  units based on
their  relative  fair values.  This  consensus  guidance  will be  applicable to
agreements entered into for quarters beginning after June 15, 2003. AirGate will
adopt EITF 00-21 effective July 1, 2003. The Company is currently evaluating the
impact of this change.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities."  SFAS No. 146  provides  new guidance on the
recognition of costs associated with exit or disposal  activities.  The standard
requires   companies  to  recognize  costs  associated  with  exit  or  disposal
activities  when they are incurred  rather than at the date of  commitment to an
exit or disposal plan.  SFAS No. 146  supercedes  previous  accounting  guidance
provided by the EITF Issue No. 94-3 "Liability  Recognition for Certain Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)." EITF Issue No. 94-3 required recognition of
costs at the date of commitment to an exit or disposal plan.  SFAS No. 146 is to
be applied prospectively to exit or disposal activities initiated after December
31, 2002.  Early  application is permitted.  The Company adopted SFAS No. 146 on
October 1, 2002. There was no impact on adoption of this statement.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections."
Among other things,  this statement  rescinds FASB  Statement No. 4,  "Reporting
Gains and Losses  from  Extinguishment  of Debt"  which  required  all gains and
losses from extinguishment of debt to be aggregated and, if material, classified
as an  extraordinary  item, net of related income tax effect.  As a result,  the
criteria  in APB  Opinion  No.  30,  "Reporting  the  Results of  Operations  --
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual and Infrequently Occurring Events and Transactions," will now be used to
classify those gains and losses.  The adoption of SFAS No. 145 by the Company on
October  1,  2002 did not have a  material  impact  on the  Company's  financial
position, results of operations, or cash flows.

In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations."  SFAS No. 143 requires the fair value of a liability  for an asset
retirement  obligation  to be  recognized in the period that it is incurred if a
reasonable  estimate of fair value can be made.  SFAS No. 143 is  effective  for
fiscal years  beginning after June 15, 2002. The adoption of SFAS No. 143 by the
Company  on  October  1, 2002 did not have a  material  impact on the  Company's
financial position, results of operations or cash flows.



(3)    Sprint Agreements

Under the  Sprint  Agreements,  Sprint  is  obligated  to  provide  the  Company
significant  support  services  such as  billing,  collections,  long  distance,
customer care, network operations support,  inventory logistics support,  use of
Sprint brand names,  national  advertising,  national  distribution  and product
development.  Additionally,  the Company derives substantial roaming revenue and
expenses when Sprint's and Sprint's network partners' wireless subscribers incur
minutes of use in the Company's  territories and when the Company's  subscribers
incur  minutes  of  use  in  Sprint  and  other  Sprint  network  partners'  PCS
territories. These transactions are recorded in roaming revenue, cost of service
and roaming,  cost of equipment,  and selling and marketing  expense captions in
the  accompanying  consolidated  statements of  operations.  Cost of service and
roaming  transactions  include the 8%  affiliation  fee, long distance  charges,
roaming  expense and costs of services  such as billing,  collections,  customer
service and  pass-through  expenses.  Cost of equipment  transactions  relate to
inventory  purchased  by the Company  from Sprint  under the Sprint  agreements.
Selling and marketing  transactions  relate to subsidized  costs on handsets and
commissions paid by the Company under Sprint's national  distribution  programs.
Amounts recorded relating to the Sprint agreements for the three and nine months
ended June 30, 2003 and 2002 are as follows (dollar amounts in thousands):





                                                                            For the Three Months               For the Nine Months
                                                                                Ended June 30,                    Ended June 30,
                                                                             2003*        2002                2003*          2002
                                                                            --------------------              ---------------------
Amounts included in the Consolidated Statement of Operations:
                                                                                                                 
     AirGate roaming revenue............................................   $ 14,595      $ 20,181            $ 45,397      $ 50,228
     AirGate cost of service and roaming:
          Roaming.......................................................     11,548        13,465              37,010        38,352
          Customer service..............................................      9,313        10,348              31,040        26,921
          Affiliation fee...............................................      4,203         4,218              13,748        11,490
          Long distance.................................................      3,309         3,883               9,353        10,943
          Other.........................................................        546           473               1,536         1,555
                                                                           ---------     ---------           ---------     ---------
     AirGate cost of service and roaming................................     28,919        32,387              92,687        89,261
     AirGate purchased inventory........................................      3,971         6,398              12,192        16,969
     AirGate selling and marketing......................................      3,672         3,871               9,784        18,172

     iPCS roaming revenue...............................................       $ --        $9,207            $ 14,724      $ 21,074
     iPCS cost of service and roaming:
          Roaming.......................................................         --         6,649              12,158        16,604
          Customer service..............................................         --         5,458              11,760        11,255
          Affiliation fee...............................................         --         2,352               4,911         5,292
          Long distance.................................................         --         2,668               3,281         6,259
          Other.........................................................         --           172                 461           487
                                                                           ---------     ---------           ---------     ---------
     iPCS cost of service and roaming:..................................         --        17,299              32,571        39,897
     iPCS purchased inventory...........................................         --         7,306               6,124        15,294
     iPCS selling and marketing.........................................         --         2,107               3,138         8,930


* For iPCS, subsequent to February 23, 2003 the results of iPCS are no longer
consolidated with the results of AirGate.


Amounts included in the Consolidated Balance Sheets:

                                             As of
                                   June 30,         September 30,
                                    2003               2002
                                    ----               ----
Receivable from Sprint            $ 13,709        $  44,953
Payable to Sprint                  (40,005)         (88,360)




Because  approximately 95% of our revenue is collected by Sprint and 65% of cost
of service and roaming in our  financial  statements  are derived  from fees and
charges,  including  pass-through  charges  from  Sprint,  we have a variety  of
settlement  issues and other contract disputes open and outstanding from time to
time. The amount Sprint has asserted we owe is approximately $7.0 million.  This
includes,  but is not  limited  to,  the  following  items,  all  of  which  for
accounting purposes have been reserved or otherwise provided for:

o    In fiscal year 2002,  Sprint PCS  asserted it has the right to recoup up to
     $3.9 million in long-distance access revenues previously paid by Sprint PCS
     to  AirGate,  for which  Sprint  PCS has  invoiced  $1.2  million.  We have
     disputed these amounts.

o    Sprint invoiced AirGate approximately $0.5 million with respect to calendar
     year 2002 to reimburse Sprint for certain 3G related development  expenses.
     We are disputing  Sprint's right to charge 3G fees in 2002 and beyond,  and
     we estimate such fees will be $1.4 million in fiscal year 2003.

o    We  continue  to  discuss  with  Sprint   whether   AirGate  owes  software
     maintenance fees to Sprint of approximately  $1.7 million for calendar 2002
     and $1.7 million for calendar year 2003. Our position is that Sprint is not
     authorized  to  charge  these  fees  to  AirGate  under  the  terms  of our
     agreements.

o    During the nine months  ended June 30,  2003,  Sprint  billed  AirGate $1.6
     million  for   information   technology   (IT)   expenses   including   the
     reimbursement  of  amortization  of IT projects  completed  by Sprint.  The
     Company has disputed Sprint's right to collect these fees.

Sprint has invoiced  approximately  $7.0 million.  This invoiced amount does not
include certain long distance access revenue charges, or future fees relating to
3G, software maintenance and information technology.

We intend to vigorously  contest  these charges and to closely  examine all fees
and charges  imposed by Sprint.  In addition  to these  disputes,  we have other
outstanding  issues  with  Sprint  which  could  result in set-offs to the items
described above or in payments due from Sprint.  For example,  we believe Sprint
has failed to calculate, pay and report on collected revenues in accordance with
our agreements with Sprint,  which,  together with other cash remittance issues,
has  resulted in a shortfall in cash  payments to AirGate.  As a result of these
and other issues and in  connection  with our review of accounts  receivable  at
September  30, 2002,  we  reclassified  approximately  $10.0  million of AirGate
subscriber accounts receivable for the fiscal year ended September 30, 2002 to a
receivable from Sprint. We continue to explore the causes for this discrepancy.

During this fiscal  year,  Sprint has paid $10.5  million for amounts  that were
previously  not properly  remitted to AirGate.  The $10.5 million paid by Sprint
included $4.1 million of previously unapplied customer deposits, $4.0 million of
revenue for AirGate  subscribers whose bills are paid through national accounts,
$0.6 million of  subscriber  payments  resulting  from a change in the method of
calculating collected revenues and $1.8 million for E911 and other items. During
the nine months ended June 30, 2003,  AirGate  recorded  $3.6 million in credits
from Sprint as a reduction  in cost of services  and $1.8 million as an increase
in revenues.  We are reviewing whether additional amounts are due to AirGate and
we continue to discuss with Sprint the proper method for calculating, paying and
reporting on collected revenues and other matters.

Monthly  Sprint  service  charges  are set by  Sprint at the  beginning  of each
calendar  year.  Sprint takes the position  that at the end of each year, it can
determine its actual costs to provide these services to its network partners and
require a final  settlement  against the charges  actually  paid. If the cost to
provide  these  services  are less than the  amounts  paid by  Sprint's  network
partners,  Sprint issues a credit for these amounts. If the costs to provide the
services are more that the amounts  paid by Sprint's  network  partners,  Sprint
charges the network partners for these amounts.  Sprint credited to AirGate $1.3
million,  which was  recorded as a  reduction  of cost of service in the quarter
ended December 31, 2002.

The Sprint  Agreements  require the Company to maintain  certain minimum network
performance standards and to meet other performance requirements. AirGate was in
compliance in all material respects with these requirements at June 30, 2003.



(4)     Litigation

In May, 2002,  putative class action  complaints were filed in the United States
District Court for the Northern  District of Georgia  against AirGate PCS, Inc.,
Thomas M.  Dougherty,  Barbara L. Blackford,  Alan B.  Catherall,  Credit Suisse
First Boston, Lehman Brothers, UBS Warburg LLC, William Blair & Company,  Thomas
Wiesel  Partners LLC and TD Securities.  The complaints do not specify an amount
or range of damages that the plaintiffs are seeking.  The complaints  seek class
certification  and  allege  that  the  prospectus  used in  connection  with the
secondary  offering  of Company  stock by certain  former iPCS  shareholders  on
December 18, 2001  contained  materially  false and  misleading  statements  and
omitted material information  necessary to make the statements in the prospectus
not false and misleading. The alleged omissions included (i) failure to disclose
that in order to complete an  effective  integration  of iPCS,  drastic  changes
would have to be made to the Company's  distribution  channels,  (ii) failure to
disclose  that the  sales  force in the  acquired  iPCS  markets  would  require
extensive  restructuring  and (iii)  failure  to  disclose  that the  "churn" or
"turnover" rate for subscribers would increase as a result of an increase in the
amount of sub-prime credit quality subscribers the Company added from its merger
with iPCS. On July 15, 2002, certain plaintiffs and their counsel filed a motion
seeking appointment as lead plaintiffs and lead counsel. Subsequently, the Court
denied that motion  without  prejudice  and two of the  plaintiffs  have filed a
renewed motion.  The Defendants  responded to the renewed motion,  but the Court
has not yet entered a ruling.  The Company  believes the plaintiffs'  claims are
without merit and intends to vigorously defend against these claims. However, no
assurance can be given as to the outcome of the litigation.

(5)     Staff Reduction and Retail Store Closings

As discussed  in Note 1,  AirGate has  identified  additional  opportunities  to
reduce its cost structure and streamline its  operations.  The Company adopted a
restructuring  plan to  reduce  its  workforce  and to close a number  of retail
locations which resulted in restructuring  charges of $0.8 million, $0.8 million
and $0.4 million during the quarters ended December 31, 2002, March 31, 2003 and
June 30, 2003, respectively.

During the quarter ended December 31, 2002, the  restructuring  charge  included
provisions  for severance of  approximately  65 management  and operating  staff
($0.6 million) as well as 3 retail locations ($0.2 million).  During the quarter
ended March 31, 2003, the restructuring charge included provisions for severance
of approximately 154 management and operating staff ($0.6 million) as well as 16
retail  locations and 10  administrative  offices ($0.2 million),  primarily for
iPCS. During the quarter ended June 30, 2003, the restructuring  charge included
provisions  for severance of  approximately  76 management  and operating  staff
($0.2 million),  as well as 3 retail  locations ($0.2 million).  Further charges
may be necessary as AirGate services are terminated under the services agreement
with iPCS as described in Note 7.

The following  summarizes  the activity and balances as of June 30, 2003 (dollar
amounts in thousands):

                                                                 Facilities
                             Severance            Closure           Total
                            ------------      ------------      ------------
Balance - October 1, 2002       $   0               $   0           $    0
      Restructuring charges     1,312                 589            1,901
      Payments                 (1,276)                (23)          (1,299)
                            ------------      ------------      -------------
Balance - June 30, 2003         $  36              $  566           $  602
                            ============      ============      =============

(6)     Income Taxes

The  Company  realized an income tax  benefit of $28.8  million  during the nine
months  ended June 30, 2002.  No such  amounts were  realized in the quarter and
nine  months  ended June 30,  2003,  nor will  amounts be realized in the future
unless  management  believes the  recoverability  of deferred tax assets is more
likely than not.

(7)     Transactions Between AirGate and iPCS

The Company  formed  AirGate  Service  Company,  Inc.  ("ServiceCo")  to provide
management  services  to both  AirGate  and iPCS.  ServiceCo  is a  wholly-owned
restricted  subsidiary  of AirGate.  Personnel  who provide  general  management
services  to  AirGate  and iPCS  are  leased  to  ServiceCo.  Historically,  the
management personnel included AirGate staff in the Company's principal corporate
offices in Atlanta and the iPCS accounting staff in Geneseo, Illinois. ServiceCo
expenses  are  allocated  between  AirGate and iPCS based on the  percentage  of
subscribers  they  contribute  as  compared  to  the  total  number  of  Company
subscribers (the "ServiceCo Allocation"), which is currently 60% AirGate and 40%
iPCS.  Expenses  that  relate to one  company  are  allocated  to that  company.
Expenses that relate to ServiceCo or both  companies are allocated in accordance
with the ServiceCo  Allocation.  For the three months and nine months ended June
30,  2003,  ServiceCo  charged  iPCS for net  expenses of $0.6  million and $2.7
million, respectively.



On January 27, 2003, iPCS retained Timothy M. Yager, former CEO of iPCS prior to
the merger of AirGate and a former director of AirGate  following the merger, as
chief restructuring  officer to oversee the restructuring of iPCS and manage the
day-to-day   operations  of  iPCS.  To  facilitate  the  orderly  transition  of
management services to Mr. Yager, AirGate and iPCS have executed an amendment to
the Services Agreement that would allow individual  services to be terminated by
either  party  upon 30 days prior  notice,  subject to  exceptions  for  certain
services for which longer notice is required.

Subsequent to the amendment,  certain  services have been  terminated by AirGate
and iPCS. We  anticipate  that prior to September  30, 2003,  substantially  all
management services provided by ServiceCo to iPCS will be terminated.

AirGate  has  completed  transactions  at  arms-length  in the normal  course of
business with its unrestricted subsidiary iPCS. These transactions are comprised
of roaming  revenue and  expenses,  inventory  sales and  purchases and sales of
network equipment.

(8)     Condensed Consolidating Financial Statements

AGW Leasing  Company,  Inc. ("AGW") is a wholly-owned  restricted  subsidiary of
AirGate. AGW has fully and unconditionally  guaranteed the AirGate notes and the
AirGate credit  facility.  AGW was formed to hold the real estate  interests for
the Company's PCS network and retail operations. AGW also was a registrant under
the Company's  registration  statement  declared effective by the Securities and
Exchange Commission on September 27, 1999.

AirGate Network Services LLC ("ANS") is a wholly-owned  restricted subsidiary of
AirGate. ANS has fully and unconditionally  guaranteed the AirGate notes and the
AirGate  credit  facility.  ANS was  formed to provide  construction  management
services for AirGate's PCS network.

AirGate  Service  Company,  Inc.  is a  wholly-owned  restricted  subsidiary  of
AirGate.  ServiceCo has fully and  unconditionally  guaranteed the AirGate notes
and the AirGate  credit  facility.  ServiceCo  was formed to provide  management
services to AirGate and iPCS.

iPCS is a  wholly-owned  unrestricted  subsidiary  of AirGate and  operates as a
separate business. As an unrestricted subsidiary,  iPCS provides no guarantee to
either the AirGate  notes or the  AirGate  credit  facility  and AirGate and its
restricted   subsidiaries  provide  no  guarantee  with  respect  to  iPCS  debt
obligations.  On February 23, 2003, iPCS filed a Chapter 11 bankruptcy  petition
in the United States  Bankruptcy Court for the Northern  District of Georgia for
the purpose of  effecting a  court-administered  reorganization.  The results of
iPCS have been included in the consolidated  results of AirGate through February
23, 2003.  Subsequent to February 23, 2003,  AirGate PCS no longer  consolidates
the accounts and results of operations of its unrestricted  subsidiary iPCS. The
accounts  of iPCS  are  recorded  as an  investment  using  the cost  method  of
accounting.



The following shows the unaudited condensed  consolidated  financial  statements
for AirGate and its  subsidiaries as of June 30, 2003 and September 30, 2002 and
for the three  months  and nine  months  ended  June 30,  2003 and 2002  (dollar
amounts in thousands):


                                  Unaudited Condensed Consolidating Balance Sheets
                                              As of June 30, 2003

                                               AirGate
                            AirGate PCS,      Guarantor
                                Inc.         Subsidiaries    Eliminations   Consolidated
                            --------------  ---------------  -------------  --------------
                                                                     
Cash and cash equivalents..    $  30,796            $   (3)       $   --        $  30,793

Other current assets.......      104,848               529        (61,360)         44,017
                            --------------  ---------------  -------------  --------------

Total current assets.......      135,644               526        (61,360)         74,810
Property and equipment,
  net......................      145,303            39,190             --         184,493
Other noncurrent assets....       12,733                --             --          12,733
                            --------------  ---------------  -------------  --------------

Total assets..............     $ 293,680          $ 39,716      $ (61,360)      $ 272,036
                            ==============  ===============  =============  ==============

Current liabilities.......    $  (15,061)        $ 148,678      $ (61,360)      $  72,257
Long-term debt............       375,400                --             --         375,400
Other long-term
liabilities...............         9,566                --             --           9,566
Investment in
subsidiaries..............       293,077                --        (108,962)       184,115


Total liabilities.........       662,982           148,678        (170,322)       641,338
                            --------------  ---------------  -------------- --------------
Stockholders' equity
  (deficit)...............      (369,302)         (108,962)        108,962       (369,302)
                            --------------  ---------------  -------------  --------------
Total liabilities and
  stockholders' equity
  (deficit)..............      $ 293,680          $ 39,716      $ (61,360)      $ 272,036
                            ==============  ===============  ============== ==============




                                                             Condensed Consolidating Balance Sheets
                                                                    As of September 30, 2002

                             AirGate         AirGate                                          iPCS
                               PCS,         Guarantor                     AirGate         Non-Guarantor
                               Inc.        Subsidiaries Eliminations    Consolidated(1)   Subsidiary      Eliminations  Consolidated
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------

                                                                                                      
Cash and cash
equivalents..............      $  4,769        $   118       $  --           $  4,887      $  27,588         $    --       $  32,475

Other current assets.....       122,869            529      (60,579)           62,819         35,593           (1,114)        97,298
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------

Total current assets.....       127,638            647      (60,579)           67,706         63,181           (1,114)       129,773


Property and
  equipment, net.........       168,163         45,614           --           213,777       185,378            --            399,155
Intangible assets, net...         1,428             --           --             1,428        26,899            --             28,327
Other noncurrent assets..         4,924             --           --             4,924        12,115            --             17,039
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------

Total assets.............     $ 302,153      $  46,261    $ (60,579)        $ 287,835      $ 287,573        $  (1,114)     $ 574,294
                           =============   ============ =============   ==============   =============   ==============  ===========
Current liabilities......     $  55,535      $ 130,767    $ (60,579)        $ 125,723      $ 369,564        $  (1,114)     $ 494,173
Long-term debt...........       354,264             --           --           354,264            564               --        354,828
Other long-term
  liabilities............         1,583             --           --             1,583         16,657               --         18,240
Investment in
  subsidiaries...........       183,718             --      (84,506)           99,212             --          (99,212)            --
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------
Total liabilities........       595,100        130,767     (145,085)          580,782        386,785         (100,326)       867,241
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------

Stockholders' equity
  (deficit)..............      (292,947)       (84,506)      84,506          (292,947)        (99,212)         99,212      (292,947)
                           -------------   ------------ -------------   --------------   -------------   --------------  -----------

Total liabilities and
  stockholders' equity
  (deficit)..............     $ 302,153      $  46,261    $ (60,579)         $287,835       $ 287,573       $  (1,114)     $ 574,294
                           =============   ============ =============   ==============   =============   ===========================




(1) Amounts in AirGate  consolidated  include the effects of purchase accounting
related to the iPCS acquisition.  Balance sheet information includes $44 million
of debt and $1 million of net assets as of September  30, 2002.  The net loss of
AirGate includes expenses related to the effects of purchase accounting for iPCS
of $5.6  million and $283.7  million for the nine months ended June 30, 2003 and
2002,  respectively.  The nine months ended June 30, 2002 includes a tax benefit
related to the iPCS  acquisition  of $28.8  million.  Subsequent to February 23,
2003,  AirGate no longer  consolidates the accounts and results of operations of
its  unrestricted  subsidiary  iPCS.  The  accounts  of iPCS are  recorded as an
investment using the cost method of accounting.



                                     Unaudited Condensed Consolidating Statement of Operations
                                             For the Three Months Ended June 30, 2003


                                  AirGate PCS,   AirGate Guarantor     Eliminations
                                      Inc.          Subsidiaries                       Consolidated
                                ----------------- ----------------- ----------------- --------------
                                                                                
Total revenue..................        $  83,186         $      --        $     --      $ 83,186
Cost of revenue................          (46,786)            (4,223)            --       (51,009)
Selling and marketing..........          (11,656)            (1,047)            --       (12,703)
General and administrative.....           (4,892)              (332)            --        (5,224)
Depreciation and amortization..          (10,798)              (790)            --       (11,588)
Non-cash stock compensation
  expense......................             (177)                --             --          (177)
                                ------------------ ------------------ -------------- --------------

Total operating expense........          (74,309)            (6,392)            --       (80,701)
                                ------------------ ------------------ -------------- --------------

Operating income (loss)........            8,877             (6,392)                       2,485
Other, net (principally
  interest)....................          (10,741)                 9             --        (10,732)
Loss in subsidiaries...........           (6,383)                --           6,383            --
                                ------------------ ------------------ -------------- --------------

Loss before income tax ........           (8,247)            (6,383)          6,383        (8,247)
Income tax.....................               --                 --             --             --
                                ------------------ ------------------ -------------- --------------

Net loss.......................        $  (8,247)        $   (6,383)      $     6,383       $ (8,247)
                                ================== ================== =================  =============






                                                       Unaudited Condensed Consolidating Statement of Operations
                                                                For the Three Months Ended June 30, 2002

                                AirGate      AirGate                                        iPCS
                                 PCS,       Guarantor                       AirGate      Non-Guarantor
                                 Inc.      Subsidiaries   Eliminations  Consolidated(1)  Subsidiary    Eliminations     Consolidated
                              ------------ -------------  ------------- -------------- -------------  --------------- --------------
                                                                                                          
Total revenue...............    $  81,147     $      --      $      --    $    81,147    $   41,491      $      171     $   122,809
Cost of revenue.............      (53,728)       (3,837)            --        (57,565)      (35,236)            682         (92,119)
Selling and marketing.......      (15,292)         (558)            --        (15,850)      (11,428)           (853)        (28,131)
General and administrative..       (4,364)         (131)            --         (4,495)       (1,713)             --          (6,208)
Depreciation and
   amortization.............      (17,828)       (2,181)            --        (20,009)      (10,751)             --         (30,760)
Non-cash stock compensation
   expense..................         (183)           --             --           (183)           --              --            (183)
                              ------------ -------------  ------------- -------------- -------------  ------------------------------
Total operating expense.....      (91,395)       (6,707)            --        (98,102)      (59,128)           (171)       (157,401)
                              ------------ -------------  ------------- -------------- -------------  ------------------------------

Operating loss..............      (10,248)       (6,707)                      (16,955)      (17,637)             --         (34,592)
Other, net (principally
   interest)................       (9,505)          764             --         (8,741)       (6,746)             --         (15,487)
Loss in subsidiaries........      (30,326)          --           5,943        (24,383)           --           24,383              --
                              ------------ -------------  ------------- -------------- -------------  ------------------------------

Loss before income tax .....      (50,079)       (5,943)         5,943        (50,079)      (24,383)          24,383        (50,079)
Income tax .................           --            --             --            --            --               --              --
                              ------------ -------------  ------------- -------------- -------------  ------------------------------


Net loss....................    $ (50,079)    $  (5,943)     $   5,943    $   (50,079)   $  (24,383)      $   24,383     $  (50,079)
                              ============ =============  ============= ============== =============  ==============================






                                                     Unaudited Condensed Consolidating Statement of Operations
                                                             For the Nine Months Ended June 30, 2003

                              AirGate        AirGate     Eliminations      AirGate          iPCS        Eliminations  Consolidated
                                            Guarantor                    Consolidated(1)  Non-Guarantor
                             PCS, Inc.    Subsidiaries                                   Subsidiary
                            ------------- -------------- ------------   --------------- --------------  ------------ ---------------



                                                                                                   
Total revenue..............   $  241,799     $       --     $    --     $    241,799   $     79,364    $     (443)     $  320,720
Cost of revenue............     (140,675)       (12,803)         --          (153,478)       (63,321)          443       (216,356)
Selling and marketing......      (37,867)        (2,996)         --           (40,863)       (16,417)           --        (57,280)
General and administrative.      (13,416)        (1,613)         --           (15,029)        (6,881)           --        (21,910)
Depreciation and
  amortization.............      (33,984)        (7,161)         --           (41,145)       (14,677)           --        (55,822)
Non-cash stock
  compensation expense.....         (530)           --           --              (530)            --            --           (530)
                            ------------- -------------- ------------   --------------- --------------  ------------ ---------------

Total operating expense....     (226,472)       (24,573)         --          (251,045)      (101,296)          443       (351,898)
                            ------------- -------------- ------------   --------------- --------------  ------------ ---------------

Operating income (loss) ...       15,327        (24,573)         --            (9,246)       (21,932)                     (31,178)
Other, net (principally
  interest)................      (30,829)           117          --           (30,712)       (15,052)           --        (45,764)
Loss in subsidiaries.......      (61,440)            --       24,456          (36,984)            --        36,984             --
                            ------------- -------------- ------------   --------------- --------------  ------------ ---------------

Loss before income tax.....      (76,942)       (24,456)      24,456           (76,942)       (36,984)       36,984        (76,942)
Income tax.................          --              --           --               --              --            --             --
                            ------------- -------------- ------------   --------------- --------------  ------------ ---------------


Net loss...................    $ (76,942)    $  (24,456)     $24,456      $    (76,942)   $   (36,984)   $   36,984     $  (76,942)
                            ============= ============== ============   =============== ==============  ============ ===============






                                                          Unaudited Condensed Consolidating Statement of Operations
                                                                   For the Nine Months Ended June 30, 2002

                             AirGate PCS,      AirGate     Eliminations    AirGate         iPCS        Eliminations
                                              Guarantor                  Consolidated(1) Non-Guarantor                 Consolidated
                                 Inc.       Subsidiaries                                 Subsidiary
                             -------------- -------------- ------------ -------------- -------------- ------------- ---------------

                                                                                                 
Total revenue..............   $    226,111   $         --   $      --    $   226,111    $    93,975     $    (683)   $   319,403
Cost of revenue............       (152,964)       (11,347)         --       (164,311)       (83,052)          683       (246,680)
Selling and marketing......        (57,868)        (2,057)         --        (59,925)       (25,643)           --        (85,568)
General and administrative.         (8,605)          (452)         --         (9,057)        (9,220)           --        (18,277)
Depreciation and
  amortization.............        (49,301)        (6,344)         --        (55,645)       (21,596)           --        (77,241)
Non-cash stock
  compensation expense.....           (597)            --          --           (597)            --            --           (597)
Goodwill impairment........       (261,212)            --          --       (261,212)            --            --       (261,212)
                             -------------- -------------- ------------ -------------- -------------- ------------- ---------------

Total operating expense....       (530,547)       (20,200)         --       (550,747)      (139,511)          683       (689,575)
                             -------------- -------------- ------------ -------------- -------------- ------------- ---------------

Operating loss.............       (304,436)       (20,200)          --      (324,636)       (45,536)          --        (370,172)
Other, net (principally
  interest)................        (27,618)         2,032           --       (25,586)       (14,636)          --         (40,222)
Loss in subsidiaries.......        (78,340)           --        18,168       (60,172)            --       60,172            --
                             -------------- -------------- ------------ -------------- -------------- ------------- ---------------

Loss before income tax
  benefit..................       (410,394)       (18,168)      18,168       (410,394)       (60,172)      60,172       (410,394)
Income tax benefit.........         28,761             --          --          28,761             --           --         28,761
                             -------------- -------------- ------------ -------------- -------------- ------------- ---------------


Net loss...................     $ (381,633)  $    (18,168)   $  18,168    $  (381,633)   $   (60,172)    $  60,172    $  (381,633)
                             ============== ============== ============ ============== ============== ============= ===============






                                                   Unaudited Condensed Consolidating Statement of Cash Flows
                                                             For the Nine Months Ended June 30, 2003


                                           AirGate                                            iPCS
                          AirGate PCS,    Guarantor                      AirGate         Non-Guarantor
                              Inc.       Subsidiaries     Eliminations  Consolidated(1)   Subsidiary     Eliminations   Consolidated
                          -------------- -------------    ------------- --------------   -------------  -------------- -------------


                                                                                                       
Operating activities,
  net..................        $ 29,857      $  (121 )        $   --        $ 29,736       $  (9,086)       $  --         $ 20,650

Investing activities,
  net..................         (10,369)         --               --         (10,369)        (18,500)          --          (28,869)
Financing activities,
  net..................           6,539          --               --           6,539          (2)              --            6,537
                          -------------- -------------    ------------- --------------   -------------  -------------- -------------

Increase (decrease) in
  cash and cash
  equivalent...........          26,027         (121)             --          25,906         (27,588)          --           (1,682)
Cash at beginning of
  period...............           4,769          118              --           4,887          27,588           --           32,475
                          -------------- -------------    ------------- --------------   -------------  -------------- -------------

Cash at end of period..        $ 30,796       $   (3 )        $   --       $  30,793         $   --        $   --         $ 30,793
                          ============== =============    ============= ==============   =============  ============== =============





                                                      Unaudited Condensed Consolidating Statement of Cash Flows
                                                               For the Nine Months Ended June 30, 2002


                                                                                            iPCS
                          AirGate PCS,    Guarantor                      AirGate         Non-Guarantor
                              Inc.       Subsidiaries     Eliminations  Consolidated(1)   Subsidiary     Eliminations   Consolidated
                          -------------- -------------    ------------- --------------   -------------  -------------- -------------

                                                                                                 
Operating activities,
  net..................     $ (33,348)    $   4,193         $     --     $  (29,15)    $  (19,642)          $   --    $   (48,797)

Investing activities,
  net..................       (9,881 )       (4,055)              --        (13,93)       (45,125)              --        (59,061)
Financing activities,
  net..................       57,452            --                --         57,452        59,996               --        117,448
                          ------------  --------------   ------------- --------------  -------------    -------------  -------------


Increase (decrease) in
  cash and cash
  equivalent...........       14,223            138             --         14,361        (4,771)               --            9,590
Cash at beginning of
  period...............       (9,955)          (157)            --         (10,11)       24,402                --           14,290
                          ------------  --------------   ------------- --------------  -------------    -------------  -------------

Cash at end of period..    $   4,268         $  (19)        $   --      $   4,249      $  19,631            $  --      $   23,880
                          ============  ==============   ============= ==============  =============    =============  =============




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

Management's  Discussion  and Analysis of Results of  Operations  and  Financial
Condition ("MD&A") contains forward looking statements that are based on current
expectations,   estimates,  forecasts  and  projections  about  us,  our  future
performance,  our liquidity, the wireless industry, our beliefs and management's
assumptions.  In addition,  other written and oral  statements  that  constitute
forward-looking  statements  may be made by us or on our  behalf.  Such  forward
looking statements  include statements  regarding expected financial results and
other planned events, including but not limited to, anticipated liquidity, churn
rates,  ARPU,  CPGA and CCPU  (all as  defined  in the Key  Operating  Metrics),
roaming  rates,  EBITDA (as defined in the Key Operating  Metrics),  and capital
expenditures.  Words  such as  "anticipate,"  "assume,"  "believe,"  "estimate,"
"expect," "intend," "plan," "seek",  "project,"  "target," "goal," variations of
such words and similar expressions are intended to identify such forward-looking
statements.  These  statements  are not  guarantees  of future  performance  and
involve  certain  risks,  uncertainties  and  assumptions  that are difficult to
predict.  Therefore,  actual future events or results may differ materially from
these statements. These risks and uncertainties include:

o    the  impact  and  outcome  of  the  iPCS  bankruptcy   filing  and  related
     proceedings;

o    the  competitiveness  and impact of Sprint's pricing plans and PCS products
     and services;

o    subscriber credit quality;

o    the potential to experience a continued high rate of subscriber turnover;

o    the ability of Sprint to provide back office  billing,  subscriber care and
     other   services   and  the  quality  and  costs  of  such   services   or,
     alternatively, our ability to outsource all or a portion of these services;

o    inaccuracies in financial information provided by Sprint;

o    new charges and fees, or increased charges and fees, charged by Sprint;

o    the impact and outcome of disputes with Sprint;

o    rates of penetration in the wireless industry;

o    our significant level of indebtedness;

o    the impact and outcome of legal  proceedings  between other Sprint  network
     partners and Sprint;

o    adequacy of bad debt and other allowances;

o    the potential need for additional sources of liquidity;

o    anticipated future losses;

o    subscriber purchasing patterns;

o    customer satisfaction with our network and operations;

o    potential fluctuations in quarterly results;

o    an adequate supply of subscriber equipment;

o    risks related to future growth and expansion; and

o    the volatility of the market price of AirGate's common stock.


These and other  applicable  risks and  uncertainties  are summarized  under the
captions "Future Trends That May Affect Operating Results, Liquidity and Capital
Resources"  included in this Item 2  "Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations" of this quarterly report on Form
10-Q and "Risk Factors"  included in Part II under "Item 5 - Other  Information"
of this quarterly report on Form 10-Q and elsewhere in this report.

For a further list of and description of such risks and  uncertainties,  see the
reports filed by us with the SEC.  Except as required  under federal  securities
law and the rules and  regulations  of the SEC, we do not have any  intention or
obligation to update publicly any forward looking  statements after distribution
of this report,  whether as a result of new information,  future events, changes
in assumptions or otherwise.



Overview

On July 22, 1998,  AirGate entered into  management and related  agreements with
Sprint whereby it became the network partner of Sprint with the right to provide
100% digital PCS products and services under the Sprint brand names in AirGate's
original  territory in the southeastern  United States. In January 2000, AirGate
began commercial operations with the launch of four markets covering 2.2 million
residents in AirGate's  territory.  By September 30, 2000,  AirGate had launched
commercial  PCS  service  in all 21 of its  markets,  which  comprise  AirGate's
original  territory.  At June 30, 2003,  AirGate had total  network  coverage of
approximately  6.0 million  residents or 83% of the 7.2 million residents in its
territory.

Under  AirGate's  long-term  agreements  with  Sprint,  we manage our network on
Sprint's  licensed  spectrum  and have the right to use the Sprint  brand  names
royalty-free  during our PCS  affiliation  with  Sprint.  We also have access to
Sprint's national marketing support and distribution  programs and are generally
required to buy network equipment and subscriber  handsets from vendors approved
by Sprint or from Sprint directly.  The agreements with Sprint generally provide
that these  purchases  are to be made at the same  discounted  rates  offered by
vendors  to  Sprint  based  on its  large  volume  purchases.  AirGate  pays  an
affiliation fee of 8% of collected  revenues to Sprint.  We are entitled to 100%
of revenues  collected from the sale of handsets and  accessories and on roaming
revenue  received when customers of Sprint and Sprint's  other network  partners
make a wireless call on our PCS network.

On November 30, 2001, AirGate acquired iPCS, a network partner of Sprint with 37
markets in the midwestern states of Michigan,  Illinois,  Iowa and Nebraska. The
acquisition  of iPCS  increased the total  resident  population in the Company's
markets  from  approximately  7.1  million to  approximately  14.5  million.  On
February 23,  2003,  iPCS filed a Chapter 11  bankruptcy  petition in the United
States  Bankruptcy Court for the Northern District of Georgia for the purpose of
effecting a court-administered  reorganization.  In accordance with Statement of
Financial   Accounting   Standards   ("SFAS")  No.  94   "Consolidation  of  All
Majority-Owned  Subsidiaries"  and Accounting  Research  Bulletin ("ARB") No. 51
"Consolidated Financial Statements," when control of a majority-owned subsidiary
does not rest with the majority  owners (as, for instance,  where the subsidiary
is in legal reorganization or in bankruptcy), ARB No. 51 precludes consolidation
of the majority-owned  subsidiary. As a result, subsequent to February 23, 2003,
AirGate no longer  consolidates  the accounts and results of  operations of iPCS
and the accounts of iPCS are recorded as an investment  using the cost method of
accounting.

As  required  by  the  terms  of  AirGate's  and  iPCS'  respective  outstanding
indebtedness,  AirGate  and iPCS  conduct its  business  as  separate  corporate
entities from the other.  AirGate's notes require  subsidiaries of AirGate to be
classified as either "restricted subsidiaries" or "unrestricted subsidiaries." A
restricted  subsidiary  is defined  generally as any  subsidiary  that is not an
unrestricted  subsidiary.  An  unrestricted  subsidiary  includes any subsidiary
which:

o    has been  designated  an  unrestricted  subsidiary  by the AirGate board of
     directors,  o has no indebtedness which provides recourse to AirGate or any
     of its  restricted  subsidiaries,  o is not  party  to any  agreement  with
     AirGate  or any of its  restricted  subsidiaries,  unless  the terms of the
     agreement are no less  favorable to AirGate or such  restricted  subsidiary
     than those that might be obtained from persons unaffiliated with AirGate,

o    is a  subsidiary  with  respect  to which  neither  AirGate  nor any of its
     restricted  subsidiaries  has any  obligation to subscribe  for  additional
     equity  interests,   maintain  or  preserve  such  subsidiary's   financial
     condition or cause such subsidiary to achieve certain operating results,

o    has  not   guaranteed  or  otherwise   provided   credit  support  for  any
     indebtedness of AirGate or any of its restricted subsidiaries, and

o    has at least one director and one executive  officer that are not directors
     or executive officers of AirGate or any of its restricted subsidiaries.

AirGate's notes impose certain affirmative and restrictive  covenants on AirGate
and its restricted  subsidiaries  and also include as events of default  certain
events,   circumstances  or  conditions  involving  AirGate  or  its  restricted
subsidiaries.  Because iPCS is an  unrestricted  subsidiary,  the  covenants and
events of default under AirGate's notes generally do not apply to iPCS.

AirGate's  credit  facility also imposes  certain  restrictions  on, and applies
certain  events of default to events,  circumstances  or  conditions  involving,
AirGate  and  its  subsidiaries.  AirGate's  senior  credit  facility,  however,
expressly  excludes iPCS from the definition of "subsidiary."  Therefore,  these
restrictions and events of default applicable to AirGate and its subsidiaries do
not generally apply to iPCS.

CRITICAL ACCOUNTING POLICIES

The Company relies on the use of estimates and makes assumptions that impact its
financial  condition and results.  These  estimates and assumptions are based on
historical results and trends as well as the Company's forecasts as to how these
might change in the future.  Several of the most  critical  accounting  policies
that materially impact the Company's results of operations include:



Allowance for Doubtful Accounts

Estimates are used in  determining  the allowance for doubtful  accounts and are
based on historical collection and write-off experience,  current trends, credit
policies  and  accounts  receivable  by aging  category.  In  determining  these
estimates,  the  Company  compares  historical  write-offs  in  relation  to the
estimated period in which the subscriber was originally billed. The Company also
looks at the average  length of time that elapses  between the original  billing
date and the date of write-off in determining  the adequacy of the allowance for
doubtful accounts by aging category. From this information, the Company provides
specific amounts to the aging categories.  The Company provides an allowance for
substantially all receivables over 90 days old.

The Company  provides a  reduction  in revenues  for those  subscribers  that it
anticipates  will not pay late  payment fees and early  cancellation  fees using
historical information. The reserve for late payment fees and early cancellation
fees are included in the allowance for doubtful accounts balance.

For AirGate, the allowance for doubtful accounts was $4.6 million as of June 30,
2003 and $6.8 million as of September  30, 2002.  If the  allowance for doubtful
accounts  is not  adequate,  it could  have a  material  adverse  affect  on the
Company's liquidity, financial position and results of operations.

The Company also reviews  current trends in the credit quality of its subscriber
base.  As of June 30,  2003,  30% of  AirGate's  subscriber  base  consisted  of
sub-prime credit quality subscribers.  Sprint has a program in which subscribers
with lower quality credit or limited credit history may nonetheless  sign up for
service subject to certain account  spending  limits,  if the subscriber makes a
deposit ranging from $125 to $250. In May 2001, Sprint introduced the no-deposit
account  spending limit  program,  in which the deposit  requirement  was waived
except in very limited  circumstances  (the "NDASL program").  The NDASL program
was  replaced  in late 2001 with the Clear Pay  program.  The Clear Pay  program
re-instituted  the deposit for only the lowest credit quality  subscribers.  The
NDASL and Clear  Pay  programs  and their  associated  lack of  general  deposit
requirements increased the number of the Company's sub-prime credit subscribers.
In February 2002,  Sprint allowed its network partners to re-institute  deposits
in a program  called the Clear Pay II program.  The Clear Pay II program and its
deposit requirements are currently in effect in all of AirGate's markets,  which
reinstated a deposit  requirement of $125 for most sub-prime credit subscribers.
In early February 2003,  management  increased the deposit threshold to $250 for
sub-prime customers.

First Payment Default Subscribers

The Company had previously  reserved for subscribers  that it anticipated  would
never pay a bill.  During the three  months  ended March 31,  2003,  the Company
experienced a significant  improvement  in customer  payment  behavior for these
customers  as well as a  significant  improvement  in the credit  quality of new
subscribers to the Company.  As a result,  the Company determined that the first
payment default reserve is no longer necessary.  At June 30, 2003, first payment
default reserve was $0.

Revenue Recognition

The Company  recognizes  revenue  when  persuasive  evidence  of an  arrangement
exists,  services have been rendered or products have been delivered,  the price
to the  buyer  is fixed  and  determinable,  and  collectibility  is  reasonably
assured.  The Company's  revenue  recognition  polices are  consistent  with the
guidance in Staff Accounting  Bulletin ("SAB") No. 101, "Revenue  Recognition in
Financial Statements" promulgated by the Securities and Exchange Commission.

The Company records  equipment revenue from the sale of handsets and accessories
to subscribers in its retail stores and to local distributors in its territories
upon delivery to the subscriber.  The Company does not record equipment  revenue
on handsets and accessories  purchased by subscribers from national  third-party
retailers  such as Radio  Shack,  Best Buy and Circuit  City,  or directly  from
Sprint by subscribers  in its  territories.  The Company  believes the equipment
revenue  and  related  cost of  equipment  associated  with the sale of wireless
handsets  and  accessories  is a  separate  earnings  process  from  the sale of
wireless  services to  subscribers.  Because such  arrangements do not require a
customer to subscribe to the Company's wireless services and because the Company
sells wireless  handsets to existing  customers at a loss, the Company currently
accounts for these transactions  separately from agreements to provide customers
wireless service.

The  Company's  subscribers  pay an  activation  fee to the  Company  when  they
initiate  service.  The Company  defers  activation fee revenue over the average
life of its  subscribers,  which  is  estimated  to be 30  months.  The  Company
recognizes  service  revenue from its  subscribers as they use the service.  The
Company provides a reduction of recorded revenue for billing  adjustments,  late
payment fees, and early  cancellation  fees.  The Company also reduces  recorded
revenue for rebates and discounts given to subscribers on wireless handset sales
in  accordance   with  Emerging  Issues  Task  Force  ("EITF")  Issue  No.  01-9
"Accounting  for  Consideration  Given by a Vendor to a Subscriber  (Including a
Reseller of the Vendor's  Products)."  For  industry  competitive  reasons,  the



Company  sells  wireless  handsets at a loss.  The Company  participates  in the
Sprint national and regional  distribution  programs in which national retailers
such as Radio  Shack,  Best Buy and Circuit  City sell Sprint PCS  products  and
services.  In order to facilitate  the sale of Sprint PCS products and services,
national retailers purchase wireless handsets from Sprint for resale and receive
compensation from Sprint for Sprint PCS products and services sold. For industry
competitive  reasons,  Sprint  subsidizes the price of these handsets by selling
the handsets at a price below cost. Under the Company's Sprint agreements,  when
a national retailer sells a handset purchased from Sprint to a subscriber in the
Company's  territories,  the Company is obligated  to  reimburse  Sprint for the
handset  subsidy.  The Company  does not  receive  any revenue  from the sale of
handsets and  accessories  by such national  retailers.  The Company  classifies
these  handset  subsidy  charges as a selling  and  marketing  expense for a new
subscriber  handset sale and classifies these subsidies as a cost of service and
roaming for a handset upgrade to an existing subscriber.

Sprint retains 8% of collected  service  revenue from  subscribers  based in the
Company's  markets and from  non-Sprint  subscribers who roam onto the Company's
network. The amount of affiliation fee retained by Sprint is recorded as cost of
service and roaming.  Revenue  derived from the sale of handsets and accessories
by the Company and from certain roaming services  (outbound  roaming and roaming
revenue from Sprint PCS and its PCS network partner subscribers) are not subject
to the 8% affiliation fee from Sprint.

The  Company  defers  direct  subscriber  activation  costs  when  incurred  and
amortizes these costs using the  straight-line  method over 30 months,  which is
the estimated average life of a subscriber.  Direct subscriber  activation costs
also  include  credit  check fees and loyalty  welcome  call fees charged to the
Company  by Sprint and costs  incurred  by the  Company to operate a  subscriber
activation center.

Impairment of Long-Lived Assets and Goodwill

The Company  accounts for long-lived  assets and goodwill in accordance with the
provisions  of  Statement of Financial  Accounting  Standards  ("SFAS") No. 144,
"Accounting  for the  Impairment or Disposal of Long-Lived  Assets" and SFAS No.
142,  "Goodwill  and  Other  Intangible  Assets."  SFAS No.  144  requires  that
long-lived  assets  and  certain   identifiable   intangibles  be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  Recoverability of assets to
be held and used is measured by a comparison of the carrying  amount of an asset
to future net cash flows  expected to be generated by the asset.  If such assets
are  considered to be impaired,  the  impairment to be recognized is measured by
the amount by which the carrying  amount of the assets exceeds the fair value of
the assets.  Assets to be disposed of are  reported at the lower of the carrying
amount or fair value less costs to sell.  SFAS No. 142 requires annual tests for
impairment of goodwill and intangible  assets that have indefinite  useful lives
and  interim  tests when an event has  occurred  that more  likely  than not has
reduced  the fair  value of such  assets.  The  Company no longer has any assets
recorded subject to SFAS 142 impairment  testing.  As of September 30, 2002, the
Company  recorded  substantial  write-offs  of long lived  assets  and  goodwill
relating  to its iPCS  subsidiary.  Management  will  continue  to  monitor  any
triggering events and perform re-evaluations, as necessary.

NEW ACCOUNTING PRONOUNCEMENTS

See Note 2 to the  consolidated  financial  statements  for a description of new
accounting pronouncements and their impact on AirGate.


RESULTS OF OPERATIONS

The following  discussion  of the results of operations  includes the results of
operations of iPCS subsequent to November 30, 2001, its date of acquisition, but
as a result of iPCS' Chapter 11 bankruptcy filing,  does not include the results
of operations of iPCS subsequent to February 23, 2003. iPCS filed for Chapter 11
bankruptcy on February 23, 2003. In accordance  with SFAS No. 94 and ARB No. 51,
iPCS'  results  of  operations  are  not  consolidated  with  AirGate's  results
subsequent  to  February  23, 2003 and the  accounts of iPCS are  recorded as an
investment  using the cost method of  accounting.  AirGate  results  include the
effects  of  purchase   accounting   related  to  the  iPCS   acquisition.   The
comparability  of the  Company's  results  for the  quarter  ended June 30, 2003
compared  to the same  period  for 2002 are  affected  by the  exclusion  of the
results of iPCS for the quarter ended June 30, 2003. As a result and in addition
to the other  factors  described  below for AirGate,  the  exclusion of the iPCS
results have the effect of reducing  consolidated  Company revenues and expenses
in the  quarter  ended June 30, 2003  compared to the same period for 2002.  The
comparability  of the Company's  results for the nine months ended June 30, 2003
to the same period for 2002 are affected by the exclusion of the results of iPCS
for the periods  prior to November 30, 2001 and after  February  23, 2003.  As a
result and in addition to the other  factors  described  below for AirGate,  the
exclusion  of iPCS  results  after  February 23, 2003 has the effect of lowering
revenues  and  expenses in the nine months  ended June 30, 2003  compared to the
same period in 2002,  which is partially  offset by the exclusion of results for
iPCS prior to November 30, 2001.



Financial Measures and Key Operating Metrics

We use certain  operating  and  financial  measures  that are not  calculated in
accordance with accounting  principles  generally accepted in the United States,
or GAAP.  A non-GAAP  financial  measure is defined as a numerical  measure of a
company's  financial  performance  that (i) excludes  amounts,  or is subject to
adjustments that have the effect of excluding amounts,  that are included in the
comparable  measure  calculated  and  presented in  accordance  with GAAP in the
statement of income or statement of cash flows; or (ii) includes amounts,  or is
subject to  adjustments  that have the  effect of  including  amounts,  that are
excluded from the comparable measure so calculated and presented.

Terms such as  subscriber  net  additions,  average  revenue per user  ("ARPU"),
churn,  cost per gross  addition  ("CPGA")  and cash cost per user  ("CCPU") are
important  operating metrics used in the wireless  telecommunications  industry.
These metrics are important to compare us to other wireless  service  providers.
ARPU,  CCPU and CPGA also assist  management  in budgeting and CPGA also assists
management in quantifying  the  incremental  costs to acquire a new  subscriber.
Except for churn and net subscriber additions, we have included a reconciliation
of these metrics to the most directly  comparable GAAP financial measure.  Churn
and subscriber net additions are operating  statistics  with no comparable  GAAP
financial  measure.  ARPU,  CPGA  and  CCPU are  supplements  to GAAP  financial
information  and should not be considered an alternative  to, or more meaningful
than, revenues, expenses or net loss as determined in accordance with GAAP.

Earnings before interest, taxes, depreciation and amortization,  or "EBITDA," is
a  performance  metric we use and which is used by other  companies.  Management
believes  that  EBITDA is a useful  adjunct  to net loss and other  measurements
under GAAP because it is a  meaningful  measure of a company's  performance,  as
interest,  taxes,  depreciation and amortization can vary significantly  between
companies due in part to differences  in accounting  policies,  tax  strategies,
levels of indebtedness,  capital purchasing practices and interest rates. EBITDA
also assists  management in evaluating  operating  performance  and is sometimes
used to evaluate performance for executive compensation.  We have included below
a presentation of the GAAP financial measure most directly comparable to EBITDA,
which is net loss,  as well as a  reconciliation  of EBITDA to net loss. We have
also  provided a  reconciliation  to net cash  provided  by (used in)  operating
activities as supplemental information. EBITDA is a supplement to GAAP financial
information  and should not be considered an alternative  to, or more meaningful
than,  net loss,  cash flow or operating  loss as determined in accordance  with
GAAP.  EBITDA has distinct  limitations as compared to GAAP  information such as
net loss,  cash flow or operating  loss. By excluding  interest and tax payments
for  example,  an investor  may not see that both  represent a reduction in cash
available  to  the  Company.  Likewise,  depreciation  and  amortization,  while
non-cash  items,  represent  generally  the  devaluation  of assets that produce
revenue for the Company.

EBITDA,  ARPU, churn, CPGA and CCPU as used by the Company may not be comparable
to a similarly titled measure of another company.

The following terms used in this report have the following meanings:

"EBITDA" means earnings before interest, taxes, depreciation and amortization.

"ARPU"  summarizes  the average  monthly  service  revenue  per user,  excluding
roaming revenue.  ARPU is computed by dividing service revenue for the period by
the average subscribers for the period.

"Churn" is the average monthly rate of subscriber turnover that both voluntarily
and  involuntarily  discontinued  service  during  the  period,  expressed  as a
percentage  of the average  subscriber  base.  Churn is computed by dividing the
number of subscribers that discontinued service during the period, net of 30-day
returns, by the average subscribers for the period.

"CPGA" summarizes the average cost to acquire new subscribers during the period.
CPGA is  computed  by adding  the income  statement  components  of selling  and
marketing,  cost of  equipment  and  activation  costs  (which are included as a
component of cost of service) and reducing that amount by the equipment  revenue
recorded.  That net amount is then divided by the total new subscribers acquired
during the period.

"CCPU" is a measure of the average monthly cash costs to operate the business on
a per user basis consisting of subscriber support,  network operations,  service
delivery,  roaming expense, bad debt expense, wireless handset upgrade subsidies
(but not commissions)  and other general and  administrative  costs,  divided by
average subscribers for the period.

For the quarter ended June 30, 2003 compared to the quarter ended June 30, 2002:



The table  below  sets  forth key  operating  metrics  for the  Company  for the
quarters ended June 30, 2003 and 2002.



                                                                    Quarter Ended June 30,
                                                     2003                                           2002
                                     --------------------------------------     ----------------------------------------------
                                    AirGate            iPCS       Combined          AirGate           iPCS         Combined
                                    -------            ----       --------          -------           ----         --------
                                                                                                      
Subscriber Gross Additions           38,919              --         38,919           47,529         32,370           79,899
Subscriber Net Additions              5,593              --          5,593           11,404         14,675           26,079
Total Subscribers                   364,157              --        364,157          337,303        195,143          532,446
ARPU                                 $59.90              --         $59.90           $57.52         $53.24           $55.97
Churn  (with subscriber reserve)       2.9%              --           2.9%             3.3%           2.9%             3.2%
Churn (without subscriber reserve)     2.9%              --           2.9%             3.6%           3.2%             3.4%
CPGA                                   $399              --           $399             $418           $441             $436
CCPU                                    $47              --            $47              $56            $59              $57
Capital Expenditures (cash)
  (in thousands)                     $3,715              --         $3,715          $11,241        $17,641          $28,882
EBITDA (in thousands)               $14,084              --        $14,084           $2,371        $(6,203)         $(3,832)


The  reconciliation  of  EBITDA  to our  reported  net loss,  as  determined  in
accordance with GAAP, is as follows (dollar amounts in thousands):


                                                                    Quarter Ended June 30,
                                                       2003                                                2002
                                  -----------------------------------------------      ---------------------------------------------
                                   AirGate           iPCS             Combined            AirGate          iPCS           Combined
                                   -------           ----             --------            -------          ----           --------
                                                                                                           
Net Loss                            $ (8,247)           $ --            $ (8,247)         $(25,696)       $ (24,383)       $(50,079)
    Depreciation and amortization     11,588              --              11,588            19,326           11,434          30,760
    Interest income                      (27)             --                 (27)              (23)            (291)           (314)
    Interest expense                  10,770              --              10,770             8,764            7,037          15,801
                                    --------            ----            --------           -------         ---------       ---------
    EBITDA                          $ 14,084            $ --            $ 14,084           $ 2,371         $ (6,203)       $ (3,832)
                                    ========            ====            ========           =======         =========        ========


The  reconciliation  of  EBITDA  to net cash  provided  by (used  in)  operating
activities, as determined in accordance with GAAP, is as follows (dollar amounts
in thousands):


                                                                         Quarter Ended June 30,
                                                           2003                                         2002
                                          ---------------------------------------    -------------------------------------------
                                            AirGate       iPCS        Combined          AirGate           iPCS        Combined
                                            -------       ----        --------          -------           ----        --------
                                                                                                       
Net cash provided by (used in)
operating activities                       $ 14,109        $ --        $  14,109        $(11,035)       $   113       $ (10,922)
  Change in operating assets and
liabilites                                     (180)         --             (180)         17,752         (4,124)         13,628
  Interest expense                           10,770          --           10,770           8,764          7,037          15,801
  Accretion of interest                      (8,540)         --           (8,540)         (7,439)        (6,526)        (13,965)
  Interest and other income                     (27)         --              (27)            (23)          (291)           (314)
  Provision for doubtful accounts            (1,569)         --           (1,569)         (5,163)        (2,330)         (7,493)
  Other expense                                (479)         --             (479)           (485)           (82)           (567)
                                           --------        ----         --------        --------       --------        ---------
EBITDA                                     $ 14,084        $ --         $ 14,084        $  2,371       $ (6,203)       $ (3,832)
                                           ========        ====         ========        ========       ========        =========


The reconciliation of ARPU to service revenue, as determined in accordance with
GAAP, is as follows (dollar amounts in thousands, except per unit data):


                                                                        Quarter Ended June 30,
                                                          2003                                           2002
                                        -----------------------------------------     -------------------------------------------
                                          AirGate         iPCS        Combined          AirGate          iPCS         Combined
                                          -------         ----        --------          -------          ----         --------
                                                                                                           
Average Revenue per User (ARPU):
Service revenue                            $64,936         --         $64,936          $57,221        $29,998         $87,219
Average subscribers                        361,361         --         361,361          331,601        187,806         519,407
  ARPU                                      $59.90         --          $59.90           $57.52         $53.24          $55.97





The  reconciliation  of CCPU  to  cost of  service  expense,  as  determined  in
accordance  with GAAP, is calculated  as follows  (dollar  amounts in thousands,
except per unit data):


                                                                         Quarter Ended June 30,
                                                          2003                                           2002
                                         ----------------------------------------     -------------------------------------------
                                          AirGate         iPCS         Combined          AirGate            iPCS         Combined
                                          -------         ----         --------          -------            ----         --------
                                                                                                         
Cash Cost per User (CCPU):
Cost of service expense                    $ 46,040          $ --         $ 46,040          $ 51,276*       $31,808*      $82,401
Less: Activation expense                       (333)           --             (333)             (337)          (216)         (553)
Plus: General and administrative
      expense                                 5,224            --            5,224             4,495          1,713         6,208
                                           --------          -----        --------          --------       -------
     Total cash costs                      $ 50,931          $ --         $ 50,931          $ 55,434        $33,305       $88,056
                                           ========          ====         ========          ========        =======       =======
Average subscribers                         361,361            --          361,361           331,601        187,806       519,407
     CCPU                                       $47           $--              $47               $56            $59           $57


The  reconciliation of CPGA to selling and marketing  expense,  as determined in
accordance  with GAAP, is calculated  as follows  (dollar  amounts in thousands,
except per unit data):



                                                                         Quarter Ended June 30,
                                                           2003                                          2002
                                          ---------------------------------------     --------------------------------------------
                                          AirGate         iPCS         Combined          AirGate           iPCS          Combined
                                          -------         ----         --------          -------           ----          --------
                                                                                                          
Cost per Gross Add (CPGA):
Sales and marketing expense              $12,703          $ --          $12,703          $15,850*         $11,428*       $ 28,131
Plus: Activation expense                     333            --              333              337              216             553
Plus: Cost of equipment                    4,969            --            4,969            6,290*           3,428*          9,718
Less: Equipment revenue                   (2,486)           --           (2,486)          (2,627)*           (792)*        (3,590)

     Total acquisition costs             $15,519          $ --          $15,519          $19,850         $ 14,280        $ 34,812
                                         =======          ====          =======          =======         ========        ========
Gross Additions                           38,919            --           38,919           47,529           32,370          79,899
     CPGA                                   $399           $--             $399             $418             $441            $436


*Amounts are reflected prior to the elimination of intercompany transactions

Subscriber Net Additions

For AirGate,  subscriber net additions  decreased for the quarter ended June 30,
2003,  compared  to the  same  quarter  in  2002.  This  decrease  is due to the
reduction in subscriber gross additions offset partially by improved churn.

Subscriber Gross Additions

For AirGate, subscriber gross additions decreased for the quarter ended June 30,
2003  compared  to  the  same  quarter  in  2002.  This  decline  is  due to the
re-institution  of and  increase  in the deposit for  sub-prime  credit  quality
customers and actions taken to reduce acquisition costs.

EBITDA

For AirGate,  EBITDA for the quarter ended June 30, 2003 increased from the same
period in 2002.  This  increase  is a result of higher  revenues  and an overall
decrease  in  spending,  particularly  in  cost  of  services  and  selling  and
marketing.  EBITDA for AirGate was favorably impacted by $1.8 million of special
settlements  from Sprint  related to E911 and other items as described in Note 3
of the consolidated financial statements.

Average Revenue Per User

The increase in ARPU for AirGate for the quarter ended June 30, 2003 compared to
the same  quarter  for 2002 is  primarily  a result of an  increase  in customer
monthly recurring charges, offset by a reduction in revenue from customers using
minutes in excess of their  subscriber  usage plans and cessation of recognizing
terminating  long-distance  access  revenue.  Until June 30,  2002,  the Company
recorded  terminating  long-distance  access  revenue  billed by  Sprint  PCS to
long-distance  carriers. ARPU for AirGate was favorably impacted by $1.8 million
of special  settlements from Sprint related to E911 and other items as described
in Note 3 of the consolidated financial statements.

Churn

Churn  decreased  for the  quarter  ended June 30,  2003,  compared  to the same
quarter for 2002. The Company has focused on improving the credit quality of the
subscriber base. In February 2003, management increased the deposit required for
a  sub-prime  credit  customer  to begin  service to $250 in an effort to reduce
churn and bad debt and increase  the  percentage  of prime  credit  customers in
AirGate's  customer base. We believe these and other factors may have influenced
the  reduction in churn for the quarter ended June 30, 2003 compared to the same
period in 2002.




Cost Per Gross Addition

For AirGate,  CPGA decreased for the quarter ended June 30, 2003 compared to the
same quarter in 2002. The decrease is due primarily to reduced  promotional  and
advertising spending, partially offset by fewer subscriber gross additions.

Cash Cost Per User

For AirGate,  the decrease in CCPU for the quarter  ended June 30, 2003 compared
to the same  quarter  for  2002  reflects  lower  costs  resulting  from a lower
reciprocal  roaming  rate  charged  among  Sprint and its PCS network  partners,
decreased bad debt expenses reflecting an improved customer base, and the affect
of the fixed  network  and  administrative  support  costs  being  spread over a
greater number of average subscribers.

Revenues


                                                        Quarter Ended June 30,
                                                            (in thousands)
                                           2003                                               2002
                       ------------------------------------------     ---------------------------------------------
                          AirGate         iPCS          Combined        AirGate         iPCS           Combined
                          -------         ----          --------        -------        ------           --------
                                                                                       
Service Revenue           $ 64,936          $--           $64,936       $ 57,221       $ 29,998         $  87,219
Roaming Revenue             15,764           --            15,764         21,299         10,701            32,000
Equipment Revenue            2,486           --             2,486          2,627*           792*            3,590
                           -------         ----           -------       --------       --------         ---------
Total                     $ 83,186          $--           $83,186       $ 81,147       $ 41,491         $ 122,809
                           =======          ===           =======        =======        =======         =========


* Amounts are reflected prior to the elimination of intercompany transactions


We derive our revenue from the following sources:

     Service.  We sell wireless personal  communications  services.  The various
     types of service revenue associated with wireless  communications  services
     include   monthly   recurring   access  and  feature  charges  and  monthly
     non-recurring charges for local, wireless long distance and roaming airtime
     usage in excess of the subscribed usage plan.

     Roaming.  The Company  receives  roaming  revenue at a per-minute rate from
     Sprint and other Sprint PCS network  partners  when Sprint's or its network
     partner's PCS subscribers from outside of AirGate's territory use AirGate's
     network. The Company pays the same reciprocal roaming rate when subscribers
     from our  territories  use the  network of Sprint or its other PCS  network
     partners.  The  Company  also  receives  non-Sprint  roaming  revenue  when
     subscribers of other wireless service providers who have roaming agreements
     with Sprint roam on the Company's network.

     Equipment.   We  sell  wireless   personal   communications   handsets  and
     accessories  that  are  used by our  subscribers  in  connection  with  our
     wireless  services.  Equipment revenue is derived from the sale of handsets
     and accessories from Company owned stores, net of sales incentives, rebates
     and an allowance for returns.  The Company's  handset  return policy allows
     subscribers  to return their  handsets for a full refund  within 14 days of
     purchase.  When  handsets are  returned to the Company,  the Company may be
     able to reissue the handsets to subscribers at little additional cost. When
     handsets are returned to Sprint for  refurbishing,  the Company  receives a
     credit from Sprint, which is approximately equal to the retail price of the
     refurbished handset.

For AirGate,  service revenue for the quarter ended June 30, 2003 increased over
the same period in the prior year.  The increase in service  revenue for AirGate
reflects the higher average  number of subscribers  using its network and higher
average revenue per subscriber.

For AirGate,  roaming revenue for the quarter ended June 30, 2003 decreased over
the same period in the prior year.  The  decrease is  attributable  to the lower
reciprocal  roaming  rate  charged  among  Sprint and its PCS network  partners,
partially offset by increased volume in inbound roaming traffic.  The reciprocal
roaming rate among Sprint and its PCS network  partners,  including the Company,
has declined  since June 2001,  from $0.20 per minute of use to $0.10 per minute
of use in calendar year 2002. Sprint has reduced the reciprocal  roaming rate to
$0.058 per minute of use in calendar year 2003.  The Company  believes that this
reduction is in violation of our agreements  with Sprint.  For the quarter ended
June 30, 2003,  AirGate roaming revenue from Sprint and its PCS network partners
was $13.0 million, or approximately 83% of the roaming revenue.

For AirGate,  equipment  revenue for the quarter  ended June 30, 2003  decreased
over the same period in the prior year.  This  decrease is primarily  due to the
lower  number of gross  additions  as  compared  to the same period in the prior
year.



Cost of Service and Roaming


                                                                   Quarter Ended June 30,
                                                                   ----------------------
                                                                       (in thousands)
                                                      2003                                              2002
                                   --------------------------------------------     ---------------------------------------------
                                      AirGate             iPCS         Combined         AirGate           iPCS            Combined
                                                                                                        
Roaming expense                      $ 12,123             $ --         $ 12,123        $ 14,822*       $ 7,423*         $ 21,562
Network operating costs                30,577               --           30,577          30,169         21,369            51,538
Bad debt expense                        1,570               --            1,570           5,163          2,330             7,493
Wireless handset upgrades               1,770               --            1,770           1,122            686             1,808
                                     --------             ----         --------        --------        -------
Total cost of service and
   roaming                           $ 46,040             $ --         $ 46,040        $ 51,276        $31,808          $ 82,401
                                     ========             ====         ========        ========        =======          ========


*Amounts are reflected prior to the elimination of intercompany transactions


Cost of  service  and  roaming  principally  consists  of costs to  support  the
Company's subscriber base including:

o    roaming expense;

o    network operating costs (including salaries, cell site lease payments, fees
     related to the connection of the Company's  switches to the cell sites that
     they  support,  inter-connect  fees and other  expenses  related to network
     operations);

o    back office services provided by Sprint such as customer care,  billing and
     activation;

o    the 8% of collected  service revenue  representing  the Sprint  affiliation
     fee;

o    long distance expense relating to inbound roaming revenue and the Company's
     own  subscriber's  long distance usage and roaming expense when subscribers
     from the  Company's  territory  place  calls  on  Sprint's  or its  network
     partners' networks;

o    bad debt related to estimated uncollectible accounts receivable; and

o    wireless handset subsidies on existing subscriber upgrades through national
     third-party retailers.

For  AirGate,  roaming  expense  decreased  for the quarter  ended June 30, 2003
compared  to the  same  period  in  2002  as a  result  of the  decrease  in the
reciprocal  roaming rate charged among Sprint and its network partners.  95% and
90% of the cost of roaming was  attributable to Sprint and its network  partners
for the  quarter  ended  June 30,  2003  and  2002,  respectively,  prior to the
elimination of intercompany  transactions.  As discussed  above,  the per-minute
rate the Company pays Sprint when subscribers from the Company's  territory roam
onto Sprint's or its network partners' networks has decreased over time.

For  AirGate,  bad debt expense  decreased by $3.6 million in the quarter  ended
June 30, 2003 as compared to the same period in 2002.  This decrease in bad debt
expense is primarily  attributable  to  improvements  in the credit  quality and
payment  profile  of our  subscriber  base  since  we  re-imposed  deposits  for
sub-prime credit  subscribers in early 2002 and increased them again in February
2003.  This  resulted  in  a  significant  improvement  in  accounts  receivable
write-offs and corresponding bad debt expense for the quarter.

Cost of Equipment and Operating Expenses



                                                                 Quarter Ended June 30,
                                                                     (in thousands)
                                                   2003                                            2002
                                 -----------------------------------------          ------------------------------------
                                     AirGate          iPCS       Combined         AirGate            iPCS      Combined
                                     -------          ----       --------         -------            ----      --------
                                                                                              
Cost of Equipment                    $ 4,969           $--       $ 4,969        $ 6,290          $ 3,428        $ 9,718
Selling and Marketing                 12,703            --        12,703         15,850*          11,428*        28,131
General and Administrative             5,224            --         5,224          4,495            1,713          6,208
Non-Cash Stock   Compensation            177            --           177            183               --            183
Depreciation and Amortization         11,588            --        11,588         10,129            9,371         19,500

Amortization of Intangible Assets         --            --            --             21           11,239         11,260
Interest Expense                      10,770            --        10,770          8,764            7,037         15,801


* Amounts are reflected prior to the elimination of intercompany transactions




Cost of Equipment

We are currently  required to purchase handsets and accessories to resell to our
subscribers  for use in connection with our services.  To remain  competitive in
the marketplace,  we subsidize  handset sales and therefore the cost of handsets
is  higher  than  the  resale  price to the  subscriber.  For  AirGate,  cost of
equipment  decreased  for the quarter  ended June 30, 2003  compared to the same
period in 2002 primarily as a result of the decrease in the number of subscriber
gross additions.

Selling and Marketing

Selling and marketing  expense  includes retail store costs such as salaries and
rent in addition to promotion,  advertising  and commission  costs,  and handset
subsidies on units sold by national third-party  retailers for which the Company
does not record  revenue.  Under the management  agreement  with Sprint,  when a
national  retailer sells a handset  purchased  from Sprint to a subscriber  from
AirGate's  territory,  AirGate is obligated to reimburse  Sprint for the handset
subsidy and commissions that Sprint originally  incurred.  For AirGate,  selling
and marketing expenses decreased for the quarter ended June 30, 2003 compared to
the same  period in 2002  reflecting  the  effect of  reduced  subscriber  gross
additions,  staff  reductions,  store  closings,  and  reduced  advertising  and
promotion expenses.

General and Administrative

For AirGate,  general and administrative expense increased for the quarter ended
June 30, 2003 compared to the same period in 2002 reflecting  increased spending
for outside  consultants  providing  services to AirGate to help  identify  cost
saving  opportunities  that we believe will provide  future long term savings to
the Company.  The increase  also reflects  costs for  migrating  the  accounting
function to Atlanta from Geneseo,  Illinois and a decrease in ServiceCo  charges
to iPCS.

Non-Cash Stock Compensation

For AirGate,  non-cash stock compensation expense was approximately the same for
the quarter ended June 30, 2003 and 2002. The Company  applies the provisions of
APB Opinion No. 25 "Accounting  for Stock Issued to Employees" in accounting for
its  stock  option  plans.  Unearned  stock  compensation  is  recorded  for the
difference between the exercise price and the fair market value of the Company's
common  stock and  restricted  stock at the date of grant and is  recognized  as
non-cash stock compensation expense in the period for which the related services
are rendered.

Depreciation

The Company  capitalizes network development costs incurred to ready our network
for use and costs to build-out our retail stores and office space.  Depreciation
of these costs  begins when the  equipment  is ready for its intended use and is
amortized over the estimated useful life of the asset. For AirGate, depreciation
expense  increased  for the  quarter  ended June 30,  2003  compared to the same
period in 2002  primarily as a result of  additional  network  assets  placed in
service in fiscal  year 2002.  AirGate  incurred  capital  expenditures  of $3.7
million in the quarter ended June 30, 2003, which included  approximately  $0.02
million of  capitalized  interest,  compared  to capital  expenditures  of $11.2
million and  capitalized  interest of $1.9 million in the quarter ended June 30,
2002.

Amortization of Intangible Assets

Amortization of intangible  assets relates to the amounts recorded from the iPCS
acquisition for the acquired subscriber base,  non-competition  agreements,  and
the right to provide service under iPCS' Sprint agreements. Amortization for the
quarter  ended June 30, 2002 was  approximately  $11.3  million.  Subsequent  to
February 23, 2003 the intangible  assets  attributed to the AirGate  purchase of
iPCS are no longer  consolidated  with the accounts of AirGate and  amortization
expense of iPCS'  intangible  assets  subsequent  to  February  23,  2003 is not
included in the results of the Company.

Interest Expense

For AirGate,  interest  expense  increased  for the quarter  ended June 30, 2003
compared to the same period in 2002 as a result of  increased  borrowings  under
the AirGate  credit  facility.  AirGate  had  outstanding  borrowings  of $387.3
million as of June 30, 2003, compared to $343.9 million at June 30, 2002.

Income Tax Benefit

No income tax benefit was realized for the quarter ended June 30, 2003 and 2002.
Income tax benefits will be realized in the future only to the extent management
believes recoverability of deferred tax assets is more likely than not.

Net Loss

For the  quarter  ended  June 30,  2003,  AirGate's  net  loss was $8.2  million
compared to a net loss of $25.7 million for the quarter ended June 30, 2002. The
decrease in net loss is primarily  attributable to reduced operating expenses as
a result of staffing  reductions,  store  closures and reduced  advertising  and
promotional  costs, as well as improved  revenues from a larger subscriber base.
The AirGate  net loss was also  favorably  impacted  by $1.8  million of special
settlements  from Sprint  related to E911 and other items as described in Note 3
of the consolidated financial statements.



For the nine months ended June 30, 2003 compared to the nine months ended June
30, 2002:

The table below sets forth key operating metrics for the Company for the nine
months ended June 30, 2003 and 2002.



                                                                  Nine Months Ended June 30,
                                                   2003                                               2002
                                 ------------------------------------------       ---------------------------------------------
                                    AirGate          iPCS**       Combined          AirGate           iPCS          Combined
                                    -------          ----         --------          -------           ----          --------
                                                                                                   
Subscriber Gross Additions          137,543          59,403        196,946          198,945         82,196           281,141
Subscriber Net Additions             25,018          14,199         39,217          102,280         45,521           147,801
Total Subscribers                   364,157         228,893        593,050          337,303        195,143           532,446
ARPU                                 $58.47          $53.40         $57.33           $63.25         $55.44            $60.95
Churn (with subscriber reserve)        3.3%            4.0%           3.7%             3.0%           2.4%              2.7%
Churn (without subscriber reserve)     3.8%            4.9%           4.4%             3.9%           3.4%              3.6%
CPGA                                   $351            $356           $355             $354           $399              $370
CCPU                                    $48             $58            $51              $59            $67               $62
Capital Expenditures (cash)
      (in thousands)                $10,369          $8,469        $18,838         $ 32,280       $ 45,125           $77,405
EBITDA (in thousands)               $31,910         $(7,255)       $24,655        $(268.990)      $(23,961)        $(292,951)



The  reconciliation  of  EBITDA  to our  reported  net loss,  as  determined  in
accordance with GAAP, is as follows (dollar amounts in thousands):



                                                                     Nine Months Ended June 30,
                                                       2003                                                2002
                                  -----------------------------------------------      ---------------------------------------------
                                    AirGate           iPCS**           Combined            AirGate          iPCS            Combined
                                    -------           ----             --------            -------          ----            --------
                                                                                                         
Net Loss                            $(39,958)          $(36,984)        $(76,942)       $(321,461)        $(60,172)       $(381,633)
    Depreciation and
     amortization                     41,145             14,677           55,822           55,645           21,596           77,241
    Interest income                      (52)               (42)             (94)            (156)            (374)            (530)
    Interest expense                  30,775             15,094           45,869           25,743           14,989           40,732
    Income tax  benefit                   --                 --               --          (28,761)              --          (28,761)
                                -------------      ------------       -----------        ---------       ----------        ---------
    EBITDA                          $ 31,910          $ (7,255)         $ 24,655        $(268,990)        $(23,961)       $(292,951)
                                    ========          =========          ========        =========         ========        =========


The  reconciliation  of  EBITDA  to net cash  provided  by (used  in)  operating
activities, as determined in accordance with GAAP, is as follows (dollar amounts
in thousands):



                                                                      Nine Months Ended June 30,
                                                        2003                                          2002
                                        --------------------------------------       ---------------------------------------
                                         AirGate        iPCS**       Combined          AirGate           iPCS       Combined
                                                                                                  
Net cash provided by (used in)
   operating activities                   $ 29,736       $(9,086)       $20,650        $(24,294)     $ (24,503)     $ (48,797)
Change in operating assets and
liabilites                                     290           541            831          30,725          6,744         37,469
     Interest expense                       30,775        15,094         45,869          25,743         14,989         40,732
     Accretion of interest                 (24,158)      (11,589)       (35,747)        (21,323)       (15,118)       (36,441)
     Goodwill impairment                        --            --             --        (261,212)            --       (261,212)
     Interest income                           (52)          (42)           (94)           (156)          (374)          (530)
     Provision for doubtful accounts        (3,724)       (1,693)        (5,417)        (16,968)        (5,374)       (22,342)

     Other expense                            (957)         (480)        (1,437)         (1,505)          (325)        (1,830)
                                          ---------      ----------     --------       ---------       --------        -------
EBITDA                                    $ 31,910       $(7,255)       $24,655       $(268,990)      $(23,961)    $ (292,951)
                                          ========       ========       ========       =========       =========     ==========



The reconciliation of ARPU to service revenue, as determined in accordance with
GAAP, is as follows (dollar amounts in thousands, except per unit data):


                                                                      Nine Months Ended June 30,
                                                          2003                                           2002
                                         ----------------------------------------     -------------------------------------------
                                          AirGate        iPCS**        Combined          AirGate          IPCS         Combined
                                                                                                      
Average Revenue per User (ARPU):
Service revenue                          $ 185,032        $57,896      $ 242,928         $ 162,886        $67,536       $ 230,422
Average subscribers                        351,648        222,794        470,798           286,163        172,383         420,028
  ARPU                                      $58.47         $53.40         $57.33           $ 63.25        $ 55.44          $60.95





The  reconciliation  of  CCPU  to  cost  of  service  expense  and  general  and
administrative  expense as determined in accordance  with GAAP, is calculated as
follows (dollar amounts in thousands, except per unit data):



                                                                      Nine Months Ended June 30,
                                                          2003                                            2002
                                         ----------------------------------------       -----------------------------------------
                                          AirGate        iPCS**        Combined          AirGate          iPCS          Combined
                                                                                                         
Cash Cost per User (CCPU):
Cost of service expense                   $ 138,208*      $ 56,191*      $ 193,956        $ 144,182*      $ 73,199*        $216,698
Less: Activation expense                       (747)          (194)           (941)          (1,260)          (596)          (1,856)
Plus: General and administrative expense     15,029          6,881          21,910            9,057          9,220           18,277
                                          -----------    ----------     ----------       -----------    ----------       -----------
     Total cash costs                      $152,490        $62,878       $ 214,925        $ 151,979        $81,823         $233,119
                                           ========        =======       =========        =========        =======         ========
Average subscribers                         351,648        222,794         470,798          286,163        172,383          420,028
     CCPU                                       $48            $58             $51             $ 59           $ 67             $ 62



The  reconciliation of CPGA to selling and marketing  expense,  as determined in
accordance  with GAAP, is calculated  as follows  (dollar  amounts in thousands,
except per unit data):


                                                                       Nine Months Ended June 30,
                                                           2003                                           2002
                                          ---------------------------------------       ------------------------------------------
                                          AirGate        iPCS**        Combined          AirGate          IPCS           Combined
                                                                                                        
Sales and marketing expense                 $40,863        $16,417         $57,280         $ 59,925        $25,643        $ 85,568
Plus: Activation expense                        747            194             941            1,260            596           1,856
Plus: Cost of equipment                      15,271          7,129          22,400           20,129          9,853          29,982
Less: Equipment revenue                      (8,641)*       (2,575)*       (10,773)         (10,934)*       (3,272)*       (13,523)
                                             ------         ------         -------           -------        ------         -------
     Total acquisition costs                $48,240        $21,165         $69,848         $ 70,380        $32,820       $ 103,883
                                            =======        =======         =======         ========        =======       =========
Gross Additions                             137,543         59,403         196,946          198,945         82,196         281,141
       CPGA                                    $351           $356            $355             $354           $399            $370


*Amounts are reflected prior to the elimination of intercompany transactions.

** For 2003,  iPCS  amounts  represent  the period  between  October 1, 2002 and
February 23,  2003.  For 2003,  average  subscribers  for  combined  entity is a
weighted  average.  For 2002, iPCS amounts represent the period between December
1, 2002 and June 30, 2002. For 2002, average  subscribers for combined entity is
a weighted average.

Subscriber Net Additions

For AirGate,  subscriber net additions  decreased for the nine months ended June
30,  2003,  compared  to the same  period in 2002.  This  decline  is due to the
decrease in subscriber  gross additions and the increased  number of subscribers
who churned  during the period.  Reported net  additions  during the nine months
ended June 30,  2003 for  AirGate  were  positively  impacted  by the  Company's
elimination  of its  subscriber  reserve.  The net impact of this change for the
nine months  ending June 30, 2003 is an increase in net  additions  of 3,717 for
AirGate and 2,251 for iPCS.

Subscriber Gross Additions

For AirGate, subscriber gross additions decreased for the nine months ended June
30, 2003  compared to the same period in 2002.  This decline is due to increases
in the deposit for  sub-prime  credit  quality  customers  and actions  taken to
reduce acquisition costs.

EBITDA

For AirGate,  EBITDA for the nine months ended June 30, 2003  increased from the
same  period  in 2002.  The  increase  is a result  of an  overall  decrease  in
spending, particularly in cost of services and selling and marketing. EBITDA for
AirGate was favorably  impacted by special  settlements  from Sprint,  including
$4.9  million in credits  reflected  as a reduction  in cost of service and $1.8
million in E911 amounts.

Average Revenue Per User

For  AirGate,  the  decrease  in ARPU for the nine months  ended June 30,  2003,
compared  to the same  period in 2002 is  primarily  the  result  of an  overall
reduction in revenue from customers using minutes in excess of their  subscriber
usage plans. The decrease also reflects the cessation of recognizing terminating
long-distance  access  revenue.  Until  June  30,  2002,  the  Company  recorded
terminating  long-distance access revenues billed by Sprint PCS to long distance
carriers.



Churn

Churn  decreased  for the  quarter  ended June 30,  2003,  compared  to the same
quarter for 2002. The Company has focused on improving the credit quality of the
subscriber base. In February 2003, management increased the deposit required for
a  sub-prime  credit  customer  to begin  service to $250 in an effort to reduce
churn and bad debt and increase  the  percentage  of prime  credit  customers in
AirGate's  customer base. We believe these and other factors may have influenced
the  reduction in churn for the quarter ended June 30, 2003 compared to the same
period in 2002.

Cost Per Gross Addition

For AirGate, CPGA decreased for the nine months ended June 30, 2003, compared to
the same  period in 2002.  The  decrease  is the result of  reduced  acquisition
costs, partially offset by fewer subscriber gross additions.

Cash Cost Per User

For  AirGate,  the  decrease  in CCPU for the nine months  ended June 30,  2003,
compared to the same period in 2002 reflects lower costs  resulting from a lower
reciprocal  roaming  rate  charged  among  Sprint and its PCS network  partners,
decreased bad debt expenses reflecting an improved customer base, and the affect
of the fixed  network  and  administrative  support  costs  being  spread over a
greater number of average subscribers.

Revenues


                                                                 Nine Months Ended June 30,
                                                                 --------------------------
                                                                       (in thousands)
                                                     2003                                                2002
                                ------------------------------------------      ---------------------------------------------
                                  AirGate           iPCS       Combined           AirGate        iPCS      Combined
                                  -------           ----       --------           -------        ----      --------
                                                                                             
Service Revenue                    $185,032      $57,896        $242,928         $162,886      $67,536       $230,422
Roaming Revenue                      48,126       18,893          67,019           52,291       23,167         75,458
Equipment Revenue                     8,641*       2,575*         10,773           10,934*       3,272*        13,523
                                   --------      -------        --------         --------      -------       --------
Total                              $241,799      $79,364        $320,720         $226,111      $93,975       $319,403
                                   ========      =======        ========         ========      =======       ========


*Amounts are reflected prior to the elimination of intercompany transactions.

For AirGate,  service  revenue for the nine months ended June 30, 2003 increased
over the same period in the prior year. The increase in service revenue reflects
a higher  average  number of  subscribers  using its network.  This  increase is
partially offset by an overall reduction in average revenue per subscriber.

For AirGate,  roaming  revenue for the nine months ended June 30, 2003 decreased
over the same period in the prior year.  The  decrease  is  attributable  to the
lower reciprocal roaming rate charged among Sprint and its PCS network partners.
For the nine months ended June 30, 2003, roaming revenue from Sprint and its PCS
network partners attributable to AirGate was $44.0 million or 92% of the roaming
revenue recorded.

For AirGate, equipment revenue for the nine months ended June 30, 2003 decreased
over the same period in the prior year.  This  decrease is primarily  due to the
lower number of subscriber  gross  additions  compared to the same period in the
prior year.

Cost of Service and Roaming



                                                                        Nine Months Ended June 30,
                                                                        -------------------------
                                                                              (in thousands)
                                                            2003                                           2002
                                          ------------------------------------------     -----------------------------------------
                                          AirGate             iPCS        Combined        AirGate          iPCS        Combined
                                          -------             ----        --------        -------          ----        --------
                                                                                                       
Roaming expense                            $  39,259*       $ 13,673*      $  52,489     $  41,220*      $ 18,405*      $ 58,942
Network operating costs                       91,136          39,036         130,172        85,019         48,491        133,510
Bad debt expense                               3,724           1,694           5,418        16,821          5,617         22,438
Wireless handset upgrades                      4,089           1,788           5,877         1,122            686          1,808
                                           ---------        --------       ---------     ---------       --------       ---------
Total cost of service and roaming          $ 138,208        $ 56,191       $ 193,956     $ 144,182       $ 73,199       $216,698
                                           =========        ========       =========     =========        =======       ========


*Amounts are reflected prior to the elimination of intercompany transactions.




For AirGate,  roaming expense decreased for the nine months ended June 30, 2003,
compared to the same period in 2002  primarily  as a result of a decrease in the
reciprocal roaming rate charged among Sprint and its network partners, partially
offset by an increase in roaming usage. For AirGate,  94% and 93% of the cost of
roaming was  attributable to Sprint and its network partners for the nine months
ended  June 30,  2003  and  2002,  respectively,  prior  to the  elimination  of
intercompany transactions.

For  AirGate,  bad debt expense  decreased by $13.1  million for the nine months
ended June 30,  2003,  compared to the same period in 2002.  The decrease in bad
debt expense is attributable primarily to improvements in the credit quality and
payment  profile  of our  subscriber  base  since  we  re-imposed  deposits  for
sub-prime credit  subscribers in early 2002 and increased them again in February
2003.  This  resulted  in  a  significant  improvement  in  accounts  receivable
write-offs and corresponding bad debt expense for the nine months ended June 30,
2003.

For AirGate,  wireless handset upgrade  expenses  increased $3.0 million for the
nine months ended June 30, 2003,  compared to the same period in 2002.  In April
2002, Sprint began billing upgrade costs to AirGate for national third party and
certain  other  channels.  Prior to April 2002,  these  charges  were not passed
through to AirGate from Sprint.

Cost of Equipment and Operating Expenses


                                                                    Nine Months Ended June 30,
                                                                          (in thousands)
                                                      2003                                              2002
                                   --------------------------------------------     ---------------------------------------------
                                     AirGate             iPCS         Combined          AirGate            iPCS         Combined
                                     -------             ----         --------          -------            ----         --------
                                                                                                      
Cost of Equipment                   $ 15,271          $ 7,129         $ 22,400         $ 20,129         $ 9,853         $ 29,982
Selling and Marketing                 40,863           16,417           57,280           59,925          25,643           85,568
General and Administrative            15,029            6,881           21,910            9,057           9,220           18,277
Non-Cash Stock Compensation              530               --              530              597              --              597
Depreciation and
    Amortization                      34,799           14,168           48,967           28,419          19,445           47,864
Amortization of
    Intangible   Assets                6,346              509            6,855           27,226           2,151           29,377
Interest Expense                      31,577           14,292           45,869           25,743          14,989           40,732


Cost of Equipment

For  AirGate,  cost of  equipment  decreased  for the nine months ended June 30,
2003,  compared to the same period in 2002 primarily as a result of the decrease
in the number of subscriber gross additions.

Selling and Marketing

For AirGate,  selling and marketing  expense decreased for the nine months ended
June 30,  2003,  compared  to the same period in 2002  reflecting  the effect of
reduced subscriber gross additions, staff reductions, store closings and reduced
advertising and promotions expense.

General and Administrative

For AirGate,  general and  administrative  expense increased for the nine months
ended June 30, 2003,  compared to the same period in 2002  reflecting  increased
spending for  relocation  costs and spending for outside  consultants  providing
services to AirGate as it relates to identifying cost saving  opportunities that
we believe will provide future long term savings to the Company.

Non-Cash Stock Compensation

Non-cash  stock  compensation  expense was  approximately  the same for the nine
months ended June 30, 2003 and 2002.



Depreciation

For AirGate,  depreciation and amortization  expense  increased to $34.8 million
for the nine months  ended June 30,  2003,  compared  to $28.4  million for same
period in 2002, an increase of $6.4 million.  The increase in  depreciation  and
amortization  expense primarily  relates to additional  network assets placed in
service in fiscal year 2002.  AirGate  incurred  capital  expenditures  of $10.4
million in the nine months ended June 30,  2003,  which  included  approximately
$0.4  million of  capitalized  interest as compared to capital  expenditures  of
$32.2  million and  capitalized  interest of $6.2  million in the same period in
2002.

Amortization of Intangible Assets

Amortization of intangible  assets primarily related to iPCS for the nine months
ended June 30, 2003 and 2002 was  approximately  $6.9 million and $29.4 million,
respectively.  The Company  recorded an impairment  charge of $261.2  million in
fiscal year 2002 to write-down intangible assets in accordance with SFAS No. 144
and 142.

Goodwill Impairment

As previously  discussed,  the Company recorded a goodwill  impairment of $261.2
million primarily related to iPCS during the nine months ended June 30, 2002.

Interest Expense

For AirGate,  interest expense for the nine months ended June 30, 2003 increased
compared  to the same period in 2002  primarily  as a result of  increased  debt
related to accreted interest on the AirGate notes and increased borrowings under
the  AirGate  credit  facility.  The  increase  was  partially  offset  by lower
commitment  fees on undrawn  balances of the AirGate credit facility and a lower
interest  rate on the  variable  rate for  borrowings  under the AirGate  credit
facility.

Income Tax Benefit

No income tax benefit was  realized  for the nine  months  ended June 30,  2003.
Income tax benefit of $28.8  million was realized for the nine months ended June
30, 2002.

Net Loss

For the nine months ended June 30, 2003,  the net loss for the Company was $76.9
million,  compared to a net loss of $381.6  million for the same period in 2002.
For the nine months ended June 30, 2002,  net loss  attributable  to AirGate and
iPCS was $321.5 million and $60.2 million,  respectively.  The nine months ended
June 30, 2002 included $261.2 million related to goodwill impairment.

LIQUIDITY AND CAPITAL RESOURCES

As of June 30,  2003,  AirGate  had $30.8  million in cash and cash  equivalents
compared to $4.9 million in cash and cash equivalents at September 30, 2002. The
increase in cash is attributable to  improvements  in working  capital,  reduced
operating  expenses and borrowings,  net of repayments  under the AirGate credit
facility.  The improved cash position during the nine months ended June 30, 2003
for AirGate is primarily attributable to the following:

o    Sprint special  settlements  and other items of $10.5 million that were not
     previously  remitted to AirGate (See Note 3 to the  Consolidated  Financial
     Statements);

o    Net borrowings of $6.5 million under the AirGate credit facility; and

o    Reduced  operating  expenses  as a result of cost  containment  initiatives
     eliminating  certain  personnel  positions,  retail  location  closures and
     reductions in advertising and promotion spending.

The  Company's  working  capital  balance  was $2.6  million  at June 30,  2003,
compared to a working  capital  deficit of $364.4 million at September 30, 2002.
The  improvement  in  the  Company's   working  capital  position  is  primarily
attributable  to  the   deconsolidation  of  iPCS'  working  capital  components
subsequent to February 23, 2003.

Net Cash Provided By (Used In) Operating Activities

The $20.7  million of cash  provided by operating  activities in the nine months
ended  June 30,  2003 was the result of the  Company's  $76.9  million  net loss
offset by non-cash items including depreciation, amortization of note discounts,
financing costs,  amortization of intangibles,  provision for doubtful accounts,
and non-cash stock  compensation  totaling  $98.4 million.  These non-cash items
were partially  offset by net cash working capital changes of $0.8 million.  The
net working  capital  changes  were driven  primarily  by an increase in prepaid
expenses along with decreases in payables due to Sprint,  trade accounts payable
and accrued expenses.  The $48.8 million of cash used in operating activities in
the nine  months  ended  June 30,  2002 was the result of the  Company's  $381.6
million net loss offset by $370.4 million of goodwill impairment,  depreciation,
amortization of note discounts,  financing  costs,  amortization of intangibles,
deferred tax benefit,  provision for doubtful accounts and non-cash stock option
compensation,  that was  partially  offset by negative net cash working  capital
changes of $37.6 million.



Net Cash Used in Investing Activities

The $28.9  million of cash used in investing  activities  during the nine months
ended June 30, 2003  represents  $18.9  million for  purchases  of property  and
equipment. Purchases of property and equipment during the nine months ended June
30,  2003  related to  investments  for the  expansion  of switch  capacity  and
expansion  of  service  coverage.  In  addition,   $10.0  million  of  cash  was
deconsolidated  subsequent to February 23, 2003 relating to the iPCS bankruptcy.
For the nine months ended June 30, 2002,  cash used in investing  activities  of
$59.1  million  represented  $77.4  million for  purchases of equipment and $6.1
million of  acquisition  costs  related to the merger  with iPCS offset by $24.4
million of cash  acquired  from iPCS.  For the nine months  ended June 30, 2003,
cash used in  investing  activities  attributable  to AirGate and iPCS was $10.4
million and $18.5 million, respectively.

Net Cash Provided by Financing Activities

The $6.5 million in cash provided by financing activities during the nine months
ended June 30, 2003,  consisted of $8.0 million in borrowings  under the AirGate
credit  facility offset by $1.5 million for principal  payments  associated with
the AirGate  credit  facility.  The $117.4 million of cash provided by financing
activities  in the nine months ended June 30, 2002  consisted  of $56.2  million
borrowed  under the AirGate  credit  facility and $60.0  million  under the iPCS
senior credit facility,  and $0.7 million of proceeds  received from exercise of
options and warrants and $0.5 million received from stock issued to the employee
stock  purchase  plan. For the nine months ended June 30, 2003, the $6.5 million
in cash provided by financing activities was attributable solely to AirGate.

Liquidity

Due to the factors  described in the Company's  Annual Report on Form 10-K/A for
the  year  ended  September  30,  2002,  management  has  made  changes  to  the
assumptions underlying the long-range business plans for AirGate and iPCS. These
changes included fewer new subscribers,  lower ARPU,  higher  subscriber  churn,
increased  service and pass through costs from Sprint in the near-term and lower
roaming margins from Sprint.

On February 23, 2003 iPCS, Inc. and its  subsidiaries,  iPCS Wireless,  Inc. and
iPCS  Equipment,  Inc.,  filed a Chapter 11  bankruptcy  petition  in the United
States  Bankruptcy Court for the Northern District of Georgia for the purpose of
effecting  a  court-administered  reorganization.  Immediately  prior  to  iPCS'
bankruptcy filing, the lenders under the iPCS credit facility  accelerated iPCS'
payment obligations as a result of existing defaults under the credit facility.

While AirGate has also experienced a deterioration in its liquidity,  it appears
that it is in a better  position to address  the  deterioration  in  anticipated
operating  results.  It  has a  larger  subscriber  base  than  iPCS  and,  as a
stand-alone operation,  AirGate's business is more mature. Although no assurance
can be made, based upon its current business plan, which continues to be revised
and  evaluated in light of evolving  circumstances,  we expect that AirGate will
have   sufficient   funds  from   operations  to  satisfy  its  working  capital
requirements,  capital expenditures and other liquidity  requirements through at
least June 30, 2004. AirGate has explored, and continues to explore,  options to
restructure  its balance  sheet and  indebtedness  and has had, and continues to
have, discussions with the lenders under the AirGate credit facility and holders
of the AirGate notes. AirGate has engaged Broadview International LLC and Masson
& Company as  financial  advisors to assist it in  exploring  its  options  with
respect to a restructuring.

AirGate Capital Resources

As of June 30, 2003, AirGate had $30.8 million of cash and cash equivalents.  As
of June 30, 2003,  $9.0  million  remained  available  for  borrowing  under the
AirGate  credit  facility.  On August 8, 2003,  AirGate drew the remaining  $9.0
million  available  under  the  AirGate  credit  facility,  leaving  no  further
borrowing  availability.  The  Company's  obligations  under the AirGate  credit
facility are secured by all of AirGate's assets,  but not the assets of iPCS and
its subsidiaries.

Future Trends That May Affect Operating Results, Liquidity and Capital Resources

Our business plan and estimated future operating  results are based on estimates
of key operating metrics, including subscriber growth, subscriber churn, capital
expenditures,   ARPU,   losses  on  sales  of  handsets  and  other   subscriber
acquisitions  costs,  and other  operating  costs.  The unsettled  nature of the
wireless market,  the current economic  slowdown,  increased  competition in the
wireless  telecommunications  industry,  the problems in our  relationship  with
Sprint, new service offerings of increasingly large bundles of minutes of use at
lower  prices by some major  carriers,  and other  issues  facing  the  wireless
telecommunications  industry in general have created a level of uncertainty that
may adversely affect our ability to predict key operating metrics.

Certain  other  factors that may affect our  operating  results,  liquidity  and
capital resources include the following:



AirGate has limited funding options

On August 8, 2003 AirGate drew the $9.0 million  remaining  available  under the
AirGate credit facility.  AirGate currently has no additional sources of working
capital other than cash on hand and operating cash flow. If our actual  revenues
are less than we expect or operating  or capital  costs are more than we expect,
our financial condition and liquidity may be materially  adversely affected.  In
such event,  there is  substantial  risk that the  Company  could not access the
capital or credit markets for additional capital.

AirGate's payment  obligations may be accelerated if it is unable to maintain or
comply with the  financial  and  operating  covenants  contained  in the AirGate
credit facility.  The AirGate credit facility contains covenants  specifying the
maintenance of certain financial ratios,  reaching defined subscriber growth and
network covered  population  goals,  minimum service  revenues,  maximum capital
expenditures,  and the  maintenance  of a ratio  of  total  and  senior  debt to
annualized  EBITDA, as defined in the credit facility.  The definition of EBITDA
in the AirGate credit  facility is not the same as EBITDA used by the Company in
this report.

If the Company is unable to operate the AirGate  business  within the  covenants
specified  in the AirGate  credit  facility,  AirGate's  ability to use its cash
could  be  restricted  or  terminated  and  its  payment   obligations   may  be
accelerated.  Such a  restriction,  termination  or  acceleration  could  have a
material adverse affect on AirGate's liquidity and capital resources.  There can
be no  assurance  that  AirGate  could obtain  amendments  to such  covenants if
necessary.  The Company  believes  that it is  currently  in  compliance  in all
material respects with all financial and operational  covenants  relating to the
AirGate credit facility.

Risks Related to Sprint.

Sprint has  sought to  collect  charges  that were  unanticipated.  Furthermore,
Sprint has increased and may seek to further  increase,  service fees charged to
its network  partners and has imposed other  requirements  that adversely effect
our  financial   performance.   Increased  fees  and  charges  from  Sprint  and
unanticipated  fees and  charges can  adversely  affect our  operating  results,
liquidity and capital resources.  We have disputed all of the approximately $7.0
million of amounts  Sprint has asserted we owe.  Additionally,  although we have
adequately  reserved for disputed  amounts with Sprint,  if we lose all of these
disputes,  payment of such amounts can adversely  affect our operating  results,
liquidity and capital resources.

Variable interest rates may increase substantially.

As of June 30, 2003, the Company had $143.0 million  outstanding  debt under the
AirGate  credit  facility,  which was  increased to $152.0  million on August 8,
2003.  The rate of  interest on the credit  facility is based on a margin  above
either the alternate  bank rate (the prime lending rate in the United States) or
the London  Interbank  Offer Rate (LIBOR).  For the quarter ended June 30, 2003,
the weighted  average  interest rate under  variable rate  borrowings  was 5.14%
under the AirGate credit facility.  If interest rates increase,  the Company may
not have the ability to service the interest  requirements on the AirGate credit
facility.  Furthermore,  if AirGate  were to default in its  payments  under its
credit facility,  its rate of interest would increase by 2.5% over the alternate
bank rate.

AirGate operates with little working capital because of amounts owed to Sprint.

Each month AirGate pays Sprint expenses described in greater detail in Note 3 to
the consolidated  financial  statements.  A reduction in the amounts the Company
owes  Sprint may result in a greater use of cash for  working  capital  purposes
other than the business plans currently  projected.  A reduction in such amounts
may  reduce  cash  available  to the  Company  and  decrease  the amount of cash
available for working  capital  purposes other than the business plans currently
project.

Effect of iPCS Bankruptcy.

As an unrestricted subsidiary,  iPCS is a separate corporate entity from AirGate
with its own  independent  financing  sources,  debt  obligations and sources of
revenue. Furthermore, iPCS lenders, noteholders and creditors do not have a lien
or encumbrance on assets of AirGate, and AirGate cannot provide capital or other
financial support to iPCS. The Company believes AirGate operations will continue
independent of the outcome of the iPCS  bankruptcy.  However,  it is likely that
AirGate's  ownership interest in iPCS will have no value after the restructuring
is complete. On April 22, 2003, the trustee for the AirGate notes gave notice to
the AirGate noteholders of the iPCS bankruptcy filing and that in the opinion of
the  Company  and its outside  counsel,  such filing is not a default  under the
AirGate  notes.  If  the  Company  were  determined  by  a  court  of  competent
jurisdiction  to be in  default  under the  AirGate  notes  and the  notes  were
accelerated, the Company would have insufficient funds to pay the AirGate notes.



Other factors.

Other factors,  which could  adversely  affect  AirGate's  liquidity and capital
resources,  are described in this report as Item 5, Risk Factors,  including the
following:

o    our revenues may be less than we anticipate;

o    our costs may be higher than we anticipate;

o    ARPU may continue to decline;

o    we may continue to experience a high rate of subscriber turnover;

o    our efforts to reduce costs may not succeed or may have adverse  affects on
     our business; and

o    our  provision  for  doubtful  accounts  may  not be  sufficient  to  cover
     uncollectible accounts. Contractual Obligations

The Company is obligated to make future payments under various  contracts it has
entered into,  including  amounts pursuant to the AirGate credit  facility,  the
AirGate notes, capital leases and non-cancelable  operating lease agreements for
office space, cell sites, vehicles and office equipment. Future expected minimum
contractual  cash  obligations  for the next five years and in the  aggregate at
September 30, 2002 are as follows (dollar amounts in thousands):



                                                                      Payments Due By Period
                                                                    Years Ending September 30,

        Contractual Obligation              Total        2003        2004        2005       2006        2007    Thereafter
        ----------------------              -----        ----        ----        ----       ----        ----    ----------
                                                                                               
AirGate credit facility (1)                $136,500     $ 2,024     $15,863     $21,150     $26,920    $35,400     $ 35,143
AirGate notes                               300,000          --          --          --          --         --      300,000
AirGate operating leases (2)                 78,628      18,646      18,539      14,256       9,604      6,632       10,951
                                             ------     -------    --------    --------       -----      -----       ------
      Total                                $515,128     $20,670     $34,402     $35,406     $36,524    $42,032     $346,094
                                           --------     -------     -------     -------     -------    -------     --------


(1)  Total repayments are based upon borrowings  outstanding as of September 30,
     2002, not projected borrowings under the AirGate credit facility.

(2)  Does not include payments due under renewals to the original lease term.

The AirGate credit facility is comprised of two senior secured loan  commitments
("tranches")  totaling  $153.5  million.  Tranche 1 provides for a $13.5 million
senior secured term loan commitment (of which $12.0 million is outstanding as of
June 30, 2003),  which matures on June 6, 2007. Tranche II provides for a $140.0
million  senior  secured  term loan  commitment  (of  which  $131.0  million  is
outstanding  as of June 30,  2003),  which  matures on September  30, 2008.  The
AirGate credit facility requires quarterly  principal  payments,  which began on
December  31,  2002 for  tranche I and begins on June 30,  2004 for  tranche II,
initially  in the  amount  of 3.75% of the loan  balance  then  outstanding  and
increasing  thereafter.  As of June 30, 2003, AirGate had cumulative  borrowings
under  the  AirGate  credit  facility  totaling  $144.5  million  and  has  made
cumulative  quarterly principal  repayments in the amount of $1.5 million. As of
August 8, 2003,  AirGate had  cumulative  borrowings  under the  AirGate  credit
facility  totaling  $153.5 million.  The commitment fee on unused  borrowings is
1.50%,  payable  quarterly.  The AirGate  notes will  require  cash  payments of
interest beginning on April 1, 2005.

There are provisions in the agreements governing the AirGate credit facility and
the AirGate notes  providing for an  acceleration  of repayment upon an event of
default,  as defined in the  respective  agreements.  AirGate  is  currently  in
material compliance with its obligations under these agreements.

As of July 31, 2003, two major credit rating  agencies rate AirGate's  unsecured
debt. The ratings were as follows:

      Type of facility                    Moody's           S&P
      ----------------                    -------           ---
      AirGate notes                        Caa2             CC

The Company has no off-balance  sheet  arrangements and has not entered into any
transactions  involving  unconsolidated,  limited purpose  entities or commodity
contracts.

Seasonality

The Company's  business is subject to seasonality  because the wireless industry
historically  has been heavily  dependent on fourth  calendar  quarter  results.
Among other  things,  the industry  relies on  significantly  higher  subscriber
additions  and handset sales in the fourth  calendar  quarter as compared to the
other three  calendar  quarters.  A number of factors  contribute to this trend,
including: the increasing use of retail distribution, which is heavily dependent
upon the year-end holiday shopping season; the timing of new product and service
announcements and introductions;  competitive pricing pressures;  and aggressive
marketing and promotions. The increased level of activity requires a greater use
of available  financial resources during this period. We expect,  however,  that
fourth quarter seasonality will have less impact in the future.



RELATED PARTY TRANSACTIONS AND TRANSACTIONS BETWEEN AIRGATE AND IPCS

Transactions with Sprint.  See Note 3 to the consolidated  financial  statements
for a description of transactions with Sprint.

Transactions between AirGate and iPCS. See Note 7 to the consolidated  financial
statements for a description of transactions between AirGate and iPCS.


Item 3.    Quantitative And Qualitative Disclosure About Market Risk

In the normal  course of  business,  the  Company's  operations  are  exposed to
interest  rate  risk  on  its  credit   facilities  and  any  future   financing
requirements.  AirGate's  fixed rate debt  consists  primarily  of the  accreted
carrying  value of the 1999 AirGate  notes  ($244.5  million at June 30,  2003).
AirGate's  variable  rate debt  consists  of  borrowings  made under the AirGate
credit  facility  ($143.0 million  outstanding at June 30, 2003).  For the three
months ended June 30, 2003, the weighted average interest rate under the AirGate
credit facility was 5.14%.  Our primary  interest rate risk exposures  relate to
(i) the interest rate on long-term borrowings; (ii) our ability to refinance the
AirGate notes at maturity at market rates; and (iii) the impact of interest rate
movements on our ability to meet  interest  expense  requirements  and financial
covenants under our debt instruments.

The  following  table  presents the  estimated  future  balances of  outstanding
long-term  debt projected at the end of each period and future  required  annual
principal  payments for each period then ended associated with the AirGate notes
and credit facility based on projected levels of long-term  indebtedness (dollar
amounts in thousands):




                                                        Years Ending September 30,
                               ------------------------------------------------------------------------------
                               ------------ ------------ ------------ ------------ ------------ -------------
                                  2003         2004         2005         2006         2007       Thereafter
                                  ----         ----         ----         ----         ----       ----------
                                                                                  
AirGate notes                 $ 260,630    $ 297,191    $ 297,289    $ 297,587    $ 298,115      $     --
Fixed interest rate                13.5%        13.5%        13.5%        13.5%        13.5%          13.5%
Principal payments            $      --    $      --    $      --    $      --    $      --      $ 300,000

AirGate credit facility       $ 151,475    $ 133,700    $ 110,000    $  79,893    $  40,000      $      --
Variable interest rate (1)         4.88%        4.88%        4.88%        4.88%        4.88%          4.88%
Principal payments            $   2,025    $  17,775    $  23,700    $  30,107    $  39,893      $  40,000


(1)  The  interest  rate  on the  AirGate  credit  facility  equals  the  London
     Interbank  Offered Rate ("LIBOR")  +3.75%.  LIBOR is assumed to equal 1.13%
     for all periods  presented,  which is the LIBOR rate as of July 29, 2003. A
     1% increase (decrease) in the variable interest rate would result in a $1.4
     million  increase  (decrease) in the related  interest expense on an annual
     basis (based upon borrowings outstanding as of June 30, 2003).

Item 4.    Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our Chief  Executive  Officer and Chief  Financial  Officer are  responsible for
establishing and maintaining "disclosure controls and procedures" (as defined in
the  Securities  Exchange Act of 1934 Rules  13a-15(e)  and  15d-15(e))  for the
Company.  Our  Chief  Executive  Officer  and  Chief  Financial  Officer,  after
evaluating the effectiveness of our disclosure controls and procedures as of the
end of the period  covered by this  quarterly  report,  have  concluded that our
disclosure controls and procedures are adequate and effective in timely alerting
them to material  information relating to the Company required to be included in
its periodic Securities and Exchange Commission filings.

Under our agreements with Sprint, Sprint provides us with billing,  collections,
customer  care and  other  back  office  services.  As a result,  Sprint  remits
approximately 95% of our revenues to us. In addition,  approximately 65% of cost
of  service  and  roaming in our  consolidated  financial  statements  relate to
charges from Sprint for its affiliation fee, charges for services provided under
our  agreements  with Sprint such as billing,  collections  and  customer  care,
roaming  expense,  long-distance,  and pass-through and other fees and expenses.
The  Company,  as a result,  necessarily  relies on Sprint to provide  accurate,
timely and  sufficient  data and  information  to properly  record our revenues,
expenses and accounts  receivable,  which underlie a substantial  portion of our
periodic financial statements and other financial disclosures.

Because of our reliance on Sprint for  financial  information,  the Company must
depend on Sprint  to design  adequate  internal  controls  with  respect  to the
processes  established  to provide this data and  information to the Company and
Sprint's  other  network  partners.  To address this issue,  Sprint  engages its
independent  auditors to perform a periodic  evaluation of these controls and to
provide  a  "Report  on  Controls  Placed in  Operation  and Tests of  Operating
Effectiveness  for Affiliates"  under guidance provided in Statement of Auditing
Standards No. 70. The report is provided  annually to the Company and covers the
Company's entire fiscal year.

Information  provided  by  Sprint  includes  reports  regarding  our  subscriber
accounts  receivable.  During  the last  quarter of fiscal  year  2002,  Company
personnel began inquiring about differences  between various accounts receivable
reports provided by Sprint.  We continued to make inquiries and have discussions
with Sprint regarding these  differences  until, in early December 2002,  Sprint
informed us that certain  accounts  receivable  reports  provided to the Company
could  not be relied  upon for  financial  reporting  purposes.  Sprint  and the
Company worked cooperatively to confirm the correct accounts receivable balances
and to  reconcile  inconsistencies  with  reports  previously  relied  on by the
Company.



Among other  things,  we believe  Sprint  failed to  calculate,  pay and provide
reports on collected  revenues in accordance  with our  agreements  with Sprint,
which  together with other cash  remittance  issues,  resulted in a shortfall in
cash  payments  to  AirGate.  In  connection  with our  review  of the  accounts
receivable and other issues at September 30, 2002, we reclassified approximately
$10.0  million of AirGate  subscriber  accounts  receivable  for the fiscal year
ended September 30, 2002 to a receivable from Sprint.

At  September  30,  2002,  we  estimated  that Sprint owed  AirGate at least $10
million. During fiscal year 2003, Sprint has acknowledged and paid $10.5 million
for amounts that were  previously  not properly  remitted to AirGate.  The $10.5
million paid by Sprint  included $4.1 million of previously  unapplied  customer
deposits,  $4.0 million of revenue from AirGate subscribers whose bills are paid
through national accounts,  $0.6 million of subscriber payments resulting from a
change in the method of calculating collected revenues and $1.8 million for E911
and other items.  We are dedicating  additional  resources to verifying  amounts
charged by Sprint and revenues and other  amounts  payable by Sprint,  including
customer accounts receivable,  switch to billed minutes,  reconciliation of cash
receipts to revenues and pass-through fees.

As indicated above, it is inherent in our relationship  with Sprint that we rely
on Sprint to provide  accurate,  timely and sufficient  data and  information to
properly record the revenues, expenses and accounts receivable, which underlie a
substantial  portion of our periodic  financial  statements and other  financial
disclosures.   Our  independent  auditors  and  we  believe  that  the  accounts
receivable issue resulted from a reportable condition in internal controls.

We are  retaining  an  outside  accounting  firm to assist us in  reviewing  our
processes  to verify data  provided  by Sprint,  to develop  recommendations  on
processes, and to identify other information and reports that would assist us in
the verification process. We plan to focus additional resources on reviewing and
analyzing  information  provided by Sprint.  We continue to assess and  explore,
both  internally and with Sprint,  what other measures might be adopted to avoid
this or similar reporting problems in the future.

Changes in Internal Control over Financial Reporting

None.


PART II. OTHER INFORMATION

Item 1.    LEGAL PROCEEDINGS

In May 2002,  putative class action  complaints  were filed in the United States
District Court for the Northern  District of Georgia  against AirGate PCS, Inc.,
Thomas M.  Dougherty,  Barbara L. Blackford,  Alan B.  Catherall,  Credit Suisse
First Boston, Lehman Brothers, UBS Warburg LLC, William Blair & Company,  Thomas
Wiesel  Partners LLC and TD Securities.  The complaints do not specify an amount
or range of damages that the plaintiffs are seeking.  The complaints  seek class
certification  and  allege  that  the  prospectus  used in  connection  with the
secondary  offering  of Company  stock by certain  former iPCS  shareholders  on
December 18, 2001  contained  materially  false and  misleading  statements  and
omitted material information  necessary to make the statements in the prospectus
not false and misleading. The alleged omissions included (i) failure to disclose
that in order to complete an  effective  integration  of iPCS,  drastic  changes
would have to be made to the Company's  distribution  channels,  (ii) failure to
disclose  that the  sales  force in the  acquired  iPCS  markets  would  require
extensive  restructuring  and (iii)  failure  to  disclose  that the  "churn" or
"turnover" rate for subscribers would increase as a result of an increase in the
amount of sub-prime credit quality subscribers the Company added from its merger
with iPCS. On July 15, 2002, certain plaintiffs and their counsel filed a motion
seeking appointment as lead plaintiffs and lead counsel. Subsequently, the Court
denied that motion  without  prejudice  and two of the  plaintiffs  have filed a
renewed motion.  The Defendants  responded to the renewed motion,  but the Court
has not yet entered a ruling.  The Company  believes the plaintiffs'  claims are
without merit and intends to vigorously defend against these claims. However, no
assurance can be given as to the outcome of the litigation.



Item 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

None.


Item 3. DEFAULTS UPON SENIOR SECURITIES

None.


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

None.


Item 5. OTHER INFORMATION

Subsequent Events

On June 10, 2003, Robert A. Ferchat was named Chairman of the Board.

Risk Factors

Our business and our  prospects are subject to many risks.  The following  items
are representative of the risks, uncertainties and assumptions that could affect
our  business,  our future  performance,  our  liquidity  and the outcome of the
forward-looking  statements  we make.  In  addition,  our  business,  our future
performance,  our liquidity and forward-looking  statements could be affected by
general  industry and market  conditions and growth rates,  general economic and
political  conditions,  including  the global  economy and other future  events,
including those  described BELOW AND elsewhere in this QUARTERLY  report on Form
10-Q.

Risks Related to Our Business, Strategy and Operations

The  unsettled  nature of the wireless  market may limit the  visibility  of key
operating metrics

Our business plan and estimated future operating  results are based on estimates
of key operating metrics, including subscriber growth, subscriber churn, average
monthly revenue per subscriber, losses on sales of handsets and other subscriber
acquisitions  costs and  other  operating  costs.  The  unsettled  nature of the
wireless market,  our relationship with Sprint,  the current economic  slowdown,
increased competition in the wireless  telecommunications  industry, new service
offerings  of  increasingly  large  bundles of minutes of use at lower prices by
some major  carriers,  and other issues  facing the wireless  telecommunications
industry  in general  have  created a level of  uncertainty  that may  adversely
affect our ability to predict these key operating metrics.

Our revenues may be less than we  anticipate  which could  materially  adversely
affect our liquidity, financial condition and results of operations

Revenue  growth  is  primarily  dependent  on the size of our  subscriber  base,
average  monthly  revenues per user and roaming  revenue.  During the year ended
September  30, 2002,  we  experienced  slower net  subscriber  growth rates than
planned,  which we believe is due in large part to  increased  churn,  declining
rates of wireless  subscriber  growth in general,  the re-imposition of deposits
for most  sub-prime  credit  subscribers  during the last half of the year,  the
current economic  slowdown and increased  competition.  Other carriers also have
reported slower subscriber growth rates compared to prior periods.  We have seen
a  continuation  of  competitive  pressures in the  wireless  telecommunications
market  causing  some major  carriers  to offer  plans with  increasingly  large
bundles of minutes of use at lower  prices  which may  compete  with the calling
plans we  offer,  including  the  Sprint  calling  plans we  support.  While our
business plan anticipates  lower subscriber  growth,  it assumes average monthly
revenues  per user will  remain  relatively  stable  after  factoring  in recent
declines. Increased price competition may lead to lower average monthly revenues
per user than we anticipate. In addition, the lower reciprocal roaming rate that
Sprint has implemented will reduce our roaming revenue,  which may not be offset
by the  reduction  in our  roaming  expense.  If our  revenues  are less than we
anticipate,  it could  materially  adversely  affect  our  liquidity,  financial
condition and results of operation.

Our costs may be higher  than we  anticipate  which could  materially  adversely
affect our liquidity, financial condition and results of operations

Our business  plan  anticipates  that we will be able to lower our operating and
capital  costs,  including  costs  per  gross  addition  and cash cost per user.
Increased  competition may lead to higher promotional costs,  losses on sales of
handset and other costs to acquire  subscribers.  Further,  as  described  below
under "Risks Related to Our Relationship With Sprint," a substantial  portion of
costs of service and roaming are  attributable to fees and charges we pay Sprint
for billing and collections,  customer care and other back-office  support.  Our
ability to manage costs charged by Sprint is limited. If our costs are more than
we anticipate, the actual amount of funds to implement our strategy and business
plan may exceed our estimates, which could have a material adverse affect on our
liquidity, financial condition and results of operations.



We may continue to  experience a high rate of subscriber  turnover,  which would
adversely affect our financial performance

The wireless personal  communications  services industry in general,  and Sprint
and its  network  partners  in  particular,  have  experienced  a higher rate of
subscriber  turnover,  commonly known as churn, as compared to cellular industry
averages.  This churn rate was driven  higher in 2002 due to the NDASL and Clear
Pay  programs  required  by Sprint and the  removal of deposit  requirements  as
described elsewhere in this report. Our business plan assumes that churn will be
relatively  constant  over the  remainder  of fiscal  2003.  Due to  significant
competition in our industry and general economic conditions, among other things,
this  decline may not occur and our future rate of  subscriber  turnover  may be
higher than our  historical  rate.  Factors that may  contribute to higher churn
include:

o    inability  or   unwillingness  of  subscribers  to  pay  which  results  in
     involuntary deactivations,  which accounted for 63% of our deactivations in
     the quarter ended June 30, 2003;

o    subscriber mix and credit class,  particularly sub-prime credit subscribers
     which accounted for  approximately  50% of our gross  subscriber  additions
     since May 2001 and account for  approximately 30% of our subscriber base as
     of June 30, 2003;

o    Sprint's  announced  billing  system  conversion  and/or  a  transition  to
     outsource services now provided by Sprint;

o    the attractiveness of our competitors' products, services and pricing;

o    network performance and coverage relative to our competitors;

o    quality of customer service;

o    increased prices; and

o    any future changes by us in the products and services we offer,  especially
     to the Clear Pay Program.

An   additional   factor  that  may   contribute  to  a  higher  churn  rate  is
implementation of the Federal Communications Commission's ("FCC") wireless local
number  portability  ("LNP")  requirement.  The  wireless  LNP rules will enable
wireless  subscribers to keep their telephone  numbers when switching to another
carrier.  By November 24, 2003, all covered CMRS providers,  including broadband
PCS, cellular and certain SMR licensees, must allow customers to retain, subject
to certain  geographical  limitations,  their  existing  telephone  number  when
switching from one  telecommunications  carrier to another. Once wireless LNP is
implemented,  current  rules require that covered CMRS  providers  would have to
provide LNP in the 100 largest  metropolitan  statistical  areas,  in compliance
with certain FCC performance  criteria,  upon request from another carrier (CMRS
provider or local exchange carrier). For metropolitan  statistical areas outside
the largest 100, CMRS  providers  that receive a request to allow an end user to
port their number must be capable of doing so within six months of receiving the
request or within six months after  November 24, 2003,  whichever is later.  The
overall impact of this mandate is uncertain. We anticipate that the wireless LNP
mandate will impose increased  operating costs on all CMRS providers,  including
the  Company,  and may result in higher  subscriber  churn rates and  subscriber
acquisition and retention costs. If the Company is required by Sprint to provide
portability  prior  to its  competitors  in  markets  outside  the  100  largest
metropolitan  statistical  areas,  the Company may be  especially  vulnerable to
higher subscriber churn rates.

A high rate of  subscriber  turnover  could  adversely  affect  our  competitive
position, liquidity, financial position, results of operations and our costs of,
or  losses  incurred  in,  obtaining  new  subscribers,  especially  because  we
subsidize some of the costs of initial purchases of handsets by subscribers. Our
allowance for doubtful  accounts may not be  sufficient  to cover  uncollectible
accounts

On an ongoing basis,  we estimate the amount of subscriber  receivables  that we
will not collect to reflect the  expected  loss on such  accounts in the current
period.  Our business  plan assumed  that bad debt,  as a percentage  of service
revenue would decline significantly during fiscal 2003, which is consistent with
current results.  Our allowance for doubtful accounts may  underestimate  actual
unpaid receivables for various reasons, including:

o    our churn rate may exceed our estimates;

o    bad debt as a percentage  of service  revenues may not decline as we assume
     in our business plan;

o    adverse changes in the economy; or

o    unanticipated changes in Sprint's PCS products and services.

If our allowance for doubtful  accounts is  insufficient  to cover losses on our
receivables,  it could  materially  adversely  affect our  liquidity,  financial
condition and results of operations.



Roaming revenue could be less than anticipated, which could adversely affect our
liquidity, financial condition and results of operations

Sprint reduced the  reciprocal  roaming rate from $0.10 per minute to $0.058 per
minute for the calendar year 2003.  Based upon 2002  historical  roaming data, a
reduction in the roaming  rate to $0.058 per minute  would have reduced  roaming
revenue by approximately  $23 million for AirGate and would have reduced roaming
expense by approximately  $16 million for AirGate.  The ratio of roaming revenue
to expense for AirGate for the quarter ended June 30, 2003 was 1.3 to one.

The amount of roaming  revenue we receive  also depends on the minutes of use of
our network by PCS  subscribers  of Sprint and Sprint PCS network  partners.  If
actual usage is less than we anticipate,  our roaming  revenue would be less and
our liquidity, financial condition and results of operations could be materially
adversely affected.

Our efforts to reduce costs may have adverse affects on our business

As a result  of the  current  business  environment,  AirGate  has  revised  its
business  plan and is  seeking  to manage  expenses  to  improve  its  liquidity
position.  AirGate has significantly  reduced  projected  capital  expenditures,
advertising  and promotion  costs and other  operating  costs.  Reduced  capital
expenditures  could,  among other things,  force us to delay improvements to our
network, which could adversely affect the quality of service to our subscribers.
These actions could reduce our subscriber growth and increase churn, which could
materially adversely affect our financial condition and results of operation.

The Company may incur  significantly  higher wireless handset subsidy costs than
we anticipate for existing subscribers who upgrade to a new handset

As the Company's subscriber base matures,  and technological  innovations occur,
more existing  subscribers  will upgrade to new wireless  handsets.  The Company
subsidizes  a  portion  of the  price of  wireless  handsets  and  incurs  sales
commissions, even for handset upgrades. Excluding sales commissions, the Company
experienced  approximately $4.8 million associated with wireless handset upgrade
costs for the year ended September 30, 2002 and $5.9 million for the nine months
ended June 30, 2003. The Company has limited historical experience regarding the
adoption rate for wireless handset upgrades.  If more subscribers upgrade to new
wireless handsets than the Company projects,  our results of operations would be
adversely affected.

The loss of the officers and skilled employees who we depend upon to operate our
business could materially adversely affect our results of operations

Our business is managed by a small number of executive officers. We believe that
our future  success  depends  in part on our  continued  ability to attract  and
retain  highly  qualified  technical  and  management  personnel.  We may not be
successful in retaining our key personnel or in attracting  and retaining  other
highly qualified technical and management personnel.  Our ability to attract and
retain such persons may be negatively  impacted if our  liquidity  position does
not improve.  In addition,  we grant stock options as a method of attracting and
retaining  employees,  to motivate  performance  and to align the  interests  of
management  with those of our  stockholders.  Due to the  decline in the trading
price of our common stock,  a substantial  majority of the stock options held by
employees have an exercise  price that is higher than the current  trading price
of our common stock,  and therefore  these stock options may not be effective in
helping  us to  retain  valuable  employees.  We  currently  have "key man" life
insurance for our Chief Executive Officer.  The loss of our officers and skilled
employees could materially adversely affect our results of operation.

Parts of our territories  have limited amounts of licensed  spectrum,  which may
adversely affect the quality of our service and our results of operations

Sprint has licenses covering 10 MHz of spectrum in AirGate's  territory.  As the
number of  subscribers  in our  territories  increase,  this  limited  amount of
licensed spectrum may not be able to accommodate  increases in call volume,  may
lead to increased  dropped and blocked  calls and may limit our ability to offer
enhanced services,  all of which could result in increased  subscriber  turnover
and adversely affect our financial condition and results of operations.

Further,  in  January  2003,  the FCC rules  imposing  limits  on the  amount of
spectrum that can be held by one provider in a specific  market was lifted.  The
FCC now relies on  case-by-case  review of transactions  involving  transfers of
control of CMRS spectrum in connection  with its public  interest  review of all
license transfers. In light of this change in regulatory review, competition may
increase to the extent that licenses are  transferred  from smaller  stand-alone
operators  to  larger,   better  capitalized,   and  more  experienced  wireless
communications operators.  These larger wireless communications operators may be
able to offer customers network features not offered by AirGate.  The actions of
these larger  wireless  communications  operators  could  negatively  affect our
churn, ability to attract new subscribers, ARPU, cost to acquire subscribers and
operating costs per subscriber.



There is a high  concentration  of ownership of the wireless towers we lease and
if we lose the right to install our equipment on certain  wireless towers or are
unable  to renew  expiring  leases,  our  financial  condition  and  results  of
operations could be adversely impacted

Many of our cell sites are co-located on leased tower facilities shared with one
or more wireless  providers.  A few tower companies own a large portion of these
leased tower sites.  Approximately 75% of the towers leased by AirGate are owned
by  four  tower  companies  (and  their  affiliates).  If a  master  co-location
agreement  with one of these tower  companies  were to  terminate,  or if one of
these tower  companies  were unable to support  our use of its tower  sites,  we
would have to find new sites or we may be  required to rebuild  that  portion of
our network. In addition, because of this concentration of ownership of our cell
sites, our financial condition and results of operations could be materially and
adversely  affected  if we are unable to renew  expiring  leases with such tower
companies on favorable  terms,  or in the event of a disruption  in any of their
business operations.

Certain wireless providers are seeking to reduce access to their networks

The Company  relies on  Sprint's  roaming  agreements  with its  competitors  to
provide automatic roaming  capabilities to the Company's  subscribers in many of
the areas of the United  States not covered by  Sprint's  PCS  network.  Certain
competitors  may be able to offer  coverage in areas not served by Sprint's  PCS
network or may be able to offer  roaming rates that are lower than those offered
by Sprint.  Certain of these  competitors  are seeking to reduce access to their
networks  through  actions  pending with the FCC.  Moreover,  AT&T  Wireless has
sought  reconsideration of an FCC ruling in order to expedite elimination of the
engineering  standard  (AMPS) for the dominant air  interface on which  Sprint's
subscribers  roam. If AT&T Wireless is successful  and the FCC  eliminated  this
standard  before  Sprint can  transition  its handsets to  different  standards,
customers  of Sprint  could be unable to roam in those  markets  where  cellular
operators cease to offer their AMPS network for roaming.  Further,  on September
24, 2002, the FCC modified its rules to eliminate  after a five-year  transition
period,  the requirement  that carriers  provide analog service  compatible with
AMPS  specifications.  If this  requirement  is  eliminated  before  Sprint  can
transition  its  handsets to different  standards,  customers of Sprint could be
unable to roam in those markets where  cellular  operators  cease to offer their
AMPS network for roaming.

Risks Particular to AirGate's Indebtedness

AirGate has  substantial  debt that it may not be able to service;  a failure to
service  such  debt may  result  in the  lenders  under  such  debt  controlling
AirGate's assets

The substantial  debt of AirGate has a number of important  consequences for our
operations and our investors, including the following:

o    AirGate will have to dedicate a  substantial  portion of any cash flow from
     its  operations  to the payment of interest on, and principal of, its debt,
     which will reduce funds available for other purposes;

o    AirGate may not be able to obtain  additional  financing if the assumptions
     underlying the business plan are not correct and existing sources of funds,
     together with cash flow, are insufficient for capital requirements, working
     capital requirements and other corporate purposes;

o    increased  vulnerability  to adverse  economic  conditions  or increases in
     prevailing  interest rates, as some of AirGate's debt,  including financing
     under AirGate's  credit facility,  is at variable rates of interest,  which
     could result in higher interest expense in the event of increases in market
     interest rates;

o    AirGate  may be more highly  leveraged  than our  competitors,  which could
     potentially decrease our ability to compete in our industry; and

o    due to the liens on  substantially  all of AirGate's assets and the pledges
     of stock of AirGate's  existing  and future  restricted  subsidiaries  that
     secure  AirGate's  credit  facility  and notes,  lenders or holders of such
     notes may  exercise  remedies  giving  them the right to control  AirGate's
     assets or the assets of the  subsidiaries  of AirGate,  other than iPCS, in
     the event of a default.

The ability of AirGate to make  payments on its debt will depend upon its future
operating  performance  which is  subject to general  economic  and  competitive
conditions and to financial,  business and other factors,  many of which AirGate
cannot  control.  If the  cash  flow  from  AirGate's  operating  activities  is
insufficient,  it may take actions, such as further delaying or reducing capital
expenditures, attempting to restructure or refinance its debt, selling assets or
operations or seeking additional equity capital. Any or all of these actions may
not be  sufficient to allow  AirGate to service its debt  obligations.  Further,
AirGate may be unable to take any of these actions on  satisfactory  terms, in a
timely manner or at all. The AirGate  credit  facility and  indenture  governing
AirGate's notes limit our ability to take several of these actions.

The AirGate  indenture and credit facility  contain  provisions and requirements
that could limit AirGate's ability to pursue borrowing opportunities



The restrictions  contained in the indenture governing the AirGate notes and the
restrictions contained in AirGate's credit facility, may limit AirGate's ability
to implement its business plans, finance future operations,  respond to changing
business and economic conditions,  secure additional  financing,  if needed, and
engage in opportunistic transactions. The AirGate credit facility and notes also
restricts  the  ability of AirGate and the  ability of  AirGate's  subsidiaries,
other than iPCS, and its future subsidiaries to do the following:

o    create liens;

o    make certain payments, including payments of dividends and distributions in
     respect of capital stock;

o    consolidate, merge and sell assets;

o    engage in certain transactions with affiliates; and

o    fundamentally change its business.

If  AirGate  fails to pay the debt  under its  credit  facility,  Sprint has the
option of purchasing AirGate's loans, giving Sprint certain rights of a creditor
to foreclose on AirGate's assets

Sprint has contractual  rights,  triggered by an acceleration of the maturity of
the debt under AirGate's credit facility,  pursuant to which Sprint may purchase
AirGate's  obligations  to its senior  lenders and obtain the rights of a senior
lender. To the extent Sprint purchases these obligations,  Sprint's interests as
a creditor could conflict with AirGate's interests.  Sprint's rights as a senior
lender would enable it to exercise  rights with respect to AirGate's  assets and
continuing  relationship  with Sprint in a manner not otherwise  permitted under
its Sprint agreements.

Risks Related to iPCS

iPCS has declared  bankruptcy,  which may cause the value of AirGate's ownership
interest in iPCS to be worthless

There is a  substantial  risk  that  AirGate  will  lose all of the value of its
investment in iPCS in connection with the bankruptcy of iPCS. Because the amount
of iPCS'  obligations  under its credit facility and its notes were greater than
its existing cash and other assets when its payment obligations were accelerated
by the iPCS lenders,  there will likely be no assets  available for distribution
to  AirGate as iPCS'  sole  stockholder.  While  AirGate  may  request an equity
participation  in a  restructuring  of iPCS, it is likely that AirGate will lose
all of the value of its investment in iPCS in connection with iPCS' bankruptcy.

The bankruptcy of iPCS may have adverse affects on AirGate

AirGate  has  agreements  and  relationships   with  third  parties,   including
suppliers,  subscribers  and  vendors,  which are  integral  to  conducting  its
day-to-day operations.  iPCS' bankruptcy could have a material adverse affect on
the perception of AirGate and the AirGate business and its prospects in the eyes
of subscribers,  employees,  suppliers, creditors and vendors. These persons may
perceive that there is increased risk in doing business with AirGate as a result
of iPCS'  bankruptcy.  Some of these persons may terminate  their  relationships
with  AirGate,  which  would make it more  difficult  for AirGate to conduct its
business.

As a result of iPCS'  bankruptcy,  AirGate may not be able to reduce its general
and administrative costs in an amount sufficient to subsidize the portion of the
combined Company's costs currently borne by iPCS

On a net basis,  we budgeted that iPCS would pay  approximately  $4.6 million of
the combined  Company's  general and  administrative  costs in fiscal  2003.  To
facilitate  the orderly  transition  of  management  services,  AirGate and iPCS
entered into an amendment to the Services  Agreement that would allow individual
services to be terminated by either party upon 30 days prior notice,  subject to
certain exceptions. iPCS has terminated most of these services and we anticipate
that the remaining  services provided by AirGate will be terminated by September
30,  2003.  As services are  terminated,  AirGate will be required to reduce its
costs and expenses to meet its business plan. A failure to reduce these expenses
in a  timely  manner  could  adversely  affect  AirGate's  liquidity,  financial
condition and results of operations.

Risks Related to Our Relationship with Sprint

The termination of AirGate's affiliation with Sprint would severely restrict our
ability to conduct our business

AirGate does not own the licenses to operate its wireless  network.  The ability
of AirGate to offer  Sprint PCS  products and services and operate a PCS network
is  dependent  on its  Sprint  agreements  remaining  in  effect  and not  being
terminated.  All of our  subscribers  have  purchased  Sprint PCS  products  and
services  to date,  and we do not  anticipate  any  change  in the  future.  The
management  agreements  between Sprint and AirGate are not perpetual.  AirGate's
management  agreement  automatically  renews at the  expiration  of the  20-year
initial term for an  additional  10-year  period  unless  AirGate is in material
default.  Sprint can choose not to renew AirGate's  management  agreement at the
expiration of the ten-year renewal term or any subsequent ten-year renewal term.
In any event, AirGate's management agreement terminates in 50 years.



In addition, these agreements can be terminated for breach of any material term,
including,  among  others,  failure to pay,  marketing,  build-out  and  network
operational requirements. Many of these requirements are extremely technical and
detailed in nature.  In addition,  many of these  requirements can be changed by
Sprint with little notice.  As a result, we may not always be in compliance with
all requirements of the Sprint agreements. For example, Sprint conducts periodic
audits  of  compliance  with  various  aspects  of its  program  guidelines  and
identifies  issues it believes  needs to be addressed.  There may be substantial
costs associated with remedying any non-compliance, and such costs may adversely
affect our liquidity, financial condition and results of operations.

AirGate is also dependent on Sprint's  ability to perform its obligations  under
the Sprint  agreements.  The  non-renewal  or  termination  of any of the Sprint
agreements or the failure of Sprint to perform its obligations  under the Sprint
agreements would severely restrict our ability to conduct business.

Sprint may make business decisions that are not in our best interests, which may
adversely affect our relationships  with subscribers in our territory,  increase
our expenses and/or decrease our revenues

Sprint,  under the Sprint  agreements,  has a substantial amount of control over
the conduct of our business. Accordingly, Sprint has made and, in the future may
make, decisions that adversely affect our business, such as the following:

o    Sprint could price its national plans based on its own objectives and could
     set price levels or other terms that may not be economically sufficient for
     our business;

o    Sprint could develop  products and services,  such as a one-rate plan where
     subscribers are not required to pay roaming  charges,  or establish  credit
     policies,  such as the NDASL  program,  which  could  adversely  affect our
     results of operations;

o    Sprint  introduced  a payment  method  for  subscribers  to pay the cost of
     service with us. This payment  method  initially  may not have had adequate
     controls or  limitations,  and  fraudulent  payments  were made to accounts
     using this payment method.  If other types of fraud become  widespread,  it
     could have a material  adverse  impact on our  results  of  operations  and
     financial condition;

o    Sprint  has raised and could  continue  to raise the costs to perform  back
     office services or maintain the costs above those  expected,  reduce levels
     of services or expenses or  otherwise  seek to increase  expenses and other
     amounts charged;

o    Sprint may elect with little or no notification,  to upgrade or convert its
     financial  reporting,  billing or inventory  software or change third party
     service organizations that can adversely affect our ability to determine or
     report  our  operating  results,  adversely  affect  our  ability to obtain
     handsets or adversely affect our subscriber relationships;

o    Sprint can seek to further reduce the reciprocal  roaming rate charged when
     Sprint's or other Sprint network partners' PCS subscribers use our network;

o    Sprint could limit our ability to develop local and other promotional plans
     to enable us to attract sufficient subscribers;

o    Sprint could, subject to limitations under our Sprint agreements, alter its
     network and technical requirements;

o    Sprint could make decisions which could  adversely  affect the Sprint brand
     names,  products or  services;  and o Sprint  could decide not to renew the
     Sprint  agreements  or to no longer  perform its  obligations,  which would
     severely restrict our ability to conduct business.

The occurrence of any of the foregoing could adversely  affect our  relationship
with subscribers in our  territories,  increase our expenses and/or decrease our
revenues  and  have  a  material  adverse  affect  on our  liquidity,  financial
condition and results of operation.




Our  dependence  on Sprint for services  may limit our ability to reduce  costs,
which could materially  adversely affect our financial  condition and results of
operation

Approximately  65% of cost of service  and roaming in our  financial  statements
relate to charges from Sprint. As a result, a substantial portion of our cost of
service and  roaming is outside  our  control.  There can be no  assurance  that
Sprint will lower its  operating  costs,  or, if these costs are  lowered,  that
Sprint will pass along savings to its PCS network  partners.  If these costs are
more than we anticipate  in our business  plan,  it could  materially  adversely
affect our liquidity, financial condition and results of operations and as noted
below, our ability to replace Sprint with lower cost providers may be limited.

Our dependence on Sprint may adversely affect our ability to predict our results
of operations

In 2002, our dependence on Sprint interjected a greater degree of uncertainty to
our business and financial planning. During this time:

o    we agreed to a new $4 logistics fee for each 3G enabled  handset to avoid a
     prolonged   dispute   over  certain   charges  for  which   Sprint   sought
     reimbursement;

o    Sprint PCS sought to recoup $3.9 million in  long-distance  access revenues
     previously  paid by Sprint PCS to AirGate  and has  invoiced  AirGate  $1.2
     million of this amount;

o    Sprint has  charged  us $0.5  million to  reimburse  Sprint for  certain 3G
     related development expenses with respect to calendar year 2002;

o    Sprint  informed  AirGate on December  23,  2002 that it had  miscalculated
     software  maintenance fees for 2002 and future years, which would result in
     an  annualized  increase  from  $1.0  million  to $1.7  million  if owed by
     AirGate;

o    Sprint  reduced  the  reciprocal  roaming  rate  charged  by Sprint and its
     network  partners for use of our respective  networks from $0.10 per minute
     of use to $0.058 per minute of use in 2003.

We have  questioned  whether these and other charges and actions are appropriate
and authorized under our Sprint agreements.  We expect that it will take time to
resolve these issues,  the ultimate  outcome is uncertain and  litigation may be
required to resolve  these  issues.  Unanticipated  expenses and  reductions  in
revenue have had and, if they occur in the future,  will have a negative  impact
on our  liquidity  and make it more  difficult to predict with  reliability  our
future performance.

Inaccuracies  in data  provided  by Sprint  could  understate  our  expenses  or
overstate  our  revenues  and  result  in  out-of-period  adjustments  that  may
materially adversely affect our financial results

Approximately  65% of cost of service  and roaming in our  financial  statements
relate to charges from Sprint. In addition,  because Sprint provides billing and
collection services for AirGate, Sprint remits approximately 95% of our revenues
to us. The data provided by Sprint is the primary source for our  recognition of
service revenue and a significant  portion of our selling and marketing and cost
of service and operating  expenses.  In certain cases, the data is provided at a
level of detail that is not adequate  for us to verify for accuracy  back to the
originating  source. As a result, we rely on Sprint to provide accurate,  timely
and sufficient data and  information to properly  record our revenues,  expenses
and accounts  receivables,  which underlie a substantial portion of our periodic
financial statements and other financial disclosures.

AirGate and Sprint have  discovered  billing and other  errors or  inaccuracies,
which, while not material to Sprint, could be material to AirGate. If AirGate is
required in the future to make additional  adjustments or charges as a result of
errors or  inaccuracies  in data provided to us by Sprint,  such  adjustments or
charges  may have a  material  adverse  affect on our  financial  results in the
period  that the  adjustments  or charges  are made,  on our  ability to satisfy
covenants  contained in AirGate's  credit  facility,  and on our ability to make
fully informed business decisions.

The  inability of Sprint to provide high  quality back office  services,  or our
inability to use Sprint's  back office  services and  third-party  vendors' back
office  systems,  could lead to subscriber  dissatisfaction,  increased churn or
otherwise increase our costs

We currently rely on Sprint's internal support systems, including customer care,
billing and back office support.  Our operations could be disrupted if Sprint is
unable to provide  internal  support  systems in a high  quality  manner,  or to
efficiently  outsource those services and systems through  third-party  vendors.
Cost  pressures  are  expected to continue to pose a  significant  challenge  to
Sprint's internal support systems.  Additionally,  Sprint has made reductions in
its customer service support  structure and may continue to do so in the future,
which may have an adverse effect on our churn rate.  Further,  Sprint has relied
on  third-party  vendors for a  significant  number of important  functions  and
components  of its  internal  support  systems and may continue to rely on these
vendors in the future.  We depend on Sprint's  willingness  to continue to offer
these  services and to provide these  services  effectively  and at  competitive
costs.  These costs were  approximately  $31.0  million for AirGate for the nine
months ended June 30, 2003. Our Sprint agreements provide that, upon nine months
prior written notice,  Sprint may elect to terminate any of these services.  The
inability  of Sprint to  provide  high  quality  back  office  services,  or our
inability  to use Sprint back office  services  and  third-party  vendors'  back
office  systems,  could lead to subscriber  dissatisfaction,  increase  churn or
otherwise increase our costs.

Sprint has become aware of customer  dissatisfaction  with its customer  service
and in that regard has recently announced that it is undertaking  initiatives to
improve customer service.  We believe  dissatisfaction in customer service leads
to higher churn.




If Sprint elects to  significantly  increase the amount it charges us for any of
these services,  our operating expenses will increase,  and our operating income
and available cash would be reduced.  We are exploring ways to outsource certain
services now provided by Sprint.  While the services agreement allows AirGate to
use third-party  vendors to provide certain of these services instead of Sprint,
Sprint may seek to  require  us to pay high  start-up  costs to  interface  with
Sprint's  system and may  otherwise  seek to delay any such  outsourcing,  which
could increase the costs of any such  outsourcing  and delay the benefits of any
outsourcing. This could limit our ability to lower our operating costs.

Changes in Sprint PCS products and  services  may reduce  subscriber  additions,
increase subscriber turnover and decrease subscriber credit quality

The  competitiveness  of Sprint PCS products and services is a key factor in our
ability to attract and retain subscribers.

Certain  Sprint  pricing  plans,  promotions  and  programs may result in higher
levels of subscriber  turnover and reduce the credit  quality of our  subscriber
base. For example,  we believe that the NDASL and Clear Pay Program  resulted in
increased churn and an increase in sub-prime credit subscribers.

AirGate's disputes with Sprint may adversely affect its relationship with Sprint

AirGate's  disputes with Sprint may have a material  adverse affect on AirGate's
relationship with Sprint,  which could materially and adversely affect AirGate's
business.

Sprint's roaming arrangements may not be competitive with other wireless service
providers,  which may restrict our ability to attract and retain subscribers and
create other risks for us

We rely on Sprint's roaming  arrangements  with other wireless service providers
for coverage in some areas where Sprint service is not yet available.  The risks
related to these arrangements include:

o    the roaming arrangements are negotiated by Sprint and may not benefit us in
     the same manner that they benefit Sprint;

o    the quality of the service  provided by another  provider  during a roaming
     call may not approximate the quality of the service  provided by the Sprint
     PCS network;

o    the price of a roaming  call off our  network may not be  competitive  with
     prices of other wireless companies for roaming calls;

o    customers may have to use a more expensive dual-band/dual mode handset with
     diminished standby and talk time capacities;

o    subscribers  must end a call in  progress  and  initiate  a new  call  when
     leaving the Sprint PCS network and entering another wireless network;

o    Sprint customers may not be able to use Sprint's advanced features, such as
     voicemail notification, while roaming; and

o    Sprint or the carriers  providing the service may not be able to provide us
     with accurate billing information on a timely basis.

If Sprint  customers are not able to roam  instantaneously  or efficiently  onto
other wireless  networks,  we may lose current Sprint subscribers and our Sprint
PCS services will be less attractive to new subscribers.

Certain  provisions of the Sprint agreements may diminish the value of AirGate's
common stock and restrict the sale of our business

Under limited circumstances and without further stockholder approval, Sprint may
purchase the operating assets of AirGate at a discount. In addition, Sprint must
approve any change of control of the  ownership  of AirGate and must  consent to
any  assignment  of its  Sprint  agreements.  Sprint  also  has a right of first
refusal  if  AirGate  decides  to sell its  operating  assets to a  third-party.
AirGate  is also  subject to a number of  restrictions  on the  transfer  of its
business,  including  a  prohibition  on the  sale of its  operating  assets  to
competitors of Sprint.  These restrictions and other  restrictions  contained in
the Sprint  agreements  could  adversely  affect the value of  AirGate's  common
stock, may limit our ability to sell our business,  may reduce the value a buyer
would be  willing to pay for our  business,  may  reduce  the  "entire  business
value," as  described  in our Sprint  agreements,  and may limit our  ability to
obtain new investment or support from any source.

We may have difficulty in obtaining an adequate supply of certain  handsets from
Sprint, which could adversely affect our results of operations

We depend on our relationship with Sprint to obtain handsets, and we have agreed
to purchase all of our 3G capable  handsets  from Sprint or a Sprint  authorized
distributor  through the  earlier of December  31, 2004 or the date on which the
cumulative 3G handset fees received by Sprint from all Sprint  network  partners
equal $25,000,000.  Sprint orders handsets from various manufacturers.  We could
have difficulty obtaining specific types of handsets in a timely manner if:

o    Sprint does not  adequately  project the need for handsets for itself,  its
     network  partners  and  its  other   third-party   distribution   channels,
     particularly  in  transition to new  technologies,  such as "one time radio
     transmission technology," or "1XRTT;"

o    Sprint  gives  preference  to other  distribution  channels,  which it does
     periodically;

o    we do not adequately  project our need for handsets;

o    Sprint  modifies its handset  logistics  and delivery plan in a manner that
     restricts or delays our access to handsets; or

o    there is an adverse development in the relationship  between Sprint and its
     suppliers or vendors.

The  occurrence of any of the foregoing  could  disrupt our  subscriber  service
and/or result in a decrease in our subscribers, which could adversely affect our
results of operations.

If Sprint does not complete the  construction of its nationwide PCS network,  we
may not be able to attract and retain subscribers

Sprint currently intends to cover a significant portion of the population of the
United States,  Puerto Rico and the U.S. Virgin Islands by creating a nationwide
PCS  network  through  its own  construction  efforts  and those of its  network
partners. Sprint is still constructing its nationwide network and does not offer
PCS services,  either on its own network or through its roaming  agreements,  in
every city in the United States.  Sprint has entered into management  agreements
similar  to ours  with  companies  in other  markets  under its  nationwide  PCS
build-out strategy. Our results of operations are dependent on Sprint's national
network  and, to a lesser  extent,  on the  networks of Sprint's  other  network
partners.  Sprint's PCS network may not provide nationwide  coverage to the same
extent as its  competitors,  which could adversely affect our ability to attract
and retain subscribers.

If other Sprint  network  partners have financial  difficulties,  the Sprint PCS
network could be disrupted

Sprint's national network is a combination of networks.  The large  metropolitan
areas are owned and operated by Sprint,  and the areas in between them are owned
and operated by Sprint network partners,  all of which are independent companies
like we are. We believe that most, if not all, of these  companies have incurred
substantial debt to pay the large cost of building out their networks.

If other  network  partners  experience  financial  difficulties,  Sprint's  PCS
network could be disrupted.  If Sprint's  agreements with those network partners
were like ours,  Sprint  would have the right to step in and operate the network
in the  affected  territory,  subject  to the rights of their  lenders.  In such
event,  there can be no assurance  that Sprint could  transition in a timely and
seamless manner or that lenders would permit Sprint to do so.




If Sprint does not succeed our business may not succeed

If Sprint has a significant disruption to its business plan or network, fails to
operate its business in an efficient manner, or suffers a weakening of its brand
name, our operations and profitability would likely be negatively impacted.

If  Sprint  were to file  for  bankruptcy,  Sprint  may be  able to  reject  its
agreements  with us  under  Section  365 of the  federal  bankruptcy  code.  The
agreements  provide us remedies,  including  purchase and put rights,  though we
cannot predict if or to what extent our remedies would be enforceable.

Non-renewal   or  revocation   by  the  FCC  of  Sprint's  PCS  licenses   would
significantly harm our business

PCS licenses are subject to renewal and revocation by the FCC.  Sprint  licenses
in our  territories  will  begin  to  expire  in  2007  but may be  renewed  for
additional  ten-year  terms.  There may be opposition to renewal of Sprint's PCS
licenses  upon their  expiration,  and Sprint's PCS licenses may not be renewed.
The FCC has adopted  specific  standards to apply to PCS license  renewals.  Any
failure by Sprint or us to comply with these standards could cause revocation or
forfeiture of Sprint's PCS licenses for our territories.  If Sprint loses any of
its licenses in our territory, we would be severely restricted in our ability to
conduct business.

If Sprint does not  maintain  control  over its  licensed  spectrum,  the Sprint
agreements  may be  terminated,  which would result in our  inability to provide
service

The FCC requires that licensees like Sprint  maintain  control of their licensed
spectrum and not delegate control to third-party operators or managers. Although
the Sprint  agreements  with  AirGate  reflect an  arrangement  that the parties
believe meets the FCC requirements for licensee control of licensed spectrum, we
cannot assure you that the FCC will agree. If the FCC were to determine that the
Sprint agreements need to be modified to increase the level of licensee control,
AirGate has agreed  with  Sprint to use their best  efforts to modify the Sprint
agreements  to comply with  applicable  law.  If we cannot  agree with Sprint to
modify the Sprint agreements,  they may be terminated.  If the Sprint agreements
are terminated, we would no longer be a part of the Sprint PCS network and would
be severely restricted in our ability to conduct business.

If AirGate  loses its right to use the Sprint brand and logo under its trademark
and  service  mark  license  agreements,   AirGate  would  lose  the  advantages
associated with marketing efforts conducted by Sprint.

The Sprint brand and logo is highly recognizable. If AirGate loses the rights to
use this brand and logo or the value of the brand and logo decreases,  customers
may not recognize its brand readily and AirGate may have to spend  significantly
more money on advertising to create brand recognition.

Risks Particular to Our Industry

Significant  competition in the wireless  communications  services  industry may
result in our competitors  offering new or better products and services or lower
prices, which could prevent us from operating profitably

Competition  in the wireless  communications  industry is intense.  According to
information  it has filed with the SEC,  Sprint  believes  that the  traditional
dividing lines between long distance, local, wireless, and Internet services are
increasingly  becoming blurred.  Through mergers and various service integration
strategies,   major  providers,   including  Sprint,  are  striving  to  provide
integrated solutions both within and across all geographical  markets. We do not
offer services  other than wireless  services and may not be able to effectively
compete against competitors with integrated solutions.

Competition  has caused,  and we anticipate  that  competition  will continue to
cause, the market prices for two-way  wireless  products and services to decline
in the future.  Our ability to compete will depend,  in part,  on our ability to
anticipate   and  respond  to  various   competitive   factors   affecting   the
telecommunications  industry.  Our  dependence on Sprint to develop  competitive
products and services and the  requirement  that we obtain  Sprint's  consent to
sell local pricing plans and non-Sprint approved equipment may limit our ability
to keep pace with competitors on the introduction of new products,  services and
equipment. Many of our competitors are larger than us, possess greater financial
and  technical  resources  and may  market  other  services,  such  as  landline
telephone  service,  cable television and Internet  access,  with their wireless
communications  services.  Some of our  competitors  also have  well-established
infrastructures,  marketing  programs and brand names. In addition,  some of our
competitors  may be able to offer  regional  coverage in areas not served by the
Sprint network or, because of their calling volumes or relationships  with other
wireless  providers,  may be able to offer regional roaming rates that are lower
than those we offer.  Additionally,  we expect that existing cellular  providers
will continue to upgrade their systems to provide digital wireless communication
services competitive with Sprint. Our success, therefore, is, to a large extent,
dependent  on  Sprint's  ability  to  distinguish  itself  from  competitors  by
marketing  and  anticipating  and  responding  to  various  competitive  factors
affecting the wireless industry,  including new services that may be introduced,
changes in consumer  preferences,  demographic  trends,  economic conditions and
discount  pricing  strategies by  competitors.  To the extent that Sprint is not
able to keep pace with  technological  advances  or fails to  respond  timely to
changes in competitive  factors in the wireless  industry,  it could cause us to
lose market share or experience a decline in revenue.

There has been a recent trend in the wireless  communications  industry  towards
consolidation   of  wireless   service   providers   through   joint   ventures,
reorganizations and acquisitions. We expect this consolidation to lead to larger
competitors  over time.  We may be unable to compete  successfully  with  larger
companies that have substantially  greater resources or that offer more services
than we do. In addition, we may be at a competitive disadvantage since we may be
more highly leveraged than many of our competitors.




If the demand for wireless  data services does not grow, or if Sprint or AirGate
fail to capitalize on such demand, it could have an adverse effect on our growth
potential

Sprint and its network partners,  including AirGate,  have committed significant
resources to wireless  data  services and our business  plan assumes  increasing
uptake in such services.  That demand may not  materialize.  Even if such demand
does  develop,  AirGate's  ability to deploy and deliver  wireless data services
relies, in many instances,  on new and unproven technology.  Existing technology
may not  perform as  expected.  We may not be able to obtain new  technology  to
effectively and  economically  deliver these  services.  The success of wireless
data services is substantially  dependent on the ability of Sprint and others to
develop  applications  for wireless data devices and to develop and  manufacture
devices that support wireless  applications.  These  applications or devices may
not be developed or developed in sufficient quantities to support the deployment
of wireless data services. These services may not be widely introduced and fully
implemented at all or in a timely fashion.  These services may not be successful
when they are in place,  and  customers  may not purchase the services  offered.
Consumer  needs for wireless  data services may be met by  technologies  such as
802.11, known as wi-fi, which does not rely on FCC regulated spectrum.  The lack
of  standardization  across  wireless data  handsets may  contribute to customer
confusion,  which could slow  acceptance of wireless data services,  or increase
customer care costs.  Either could adversely affect our ability to provide these
services  profitably.  If these services are not successful or costs  associated
with  implementation and completion of the rollout of these services  materially
exceed our current  estimates,  our financial  condition  and prospects  cold be
materially adversely affected.

Market saturation could limit or decrease our rate of new subscriber additions

Intense competition in the wireless  communications  industry could cause prices
for wireless products and services to continue to decline.  If prices drop, then
our rate of net  subscriber  additions  will  take on  greater  significance  in
improving our financial condition and results of operations. However, as our and
our competitor's  penetration  rates in our markets increase over time, our rate
of adding net subscribers  could decrease.  If this decrease were to happen,  it
could materially adversely affect our liquidity, financial condition and results
of operations.

Alternative  technologies  and current  uncertainties in the wireless market may
reduce demand for PCS

The wireless communications industry is experiencing  significant  technological
change,  as evidenced  by the  increasing  pace of digital  upgrades in existing
analog wireless systems,  evolving industry standards,  ongoing  improvements in
the capacity and quality of digital  technology,  shorter development cycles for
new  products  and  enhancements  and  changes  in  end-user   requirements  and
preferences.  Technological  advances  and  industry  changes  could  cause  the
technology  used on our  network  to  become  obsolete.  We rely on  Sprint  for
research  and  development  efforts with respect to the products and services of
Sprint and with respect to the technology used on our network. Sprint may not be
able to respond to such changes and implement new  technology on a timely basis,
or at an acceptable cost.

If Sprint is unable to keep pace with these technological  changes or changes in
the wireless  communications  market based on the effects of consolidation  from
the  Telecommunications Act of 1996 or from the uncertainty of future government
regulation,  the  technology  used on our network or our  business  strategy may
become obsolete.

We are a  consumer  business  and a  recession  in the United  States  involving
significantly lowered spending could negatively affect our results of operations

Our  subscriber  base  is  primarily   individual  consumers  and  our  accounts
receivable  represent unsecured credit. We believe the economic downturn has had
an adverse  affect on our  operations.  In the event that the economic  downturn
that the United States and our  territories  have recently  experienced  becomes
more  pronounced  or lasts  longer  than  currently  expected  and  spending  by
individual consumers drops significantly, our business may be further negatively
affected.

According  to  Sprint,  a number  of its  suppliers  have  recently  experienced
financial challenges.  If these suppliers cannot meet their commitments,  Sprint
states  that it would have to use  different  vendors  and this could  result in
delays,  interruptions,  or additional  expenses associated with the upgrade and
expansion of Sprint's networks and the offering of its products and services.

Regulation by government and taxing agencies may increase our costs of providing
service or require us to change our  services,  either of which could impair our
financial performance




Our  operations  and  those of Sprint  may be  subject  to  varying  degrees  of
regulation  by the FCC,  the Federal  Trade  Commission,  the  Federal  Aviation
Administration, the Environmental Protection Agency, the Occupational Safety and
Health  Administration  and state and local regulatory  agencies and legislative
bodies.  Adverse  decisions  or  regulation  of these  regulatory  bodies  could
negatively  impact our operations and our costs of doing business.  For example,
changes  in tax laws or the  interpretation  of  existing  tax laws by state and
local authorities could subject us to increased income, sales, gross receipts or
other tax costs or require us to alter the structure of our current relationship
with Sprint.

Use of hand-held phones may pose health risks, which could result in the reduced
use of wireless services or liability for personal injury claims

Media  reports  have  suggested  that certain  radio  frequency  emissions  from
wireless  handsets may be linked to various health problems,  including  cancer,
and may interfere with various  electronic  medical devices,  including  hearing
aids and pacemakers.  Concerns over radio frequency emissions may discourage use
of  wireless  handsets  or  expose us to  potential  litigation.  Any  resulting
decrease in demand for  wireless  services,  or costs of  litigation  and damage
awards, could impair our ability to achieve and sustain profitability.

Regulation by government or potential litigation relating to the use of wireless
phones while driving could adversely affect our results of operations

Some studies have  indicated  that some aspects of using  wireless  phones while
driving may impair drivers' attention in certain circumstances, making accidents
more likely.  These  concerns  could lead to  litigation  relating to accidents,
deaths or serious  bodily  injuries,  or to new  restrictions  or regulations on
wireless phone use, any of which also could have material adverse effects on our
results  of  operations.  A number  of U.S.  states  and local  governments  are
considering or have recently enacted legislation that would restrict or prohibit
the use of a wireless handset while driving a vehicle or, alternatively, require
the use of a hands-free telephone.  Legislation of this sort, if enacted,  would
require wireless service providers to provide hands-free enhanced services, such
as voice activated dialing and hands-free  speaker phones and headsets,  so that
they can keep generating revenue from their subscribers,  who make many of their
calls while on the road.  If we are unable to provide  hands-free  services  and
products to our  subscribers  in a timely and  adequate  fashion,  the volume of
wireless phone usage would likely decrease, and our ability to generate revenues
would suffer.

Unauthorized  use of, or  interference  with,  the PCS  network of Sprint  could
disrupt our service and increase our costs

We may incur costs  associated with the  unauthorized  use of the PCS network of
Sprint,  including  administrative  and capital costs associated with detecting,
monitoring  and  reducing  the  incidence  of fraud.  Fraudulent  use of the PCS
network  of  Sprint   may  impact   interconnection   costs,   capacity   costs,
administrative  costs, fraud prevention costs and payments to other carriers for
fraudulent roaming.

Equipment  failure and natural  disasters or terrorist acts may adversely affect
our operations

A major  equipment  failure or a natural  disaster or terrorist act that affects
our mobile telephone switching offices, microwave links, third-party owned local
and long distance  networks on which we rely, our cell sites or other  equipment
or the networks of other  providers on which our  subscribers  roam could have a
material adverse effect on our operations.  While we have insurance coverage for
some of these events,  our  inability to operate our wireless  system even for a
limited time period may result in a loss of subscribers or impair our ability to
attract  new  subscribers,  which  would have a material  adverse  effect on our
business, results of operations and financial condition.

Risks Related to Our Common Stock

We may not achieve or sustain operating profitability or positive cash flows,
which may adversely affect AirGate's stock price

AirGate  has  limited  operating  histories.  Our ability to achieve and sustain
operating profitability will depend upon many factors,  including our ability to
market Sprint PCS products and services,  manage churn,  sustain monthly average
revenues per user, and reduce capital  expenditures and operating  expenses.  We
have experienced  slowing net subscriber  growth,  increased churn and increased
costs to  acquire  new  subscribers  and as a  result,  have had to  revise  our
business  plans.  If AirGate does not achieve and maintain  positive  cash flows
from  operations  when  projected,  AirGate's  stock  price  may  be  materially
adversely  affected.  In  addition,  as a  result  of the  bankruptcy  of  iPCS,
AirGate's investment in iPCS is likely to be worthless,  and such bankruptcy may
materially adversely affect AirGate's stock price.

Our stock price has suffered significant declines,  remains volatile and you may
not be able to sell your shares at the price you paid for them




The market price of AirGate common stock has been and may continue to be subject
to wide fluctuations in response to factors such as the following, some of which
are beyond our control:

o    quarterly variations in our operating results;

o    concerns about liquidity;

o    the de-listing of our common stock;

o    operating  results that vary from the  expectations of securities  analysts
     and investors;

o    changes in expectations as to our future financial  performance,  including
     financial estimates by securities analysts and investors;

o    changes  in the  market  perception  about the  prospects  and  results  of
     operations   and   market    valuations   of   other   companies   in   the
     telecommunications  industry  in  general  and  the  wireless  industry  in
     particular,   including  Sprint  and  its  PCS  network  partners  and  our
     competitors;

o    changes in the Company's relationship with Sprint,  including the impact of
     our efforts to more  closely  examine  Sprint  charges and amounts  paid by
     Sprint;

o    litigation between other Sprint network partners and Sprint;

o    announcements by Sprint concerning developments or changes in its business,
     financial condition or results of operations,  or in its expectations as to
     future financial performance;

o    actual or potential defaults by us under any of our agreements;

o    actual or  potential  defaults  in bank  covenants  by Sprint or Sprint PCS
     network  partners,  which may result in a perception that AirGate is unable
     to comply with its bank covenants;

o    announcements  by Sprint or our competitors of  technological  innovations,
     new products and services or changes to existing products and services;

o    changes in law and regulation;

o    announcements by third parties of significant claims or proceedings against
     us;

o    announcements   by  us  or  our   competitors  of  significant   contracts,
     acquisitions,   strategic   partnerships,   joint   ventures   or   capital
     commitments; and

o    general economic and competitive conditions.

AirGate's common stock was delisted from Nasdaq. Accordingly,  our stockholders'
ability to sell our common stock may be adversely  effected.  Additionally,  the
market for so-called  "penny  stocks" has suffered in recent years from patterns
of fraud and abuse.

AirGate was notified by the Nasdaq Stock Market, Inc. that because it had failed
to regain  compliance with the minimum $1.00 bid price per share requirement and
also failed to comply with the minimum  stockholders'  equity,  market  value of
publicly held shares and minimum bid requirements  for continued  listing on the
Nasdaq National Market,  the Nasdaq Stock Market,  Inc. was delisting  AirGate's
stock from the Nasdaq National Market. This delisting occurred on April 8, 2003.
In addition,  AirGate did not meet the listing requirements to be transferred to
the Nasdaq  Small Cap Market.  AirGate's  common stock  currently  trades on the
OTCBB maintained by The Nasdaq Stock Market,  Inc., under the symbol  "PCSA.OB",
and is subject to a Securities and Exchange Commission rule that imposes special
sales practice  requirements upon  broker-dealers who sell such OTCBB securities
to  persons  other than  established  customers  or  accredited  investors.  For
purposes of the rule, the phrase "accredited investors" means, in general terms,
institutions  with assets in excess of $5,000,000,  or individuals  having a net
worth in excess of $1,000,000  or having an annual income that exceeds  $200,000
(or  that,  when  combined  with  a  spouse's  income,  exceeds  $300,000).  For
transactions  covered  by the  rule,  the  broker-dealer  must  make  a  special
suitability  determination for the purchaser and receive the purchaser's written
agreement  to the  transaction  prior to the  sale.  Consequently,  the rule may
affect the ability of broker-dealers to sell AirGate's common stock and also may
affect the ability of our current  stockholders to sell their  securities in any
market that might develop.  In addition,  the Securities and Exchange Commission
has adopted a number of rules to regulate  "penny  stocks."  Such rules  include
Rules 3a51-1,  15-g1,  15-g2, 15g-3, 15g-4, 15g-5, 15g-6, 15g-7, and 15g-9 under
the  Securities  Exchange  Act of 1934 as amended.  AirGate's  common  stock may
constitute  "penny  stocks"  within the  meaning of the rules.  These  rules may
further  affect  the  ability  of owners  of  AirGate  common  stock to sell our
securities in any market that might develop for them.

Shareholders  should also be aware that,  according to  Securities  and Exchange
Commission,  the  market  for penny  stocks has  suffered  in recent  years from
patterns  of fraud and  abuse.  We are aware of the  abuses  that have  occurred
historically  in the penny  stock  market.  Although we do not expect to be in a
position  to  dictate  the  behavior  of the  market  or of  broker-dealers  who
participate  in the  market,  management  will  strive  within the  confines  of
practical  limitations to prevent the described  patterns from being established
with respect to AirGate's securities.

Future sales of shares of our common stock,  including sales of shares following
the expiration of `lock-up" arrangements, may negatively affect our stock price




As a result  of the  acquisition  of iPCS,  the  former  iPCS  security  holders
received  approximately  12.4 million shares of our common stock and options and
warrants to purchase  approximately  1.1 million shares of our common stock. The
shares of common stock issued in  connection  with the  acquisition  represented
approximately  47.5%  of  our  common  stock,   assuming  the  exercise  of  all
outstanding warrants and options.

In connection with the merger,  holders of substantially  all of the outstanding
shares of iPCS common and preferred stock entered into "lock-up" agreements with
the Company.  The lock-up agreements imposed restrictions on the ability of such
stockholders to sell or otherwise dispose of the shares of our common stock that
they received in the merger.  As of September 26, 2002,  all of such shares were
released from the lock-up.

We entered into a  registration  rights  agreement at the effective  time of the
merger  with  some of the  former  iPCS  stockholders.  Under  the  terms of the
registration  rights agreement,  Blackstone  Communications  Partners I L.P. and
certain of its affiliates  ("Blackstone") has a demand registration right, which
became  exercisable after November 30, 2002, subject to the requirement that the
offering exceed size  requirements.  In addition,  the former iPCS stockholders,
including Blackstone, have incidental registration rights pursuant to which they
can,  in  general,  include  their  shares  of our  common  stock in any  public
registration we initiate, whether or not for sale for our own account.

Sales  of  substantial  amounts  of  shares  of our  common  stock,  or even the
potential  for such sales,  could lower the market price of our common stock and
impair its ability to raise capital through the sale of equity securities.

We do not intend to pay dividends in the foreseeable future

We do not  anticipate  paying  any cash  dividends  on our  common  stock in the
foreseeable  future. We intend to retain any future earnings to fund our growth,
debt service requirements and other corporate needs.  Accordingly,  you will not
receive a return on your  investment  in our common stock through the payment of
dividends  in the  foreseeable  future  and may not  realize  a  return  on your
investment even if you sell your shares.  Any future payment of dividends to our
stockholders  will  depend  on  decisions  that  will be made  by our  board  of
directors and will depend on then existing  conditions,  including our financial
condition,   contractual   restrictions,   capital   requirements  and  business
prospects.

Our  certificate  of  incorporation  and  bylaws  include  provisions  that  may
discourage  a change of control  transaction  or make  removal of members of the
board of directors more difficult

Some  provisions of our certificate of  incorporation  and bylaws could have the
effect of  delaying,  discouraging  or  preventing  a change in control of us or
making  removal of  members  of the board of  directors  more  difficult.  These
provisions include the following:

o    a classified board, with each board member serving a three-year term;

o    no authorization for stockholders to call a special meeting;

o    no ability of stockholders to remove directors without cause;

o    prohibition of action by written consent of stockholders; and

o    advance notice for nomination of directors and for stockholder proposals.

These  provisions,  among others,  may have the effect of  discouraging  a third
party from making a tender offer or otherwise  attempting  to obtain  control of
us, even though a change in ownership might be economically beneficial to us and
our stockholders.






Item 6.  Exhibits and Reports on Form 8-K

(a)     Exhibits

31.1 Certification  of  Thomas  M.  Dougherty  pursuant  to  Section  302 of the
     Sarbanes-Oxley Act of 2002.

31.2 Certification  of  William  H.  Seippel  pursuant  to  Section  302  of the
     Sarbanes-Oxley Act of 2002.

32.1 Certification  of  Thomas  M.  Dougherty  pursuant  to  Section  906 of the
     Sarbanes-Oxley Act of 2002.

32.2 Certification  of  William  H.  Seippel  pursuant  to  Section  906  of the
     Sarbanes-Oxley Act of 2002.


(b)     Reports on Form 8-K

The  following  Current  Reports on Form 8-K were  filed by  AirGate  during the
quarter ended June 30, 2003:

On April 10,  2003,  AirGate  furnished  a  Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating to its delisting from the Nasdaq National Market  effective at the open
of business  April 8, 2003.  AirGate's  stock began to trade on the OTC Bulletin
Board under the same symbol "PCSA.OB" following its delisting from Nasdaq.

On April 22,  2003,  AirGate  furnished  a  Current  Report on Form 8-K with the
Securities  and  Exchange  Commission  under Item 9 - Regulation  FD  Disclosure
relating  to the  Trustee  sending  notice  under the  Indenture  to the AirGate
Noteholders  informing them of iPCS' bankruptcy notice and informing the AirGate
Noteholders that it is the opinion of the Company and its counsel, that no Event
of Default  under  Section  6.1 of the  AirGate  Indenture  resulted  from iPCS'
bankruptcy filing.

On May 21,  2003,  AirGate  furnished  a  Current  Report  on Form  8-K with the
Securities and Exchange Commission under Item 9 - Regulation FD Disclosure (also
provides information required under Item 12 "Results of Operations and Financial
Condition")  relating to issuance of a press  release  regarding  financial  and
operating results for the second quarter of fiscal year 2003 and other matters.






                                   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 officer thereunto duly authorized.


                           AIRGATE PCS, INC.

                            By:  /s/ William H. Seippel
                                -----------------------------------------------
                                 William H. Seippel
                                 Title: Chief Financial Officer
                                        (Duly Authorized Officer, Principal
                                        Financial and Chief Accounting Officer)

Date:  August 14, 2003