##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For The Quarterly Period Ended
June 30, 2006

Commission file number 000-51466



---

WORLDSPACE, INC.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                      |  | 52-1732881                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification No.)

8515 Georgia Avenue, Silver Spring, MD 20910

(Address of principal executive offices) (Zip code)

301-960-1200

(Registrants telephone number, including area code)

Securities registered pursuant to Section 12(g) of the Act:

Class A Common Stock, par value $0.01 per share



---

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

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                         |  |                    |  |                         
|------------------------ |  | ------------------ |  | ------------------------
|Large accelerated filer ̈ |  | Accelerated filer ̈ |  | Non-accelerated filer  x

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).    Yes ̈No  x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                      |  |                                    
|------------------------------------- |  | -----------------------------------
|(Class)                               |  | (Outstanding as of August 10, 2006)
|CLASS A COMMON STOCK, $0.01 PAR VALUE |  | 21,341,092                         
|CLASS B COMMON STOCK, $0.01 PAR VALUE |  | 17,426,443                         



---



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

INDEX



|                              |  |                                                                                                              |  |     
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|                              |  |                                                                                                              |  | Page
|PART I FINANCIAL INFORMATION |  |                                                                                                             
|                              |  |                                                                                                             
|Item 1.                       |  | Financial Statements (Unaudited)                                                                             |  |     
|                              |  |                                                                                                             
|                              |  | Condensed Consolidated Statements of Operations for three and six-month periods ended June 30, 2006 and 2005 |  | 3   
|                              |  |                                                                                                             
|                              |  | Condensed Consolidated Balance Sheets as of June 30, 2006 and December 31, 2005                              |  | 4   
|                              |  |                                                                                                             
|                              |  | Condensed Consolidated Statements of Cash Flows for the six-month period ended June 30, 2006 and 2005        |  | 5   
|                              |  |                                                                                                             
|                              |  | Notes to Condensed Consolidated Financial Statements                                                         |  | 6   
|                              |  |                                                                                                             
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 15  
|                              |  |                                                                                                             
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 28  
|                              |  |                                                                                                             
|Item 4.                       |  | Controls and Procedures                                                                                      |  | 29  
|                              | 
|PART II OTHER INFORMATION    |  |                                                                                                             
|                              |  |                                                                                                             
|Item 1.                       |  | Legal Proceedings                                                                                            |  | 30  
|                              |  |                                                                                                             
|Item 1A.                      |  | Risk Factors                                                                                                 |  | 30  
|                              |  |                                                                                                             
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                  |  | 30  
|                              |  |                                                                                                             
|Item 3.                       |  | Defaults upon Senior Securities                                                                              |  | 30  
|                              |  |                                                                                                             
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                          |  | 30  
|                              |  |                                                                                                             
|Item 5.                       |  | Other Information                                                                                            |  | 30  
|                              |  |                                                                                                             
|Item 6.                       |  | Exhibits                                                                                                     |  | 31  

EXPLANATORY NOTE

This quarterly report is filed by WorldSpace, Inc. (the Company). Unless the context requires otherwise, the terms we,
our and us refer to the Company and its subsidiaries.

This quarterly report and all other reports and amendments
filed by us with the SEC can be accessed, free of charge, through our website at http://investor.worldspace.com on the same day that they are electronically filed with the SEC.



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1: Financial Statements

WORLDSPACE, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Three-Months and Six-Months ended June 30, 2006 and 2005



|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|---------------------------------------------------------------------------------- |  | ----------------------------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                   |  | Three months ended June 30,                     |            |   | Six Months ended June 30, |  
|                                                                                   |  | 2006                                            |            |   | 2005                      |   |            | 2006 |  |   | 2005       |  
|                                                                                   |  | (in thousands, except share and per share data) |           
|Revenue                                                                            |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Subscription revenue                                                               |  | $                                               | 1,928      |   |                           | $ | 799        |      |  | $ | 3,530      |   |  | $ | 1,596      |  
|Equipment revenue                                                                  |  |                                                 | 698        |   |                           |   | 558        |      |  |   | 1,774      |   |  |   | 976        |  
|Other revenue                                                                      |  |                                                 | 1,133      |   |                           |   | 971        |      |  |   | 1,935      |   |  |   | 2,311      |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Revenue                                                                      |  |                                                 | 3,759      |   |                           |   | 2,328      |      |  |   | 7,239      |   |  |   | 4,883      |  
|                                                                                   |  |                                                 |            |  
|Operating Expenses                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Cost of Services (excludes depreciation, shown separately below)                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Satellite and transmission, programming and other                                  |  |                                                 | 6,681      |   |                           |   | 3,391      |      |  |   | 13,762     |   |  |   | 6,869      |  
|Cost of equipment                                                                  |  |                                                 | 2,314      |   |                           |   | 581        |      |  |   | 5,470      |   |  |   | 1,024      |  
|Research and development                                                           |  |                                                 | (163       | ) |                           |   | 25         |      |  |   | 491        |   |  |   | 46         |  
|Selling and marketing                                                              |  |                                                 | 5,140      |   |                           |   | 2,073      |      |  |   | 11,527     |   |  |   | 3,507      |  
|General and administrative                                                         |  |                                                 | 14,111     |   |                           |   | 8,887      |      |  |   | 28,022     |   |  |   | 18,050     |  
|Stock-based compensation (1)                                                       |  |                                                 | 4,064      |   |                           |   | 276        |      |  |   | 7,187      |   |  |   | 987        |  
|Depreciation and amortization                                                      |  |                                                 | 14,708     |   |                           |   | 14,702     |      |  |   | 29,454     |   |  |   | 29,406     |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Operating Expenses                                                           |  |                                                 | 46,855     |   |                           |   | 29,935     |      |  |   | 95,913     |   |  |   | 59,889     |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss from Operations                                                               |  |                                                 | (43,096    | ) |                           |   | (27,607    | )    |  |   | (88,674    | ) |  |   | (55,006    | )
|                                                                                   |  |                                                 |            |  
|Other Income (Expense)                                                             |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Gain on extinguishment of debt                                                     |  |                                                 |           |   |                           |   |           |      |  |   |           |   |  |   | 14,130     |  
|Interest income                                                                    |  |                                                 | 3,094      |   |                           |   | 914        |      |  |   | 6,040      |   |  |   | 1,602      |  
|Interest expense                                                                   |  |                                                 | (2,326     | ) |                           |   | (2,307     | )    |  |   | (4,625     | ) |  |   | (5,162     | )
|Other                                                                              |  |                                                 | (2,444     | ) |                           |   | 875        |      |  |   | (2,814     | ) |  |   | 922        |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Other Income (Expense)                                                       |  |                                                 | (1,676     | ) |                           |   | (518       | )    |  |   | (1,399     | ) |  |   | 11,492     |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss Before Income Taxes                                                           |  |                                                 | (44,772    | ) |                           |   | (28,125    | )    |  |   | (90,073    | ) |  |   | (43,514    | )
|Income Tax Benefit                                                                 |  |                                                 | 8,111      |   |                           |   | 6,105      |      |  |   | 24,218     |   |  |   | 12,243     |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net Loss                                                                           |  | $                                               | (36,661    | ) |                           | $ | (22,020    | )    |  | $ | (65,855    | ) |  | $ | (31,271    | )
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss per sharebasic and diluted                                                   |  | $                                               | (0.98      | ) |                           | $ | (0.95      | )    |  | $ | (1.78      | ) |  | $ | (1.35      | )
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Weighted Average Number of Shares Outstanding                                      |  |                                                 | 37,240,585 |   |                           |   | 23,211,317 |      |  |   | 37,085,353 |   |  |   | 23,211,317 |  
|                                                                                   |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|_____________ (1)    Allocation of stock based compensation to operating expenses: |  |                                                 |            |   |                           |   |            |      | 
|                                                                                   |  |                                                 |            |  
|Satellite, transmission, programming and other                                     |  | $                                               | 162        |   |                           | $ | 8          |      |  | $ | 346        |   |  | $ | 20         |  
|Selling, general and administrative                                                |  | $                                               | 3,902      |   |                           | $ | 268        |      |  | $ | 6,841      |   |  | $ | 967        |  

See accompanying notes to unaudited condensed consolidated financial statements.



3



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

June 30, 2006 and December 31, 2005



|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------- | ---------- | - | ----------------- | - | ---------- | -
|                                                                                                                                                                                                                   |  | June 30, 2006                    |            |   | December 31, 2005 |  
|                                                                                                                                                                                                                   |  | Unaudited                        |            |   |                   |  
|                                                                                                                                                                                                                   |  | (in thousands, exceptshare data) |           
|Assets                                                                                                                                                                                                             |  |                                  |            |   |                   |   |            |  
|Current Assets                                                                                                                                                                                                     |  |                                  |            |   |                   |   |            |  
|Cash and cash equivalents                                                                                                                                                                                          |  | $                                | 14,586     |   |                   | $ | 36,925     |  
|Marketable securities                                                                                                                                                                                              |  |                                  | 204,133    |   |                   |   | 239,048    |  
|Accounts receivable, net                                                                                                                                                                                           |  |                                  | 2,767      |   |                   |   | 3,000      |  
|Prepaid expenses                                                                                                                                                                                                   |  |                                  | 3,610      |   |                   |   | 4,486      |  
|Inventory, net                                                                                                                                                                                                     |  |                                  | 5,407      |   |                   |   | 4,922      |  
|Other current assets                                                                                                                                                                                               |  |                                  | 5,510      |   |                   |   | 2,370      |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Current Assets                                                                                                                                                                                               |  |                                  | 236,013    |   |                   |   | 290,751    |  
|                                                                                                                                                                                                                   |  |                                 
|Restricted Cash and Investments                                                                                                                                                                                    |  |                                  | 6,102      |   |                   |   | 4,588      |  
|Property and Equipment, net                                                                                                                                                                                        |  |                                  | 18,171     |   |                   |   | 16,811     |  
|Satellites and Related Systems, net                                                                                                                                                                                |  |                                  | 371,964    |   |                   |   | 397,463    |  
|Deferred Financing Costs, net                                                                                                                                                                                      |  |                                  | 12,908     |   |                   |   | 13,667     |  
|Other Assets                                                                                                                                                                                                       |  |                                  | 1,248      |   |                   |   | 1,207      |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Assets                                                                                                                                                                                                       |  | $                                | 646,406    |   |                   | $ | 724,487    |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Liabilities and Shareholders Deficit                                                                                                                                                                              |  |                                  |            |   |                   |   |            |  
|Current Liabilities                                                                                                                                                                                                |  |                                  |            |   |                   |   |            |  
|Accounts payable                                                                                                                                                                                                   |  | $                                | 17,257     |   |                   | $ | 19,631     |  
|Accrued expenses                                                                                                                                                                                                   |  |                                  | 15,611     |   |                   |   | 14,407     |  
|Income taxes payable                                                                                                                                                                                               |  |                                  | 20,000     |   |                   |   | 20,000     |  
|Accrued purchase commitment                                                                                                                                                                                        |  |                                  | 12,969     |   |                   |   | 11,954     |  
|Accrued interest                                                                                                                                                                                                   |  |                                  | 1,934      |   |                   |   | 1,953      |  
|Deferred tax liability                                                                                                                                                                                             |  |                                  | 1,498      |   |                   |   | 1,998      |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Current Liabilities                                                                                                                                                                                          |  |                                  | 69,269     |   |                   |   | 69,943     |  
|                                                                                                                                                                                                                   |  |                                 
|Long-term Debt                                                                                                                                                                                                     |  |                                  | 155,200    |   |                   |   | 155,000    |  
|Deferred Tax Liability                                                                                                                                                                                             |  |                                  | 151,823    |   |                   |   | 175,566    |  
|Other Liabilities                                                                                                                                                                                                  |  |                                  | 3,968      |   |                   |   | 2,256      |  
|Contingent Royalty Obligation                                                                                                                                                                                      |  |                                  | 1,814,175  |   |                   |   | 1,814,175  |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Liabilities                                                                                                                                                                                                  |  |                                  | 2,194,435  |   |                   |   | 2,216,940  |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Commitments and Contingencies                                                                                                                                                                                      |  |                                  |            |   |                   |   |            |  
|Minority Interest in Subsidiary                                                                                                                                                                                    |  |                                  | 474        |   |                   |   |           |  
|Shareholders Deficit                                                                                                                                                                                              |  |                                  |            |   |                   |   |            |  
|Preferred Stock, $.01 par value; 25,000,000 shares authorized; no shares issued and outstanding as of June 30, 2006                                                                                                |  |                                  |           |   |                   |   |           |  
|Class A Common stock, $.01 par value; 200,000,000 shares and 100,000,000 shares authorized; 19,982,016 shares and 19,365,332 shares
issued and outstanding as of June 30, 2006 and December 31, 2005, respectively |  |                                  | 200        |   |                   |   | 194        |  
|Class B Common stock, $.01 par value; 75,000,000 shares authorized; 17,426,443 shares issued and outstanding as of June 30, 2006 and
December 31, 2005, respectively                                               |  |                                  | 174        |   |                   |   | 174        |  
|Additional paid-in capital                                                                                                                                                                                         |  |                                  | 710,845    |   |                   |   | 717,718    |  
|Deferred compensation                                                                                                                                                                                              |  |                                  |           |   |                   |   | (16,621    | )
|Accumulated other comprehensive loss                                                                                                                                                                               |  |                                  | (558       | ) |                   |   | (609       | )
|Accumulated deficit                                                                                                                                                                                                |  |                                  | (2,259,164 | ) |                   |   | (2,193,309 | )
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Shareholders Deficit                                                                                                                                                                                        |  |                                  | (1,548,503 | ) |                   |   | (1,492,453 | )
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  
|Total Liabilities and Shareholders Deficit                                                                                                                                                                        |  | $                                | 646,406    |   |                   | $ | 724,487    |  
|                                                                                                                                                                                                                   |  |                                  |            |   |                   |   |            |  

See accompanying notes to unaudited condensed consolidated financial statements.



4



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months ended June 30, 2006 and 2005



|                                                                            |  |                          |          |   |      |   |         |  
|--------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---- | - | ------- | -
|                                                                            |  | Six months endedJune 30, |         
|                                                                            |  | 2006                     |          |   | 2005 |  
|                                                                            |  | (in thousands)           |         
|Cash Flows from Operating Activities                                        |  |                          |          |   |      |   |         |  
|Net loss                                                                    |  | $                        | (65,855  | ) |      | $ | (31,271 | )
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                          |          |   |      |   |         |  
|Depreciation and amortization                                               |  |                          | 29,454   |   |      |   | 29,406  |  
|Gain on extinguishment of debt                                              |  |                          |         |   |      |   | (14,130 | )
|Amortization of deferred financing costs                                    |  |                          | 759      |   |      |   | 694     |  
|Loss on disposal of assets                                                  |  |                          | 1,691    |   |      |   |        |  
|R&D expense related to warrants                                             |  |                          | 375      |   |      |   |        |  
|Adjustment to cost basis of satellite and related systems                   |  |                          |         |   |      |   | 5,834   |  
|Stock-based compensation                                                    |  |                          | 7,187    |   |      |   | 987     |  
|Deferred tax benefit                                                        |  |                          | (24,243  | ) |      |   | (12,243 | )
|Other                                                                       |  |                          | 10       |   |      |   | 597     |  
|Changes in assets and liabilities:                                          |  |                          |          |   |      |   |         |  
|Accounts receivable and other assets                                        |  |                          | (2,516   | ) |      |   | (7,032  | )
|Accounts payable and accrued expenses                                       |  |                          | (1,170   | ) |      |   | (22,196 | )
|Accrued interest                                                            |  |                          | (18      | ) |      |   | (10,801 | )
|Other liabilities                                                           |  |                          | 2,727    |   |      |   | (59     | )
|                                                                            |  |                          |          |   |      |   |         |  
|Net Cash Used in Operating Activities                                       |  |                          | (51,599  | ) |      |   | (60,214 | )
|                                                                            |  |                          |          |   |      |   |         |  
|Cash Flows from Investing Activities                                        |  |                          |          |   |      |   |         |  
|Purchase of property and equipment, net                                     |  |                          | (4,805   | ) |      |   | (2,277  | )
|Purchase of satellite and related systems                                   |  |                          | (2,201   | ) |      |   | (1,373  | )
|Purchase of marketable securities                                           |  |                          | (259,057 | ) |      |   |        |  
|Maturities of marketable securities                                         |  |                          | 293,972  |   |      |   |        |  
|                                                                            |  |                          |          |   |      |   |         |  
|Net Used in Investing Activities                                            |  |                          | 27,909   |   |      |   | (3,650  | )
|                                                                            |  |                          |          |   |      |   |         |  
|Cash Flows from Financing Activities                                        |  |                          |          |   |      |   |         |  
|Proceeds from exercise of employee stock options                            |  |                          | 2,192    |   |      |   |        |  
|Minority interest contributions                                             |  |                          | 473      |   |      |   |        |  
|Proceeds from the issuance of notes payable                                 |  |                          | 200      |   |      |   |        |  
|Increase in restricted cash, net                                            |  |                          | (1,514   | ) |      |   | (7,160  | )
|                                                                            |  |                          |          |   |      |   |         |  
|Net Cash Provided (Used in) by Financing Activities                         |  |                          | 1,351    |   |      |   | (7,160  | )
|                                                                            |  |                          |          |   |      |   |         |  
|Net (Decrease) Increase in Cash and Cash Equivalents                        |  |                          | (22,339  | ) |      |   | (71,024 | )
|Cash and Cash Equivalents, beginning of period                              |  |                          | 36,925   |   |      |   | 154,362 |  
|                                                                            |  |                          |          |   |      |   |         |  
|Cash and Cash Equivalents,end of period                                     |  | $                        | 14,586   |   |      | $ | 83,338  |  
|                                                                            |  |                          |          |   |      |   |         |  
|Supplemental Disclosure of Cash Flow Information                            |  |                          |          |   |      |   |         |  
|Cash paid for income taxes                                                  |  | $                        | 60       |   |      | $ |        |  
|Cash paid for interest                                                      |  | $                        | 3,864    |   |      | $ | 3,865   |  

See accompanying notes to unaudited condensed consolidated financial statements.



5



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A) Organization

WorldSpace, Inc.
(WSI) was organized on July 29, 1990, and incorporated in the State of Maryland on November 5, 1990. WorldSpace, Inc. and Subsidiaries (the Company) is engaged in the design, development, construction, deployment and financing of a
satellite-based radio and data broadcasting service, which serve areas of the world where traditional broadcast media or internet services are limited. The Company, which operates in 10 countries, has one satellite in orbit over Africa, another over
Asia and a completed third satellite currently in storage. This satellite, which can be used to replace either of the Companys two operational satellites or may also be modified and launched to provide DARS in Western Europe.

During March 2004, the Company began generating sales in India related to its satellite-based radio and data broadcasting service and exited the
development stage, as defined by Statement of Financial Accounting Standards (SFAS) No. 7, Accounting and Reporting by Development Stage Enterprises.

In December 2004, WorldSpace International Network, Inc. (WIN), a wholly owned subsidiary of the Company, was merged into WSI. Immediately following the merger, WSI was merged into a newly created company of the same
name incorporated in the State of Delaware.

(B) Principles of Consolidation and Basis of Presentation

The accompanying consolidated financial statements include the accounts of WorldSpace, Inc. and its majority and wholly-owned controlled subsidiaries. The
equity method of accounting is used to account for investments in enterprises over which the Company has significant influence, but of which it has less than 50 percent ownership. All significant intercompany transactions and balances have been
eliminated in consolidation.

The balance sheet and operating results of our foreign operations are consolidated using the local currencies
of the countries in which they are located as the functional currency. The balance sheet accounts are translated at exchange rates in effect at the end of the period, and income statement accounts are translated at average exchange rates during the
period. The resulting translation gains and losses are included as a separate component of stockholders equity. Foreign currency transaction gains and losses are included in our income statement in the period in which they occur.

In the Companys opinion, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting of only
normal recurring entries, necessary for a fair presentation of the consolidated financial position of WorldSpace, Inc. and its subsidiaries as of June 30, 2006; the results of operations for the three and six month periods ended June 30,
2006 and 2005; and cash flows for the six months ended June 30, 2006 and 2005. Certain reclassifications have been made to the 2005 financial statements to conform to the 2006 presentation.

These financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information
and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States have been condensed or omitted pursuant to such rules and regulations. These financial
statements should be read in conjunction with the financial statements and notes thereto included in the Companys annual report on Form 10-K.

Revenue Recognition

Revenue from the Companys principal activities, subscription audio services and capacity
leasing, is recognized as the services are provided. Revenue from subscribers, which is generally billed in advance, consists



6



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



of fixed charges for service, which are recognized as the service is provided, and non-refundable activation fees are recognized ratably over the estimated
term of the subscriber relationship. Direct activation costs are expensed as incurred. Advertising revenue is recognized in the period in which the spot announcement is broadcast. Revenue from the sale of satellite radio receivers is recognized when
the product is shipped. Promotions and Discounts are treated as an offset to revenue during the period of promotion. Sales incentives, consisting of discounts to subscribers, offset earned revenue. The Companys current policy is not to accept
product returns, but if in the future, the Company were to accept product returns that are not covered under the manufacturers warranty, a sales return allowance will be established based on the guidance provided under Statement of Financial
Accounting Standards (SFAS) No. 48. Revenue Recognition When a Right of Return Exists and Staff Accounting Bulletin, Topic 13A-4b.

Marketable Securities

The Company accounts for marketable securities in accordance with the
provisions of SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. The Company has determined that all of its investments are marketable securities to be classified as Held-to-Maturity.
Held-to-Maturity securities are recorded at amortized cost. The amortized cost of debt securities is adjusted for amortization of premiums and accretion of discounts to maturity. Such amortization is included in the Interest income line
item on the accompanying consolidated statements of operations. The cost of securities sold is based on the specific identification method. Interest and dividends on securities classified as held-to-maturity are included in the Interest
income line item on the consolidated statements of operations.

We invest in highly-liquid, short-term marketable securities. As of
June 30, 2006 the weighted average maturity of the marketable securities portfolio was 22 days. The unrealized losses on the marketable securities, if accounted under Available for Sale category, would be reported in the
stockholders equity in the accompanying consolidated balance sheets under the caption Accumulated Other Comprehensive Income to an extent of $108,000.

Cash and Cash Equivalents

All liquid investments, defined as having initial maturities of
three months or less, have been classified as cash equivalents. Cash equivalents, as of June 30, 2006 and December 31, 2005, consisted primarily of demand deposits and money market instruments. Cash balances in individual banks exceed
insurable amounts.

Restricted Cash and Investments

Cash and investments that are deposited with a lessor or committed to support letters-of-credit issued pursuant to trade and lease agreements have been classified as restricted cash and investments in the accompanying
consolidated balance sheets.

Inventories

Inventories are stated at the lower of cost or market value using the first in, first out (FIFO) method of accounting. Inventories primarily consist of satellite radio receivers manufactured to the Companys
specifications by independent third parties. Provisions have been recognized to reduce excess or obsolete inventories to their estimated net realizable value. The Company periodically evaluates inventory levels on hand as to potential obsolescence
based on current and future selling prices. The Company capitalized certain costs related to the development of new receiver models.



7



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



(C) Stock-Based Compensation

In accordance with SFAS No. 123 (Revised 2004), Share Based Payment (SFAS No. 123R) and the Securities and Exchange Commissions rule amending the compliance dates of SFAS
No. 123R, the Company began to recognize compensation expense for equity-based compensation using the fair value method in 2006 using the Modified Prospective Method. This method allows the Company to apply the fair value provisions
of SFAS No. 123R only on the future share-based payment arrangements and unvested portion of prior awards at the adoption date.

The
Modified Prospective Method allows the Company to account for the stock-based awards issued prior to the adoption of fair value provisions under SFAS No. 123R using the recognition and measurement principles of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and the disclosure provisions of SFAS No. 148, Accounting for Stock-Based CompensationTransition and DisclosureAn Amendment of FASB Statement No. 123.

At June 30, 2006, the Company has a stock-based employee compensation plan which is described below. The compensation cost charged against income
under the plan was $4.1 and $7.2 million for the three month and six month periods ending June 30, 2006. The total income tax benefit recognized in the income statement for share-based compensation arrangements was $0 for the three and six
month periods ending June 30, 2006.

2005 Incentive Award Plan

On July 7, 2005, the Companys shareholders approved the 2005 Incentive Award Plan (The Plan). The Plan provides for the grant of up
to 5,625,000 shares of our Class A Common Stock for stock based awards to employees, consultants and directors of the Company and its subsidiaries and affiliates. The Company granted employees restricted stock awards and stock options under
this plan. The stock award program offers employees the opportunity to earn shares of our stock over time, rather than options that give employees the right to buy stock at a pre-determined price. Option awards are generally granted with an exercise
price of the Companys stock at the date of grant; those option awards generally vest based on 3 years of continuous service and have 10-year contractual terms.

The fair value of each option award is estimated on the date of grant using Black-Scholes option pricing model (closed model) that uses the assumptions noted in the following table. Because closed models incorporate
assumptions for inputs, those inputs are disclosed. Expected volatilities are based on historical volatility of the stock price of similar entities, for a period not less than the required service period, since the Company does not have a historical
volatility equal to the required service period. The Company uses historical data to estimate option exercise and employee termination within the valuation model based on the employees career level, historical exercise behavior and other
factors for valuation purposes. The expected term of options and other awards granted is derived from the guidance provided under Staff Accounting Bulletin No. 107 (SAB 107), Share Based Payment, and represents
the period of time that stock based awards are expected to be outstanding. The risk-free rate for periods within the contractual life of the awards is based on the U.S. Treasury yield curve in effect at the time of grant.



|                            |  |          
|--------------------------- |  | ---------
|                            |  | 2006     
|Expected volatility         |  | 88% -105%
|Weighted-average volatility |  | 96%      
|Expected dividends          |  | 0%       
|Risk-free rate              |  | 5.1%     
|Expected term               |  | 6.0 years



8



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Summary of option activity:

Summary of the status of the Companys stock option awards and units as of January 1, 2006 and changes during the six month period ending
June 30, 2006 is presented below:



|                                  |  |                  |  |                              |      |                                         |            |                          |   |            
|--------------------------------- |  | ---------------- |  | ---------------------------- | ---- | --------------------------------------- | ---------- | ------------------------ | - | -----------
|                                  |  | Number ofoptions |  | Weightedaverageexerciseprice |      | Weightedaveragecontractualliferemaining |            | Aggregateintrinsic value
|Non-qualified stock options:      |  |                  |  |                              |      |                                         |            |                          |   |            
|Outstanding as of January 1, 2006 |  | 17,559,152       |  | $                            | 6.25 |                                         | 4.60 Years |                          | $ | 145,208,581
|Granted                           |  | 1,206,028        |  | $                            | 6.28 |                                         | 8.04 Years |                          |   |           
|Exercised                         |  | 304,184          |  | $                            | 5.66 |                                         | 2.38 Years |                          | $ | 1,537,781  
|Forfeited/expired                 |  | 126,079          |  | $                            | 6.84 |                                         | 3.15 Years |                          | $ | 74,869     
|Outstanding at June 30, 2006      |  | 18,334,917       |  | $                            | 6.26 |                                         | 4.50 Years |                          | $ | 3,420,880  
|Exercisable at June 30, 2006      |  | 17,354,965       |  | $                            | 6.22 |                                         | 4.20 Years |                          | $ | 3,420,880  

The weighted-average grant-date fair value of options granted during the three and six month
periods ending June 30, 2006 was $3.82 and $4.29. The total grant-date fair value of all stock based awards issued during the three and six month periods ending June 30, 2006 was $ 6.7 million and $8.1 million.

Cash received from the exercise of stock options under all share-based payment arrangements for the three month period ending June 30, 2006 and 2005
was $0.2 million and $0, respectively. Cash received from the exercise of stock options under all share-based payment arrangements for the six month period ending June 30, 2006 and 2005 was $1.7 million and $0, respectively. The actual tax
benefit realized for the tax deductions from option exercise of the share-based arrangements totaled $0, for the three and six month periods ending June 30, 2006 and 2005.

Summary of the status of the Companys nonvested restricted share awards and units as of January 1, 2006 and changes during the six month
period ending June 30, 2006 is presented below:



|                             |  |           |  |                               |            |                                     |   |      
|---------------------------- |  | --------- |  | ----------------------------- | ---------- | ----------------------------------- | - | -----
|                             |  | Shares    |  | AggregateGrant DateFair Value |            | Weightedaveragegrant datefair value
|Nonvested restricted shares: |  |           |  |                               |            |                                     |   |      
|Nonvested at January 1, 2006 |  | 1,842,133 |  | $                             | 38,666,372 |                                     | $ | 20.99
|Granted                      |  | 437,597   |  | $                             | 2,916,642  |                                     | $ | 6.67 
|Vested                       |  | 312,500   |  | $                             | 6,559,375  |                                     | $ | 20.99
|Forfeited/Expired            |  | 37,777    |  |                               | 792,939    |                                     | $ | 20.99
|Nonvested at June 30, 2006   |  | 1,929,453 |  | $                             | 34,230,700 |                                     | $ | 17.74

Summary of the status of the Companys nonvested stock options as of January 1, 2006 and
changes during the six month period ending June 30, 2006 is presented below:



|                             |  |           |  |                               |           |                                     |   |     
|---------------------------- |  | --------- |  | ----------------------------- | --------- | ----------------------------------- | - | ----
|                             |  | Shares    |  | AggregateGrant DateFair Value |           | Weightedaveragegrant datefair value
|Nonvested stock options:     |  |           |  |                               |           |                                     |   |     
|Nonvested at January 1, 2006 |  | 44,485    |  | $                             | 431,109   |                                     | $ | 9.69
|Granted                      |  | 1,206,028 |  | $                             | 5,169,535 |                                     | $ | 4.29
|Vested                       |  | 255,639   |  | $                             | 563,519   |                                     | $ | 2.20
|Forfeited                    |  | 14,922    |  | $                             | 136,568   |                                     | $ | 9.15
|Nonvested at June 30, 2006   |  | 979,952   |  | $                             | 4,900,557 |                                     | $ | 5.00



9



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



As of June 30, 2006, there was $14.4 million of total unrecognized compensation related to
restricted stock awards, units and options granted under the plan. That cost is expected to be recognized over a weighted-average period of 2.2 years. A total of 312,500 restricted shares were vested during the three month period ending
June 30, 2006.

Warrant issued to XM

On July 18, 2005, the Company issued to XM 1,562,500 shares of Class A Common Stock for an aggregate purchase price of $25 million. In connection with this transaction, the Company entered into a global
satellite radio cooperation agreement on receiver technology, terrestrial repeater technology, OEM and third party distribution relationships, content opportunities and new applications and services. In connection with this transaction, the Company
also granted to XM a performance-based warrant to purchase 1,785,714 shares of Class A Common Stock. Half of the warrant shares will vest upon the Company obtaining an operational chipset developed with substantial support from XM under the
cooperation agreement. The remaining warrant shares vest upon the Companys design for deployment of a terrestrial repeater network utilizing and relying on XM software, XM know-how in utilizing the software of others or XM support personnel
under the cooperation agreement. This warrant expires on July 17, 2008.

The Company accounted for the warrant under the guidance
provided by Emerging Issues Task Force Issue No. 96-18 (EITF 96-18), Accounting for Equity instruments that are issued to other than employees for acquiring, or in conjunction with selling, goods or services. The
Company used Black-Scholes model for calculating the fair value. The following table illustrates the major assumptions used to calculate the fair value:



|                            |  |           
|--------------------------- |  | ----------
|                            |  | 2006      
|Expected volatility         |  | 88% - 104%
|Weighted-average volatility |  | 96%       
|Expected dividends          |  | 0%        
|Risk-free rate              |  | 5.1%      
|Expected term               |  | 3.2 years 

Using the assumptions mentioned in the table above, the Company re-valued the warrant at $1.9
million, which would be expensed over the term that the performance is expected to be provided, which the Company estimated to be 2.5 years starting January 1, 2006. The Company recorded an expense of $375,000 related to this warrant under
Research and Development for the six months ending June 30, 2006. The unrecognized expense related to this warrant at June 30, 2006 and December 31, 2005 was $1.5 million and $0, respectively. The Company will remeasure
the value of the warrant and adjust the expense in every reporting period until the expiration date.

(D) Debt

Long-Term Debt

Long-term debt at June 30,
2006 and December 31, 2005 consisted of the following (in thousands):



|                             |  |               |         |                   |   |        
|---------------------------- |  | ------------- | ------- | ----------------- | - | -------
|                             |  | June 30, 2006 |         | December 31, 2005
|Convertible promissory notes |  | $             | 155,000 |                   | $ | 155,000
|Notes payable                |  |               | 200     |                   |   |       
|                             |  |               |         |                   |   |        
|                             |  | $             | 155,200 |                   | $ | 155,000
|                             |  |               |         |                   |   |        



10



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The convertible promissory notes were issued on December 31, 2004 and mature on
December 31, 2014, and are convertible into reserved Class A shares of the Companys common stock at $13.52 per share. Interest payments are due quarterly or may be added to the principal balance outstanding, at the option of the
Company. The related registration rights agreement provides that beginning 180 days after an IPO of the Companys common stock, declared effective by the Securities and Exchange Commission (SEC) on August 3, 2006, the investors have the
right to demand that the Company file up to three registration statements with the SEC at any time during the period defined in the related registration rights agreement, in order to sell some or all of the Class A Common Stock received upon
any conversion of the convertible promissory notes. If a registration statement is not filed by the Company with the SEC by the applicable deadline, a penalty of up to 3 percent of the aggregate purchase price of the promissory notes will be
imposed. Additionally, three years following the effective date of the issuance of the convertible promissory notes, the investors may require the Company to redeem the unpaid principal and accrued interest.

In June 2006, we received $200,000 from the Montgomery County of the State of Maryland under the Economic Development Fund as a contingent loan. This
loan could be converted into a grant if the company maintains a specified number of employees on a particular maturity date and is in compliance with certain other terms of the agreement. The loan has a 5% annual interest rate. As of June 30,
2006, under the terms of the loan, the company was contingently obligated to repay the loan principal together with accrued interest.

Line-of-Credit

WorldSpace India Private Limited, a wholly owned subsidiary of the Company, had a $1,000,000 line-of-credit to purchase inventory
which expired on February 23, 2006 and was closed. The Company and four directors of WorldSpace India Private Limited had previously guaranteed the debt. Substantially the entire inventory is collateralized to secure the debt. The outstanding
balance as of June 30, 2006 and December 31, 2005, was $0.

(E) Provision for Income Taxes

The Company accounts for income taxes in accordance with SFAS No. 109, Accounting for Income, which requires recognition of deferred tax
assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or income tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences
between the financial statement and the tax basis of assets and liabilities, using enacted tax rates for the year in which the differences are expected to reverse. Valuation allowances are established when necessary to reduce deferred tax assets to
the amount expected to be realized. Income tax expense is the sum of taxes payable for the period and the change during the period in deferred tax assets and liabilities.

(F) Net Loss Per Share

The Company computes net loss per share in accordance with SFAS No. 128,
Earnings Per Share and SEC Staff Accounting Bulletin No. 98 (SAB 98). Basic loss per share is computed by dividing net loss by the weighted-average number of outstanding shares of common stock. Diluted loss per share is
computed by dividing net loss by the weighted-average number of shares adjusted for the potential dilution that could occur if stock options, warrants and other convertible securities were exercised or converted into common stock.

For the three and six month periods ended June 30, 2006 and 2005, options, warrants and other convertible securities to purchase approximately 33.7
and 18.2 million shares of common stock, respectively, were outstanding, but not included in the computation of diluted earnings per share, because the effect would be anti-dilutive.



11



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



(G) Commitments and Contingencies

Leases

The Company leases office space under non-cancelable operating leases that expire
through 2016. As of June 30, 2006 minimum annual rental commitments under these leases are:



|                     |  |                |       
|-------------------- |  | -------------- | ------
|                     |  | (in thousands)
|July - December 2006 |  | $              | 1,730 
|2007                 |  |                | 3,132 
|2008                 |  |                | 2,642 
|2009                 |  |                | 2,427 
|2010                 |  |                | 2,483 
|Thereafter           |  |                | 4,102 
|                     |  |                |       
|                     |  | $              | 16,516
|                     |  |                |       

Litigation, Claims and Income Taxes

The Company is subject to various claims and assessments. In the opinion of management, these matters will not have a material adverse impact on the
Companys financial position or results of operations. In evaluating the exposure associated with various tax filing positions, the Company accrues charges for probable exposures. Based on annual evaluations of tax positions, the Company
believes it has appropriately accrued for probable exposures.

Design and Production Agreement

The Company is committed to purchasing 722,445 satellite radio receiver chipsets for approximately $18.0 million at June 30, 2006. The Company has
recorded a liability equal to the excess of the aggregate purchase price over the expected sales price, of $13.0 million and $12.0 million at June 30, 2006 and December 31, 2005, respectively, as accrued purchase commitment in the
accompanying consolidated balance sheets. The difference between the liability at June 30, 2006 and December 31, 2005 is the result of changes in the exchange rates of foreign currencies.

(H) Contingent Royalty Obligation

Effective
December 31, 2004 the Company restructured $1,553 million of notes payable and advances. Under the terms of the agreements, the ongoing obligations of the Company to the lender were set forth in a separate Royalty Arrangement (Royalty
Agreement), under which the Company is required to pay the lender 10 percent of earnings before interest, taxes, depreciation, and amortization, if any, for each year through 2015 in exchange for the lender releasing all claims. The Company is
subject to certain covenants regarding the disposition of assets, liquidation of the Company, reporting, and distributions or payments to certain current shareholders. The Royalty Agreement also requires the Company to have a segregated reserve, to
be funded each quarter in any year in which payment under the Royalty Agreement is projected, at the rate of 25 percent of the estimated annual payment. In addition, 80 percent of the annual payment is required to be made within 60 days after
year-end, and the remaining portion within 180 days following year-end. Even though management is satisfied that the debt may not be reinstated, in accordance with SFAS No. 15, Accounting by Debtors and Creditors for Trouble Debt
Restructuring,the debt restructuring is not considered an extinguishment of debt because the future payments under the agreement are indeterminate. Accordingly, the carrying value of the debt and accrued interest of $1,814 million is shown as a
contingent royalty obligation on the accompanying balance sheets.



12



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



(I) Minority Interest

The Companys Italian subsidiary, WorldSpace Italia S.r.l., is a majority-owned subsidiary of the Companys European holding company, Viatis Satellite Radio. WorldSpace Italias other partner is New
Satellite Radio S.r.l., an Italian company whose primary shareholder is Class Editori S.p.A., a media and broadcast corporation based in Milan. New Satellite Radio holds a 35 percent interest in WorldSpace Italia S.r.l., and has contributed $0.9
million towards capital investment. The net outstanding minority interest of New Satellite Radio S.r.l., as of June 30, 2006 was $0.5 million and is separately classified in the accompanying unaudited condensed consolidated balance sheets.

(J) Recent Accounting Pronouncements

In June 2006, the FASB Emerging Issues Task Force issued EITF No. 06-3, How Sales Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement (That Is, Gross Versus Net
Presentation), which states that a company should disclose its accounting policy (i.e., gross or net presentation) regarding presentation of taxes within the scope of this Issue. If taxes included in gross revenues are significant, a company
should disclose the amount of such taxes for each period for which an income statement is presented. The consensus would be effective for the first annual or interim reporting period beginning after December 15, 2006. The disclosures are
required for annual and interim financial statements for each period for which an income statement is presented. The Company will adopt this Interpretation effective January 1, 2007. Based on the Companys current evaluation of this Issue,
the Company does not expect the adoption of EITF No. 06-3 to have a significant impact on its consolidated results of operations or financial position.

In June 2006, the FASB issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109, which clarifies the accounting
for uncertainty in income taxes recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. This Interpretation prescribes a recognition threshold and measurement
attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition, classification, interest and penalties, accounting in
interim periods, disclosure, and transition. This Statement shall be effective as of the beginning of an entitys first fiscal year that begins after December 15, 2006. The Company will adopt this Interpretation effective January 1,
2007. Based on the Companys current evaluation of this Interpretation, the Company does not expect the adoption of FIN No. 48 to have a significant impact on its consolidated results of operations or financial position.

(K) Subsequent Events

On July 18, 2006, the
Company entered into an agreement with Acorn Media Group, Inc. (Acorn), pursuant to which Acorn subleased excess office space at the Companys headquarters in Silver Spring. The total minimum lease payments receivable under this
agreement is $1.5 million over a period of 60 months.



13



---

##### Table of Contents

WORLDSPACE, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



(K) Geographic Areas

The following tables present summary operating information by geographic segment for the three and six months ended June 30, 2006 and 2005:



|                        |  |                            |       |      |                          |       |      |  |      |       |  |   |       |    
|----------------------- |  | -------------------------- | ----- | ---- | ------------------------ | ----- | ---- |  | ---- | ----- |  | - | ----- | ---
|                        |  | Geographical Area Data     |      
|                        |  | Three months endedJune 30, |       |      | Six Months endedJune 30, |      
|                        |  | 2006                       |       | 2005 |                          |       | 2006 |  | 2005 |      
|                        |  | (in thousands)             |      
|Revenue                 |  |                            |       |      |                          |       |      |  |      |       |  |   |       |    
|United States           |  | $                          | 635   |      | $                        | 1,063 | (1)  |  | $    | 1,401 |  | $ | 2,087 | (2)
|France                  |  |                            | 822   |      |                          | 293   |      |  |      | 1,142 |  |   | 908   |    
|Kenya                   |  |                            | 416   |      |                          | 184   |      |  |      | 636   |  |   | 428   |    
|South Africa            |  |                            | 210   |      |                          | 239   |      |  |      | 430   |  |   | 502   |    
|Singapore               |  |                            | 17    |      |                          | 9     |      |  |      | 32    |  |   | 25    |    
|India                   |  |                            | 1,563 |      |                          | 392   |      |  |      | 3,404 |  |   | 675   |    
|Other foreign countries |  |                            | 96    |      |                          | 148   |      |  |      | 194   |  |   | 258   |    
|                        |  |                            |       |      |                          |       |      |  |      |       |  |   |       |    
|                        |  | $                          | 3,759 |      | $                        | 2,328 |      |  | $    | 7,239 |  | $ | 4,883 |    
|                        |  |                            |       |      |                          |       |      |  |      |       |  |   |       |    

---

| | Customers from which 10 percent or more of revenue is derived.
| | --------------------------------------------------------------



|(1) | Includes $0.4 million from USAID
|--- | --------------------------------

|(2) | Includes $1.4 million from USAID
|--- | --------------------------------

Long-lived Segment Assets



|                  |  |                |         |                  |   |        
|----------------- |  | -------------- | ------- | ---------------- | - | -------
|                  |  | June 30,2006   |         | December 31,2005
|                  |  | (in thousands)
|United States     |  | $              | 385,848 |                  | $ | 410,866
|Foreign countries |  |                | 3,836   |                  |   | 3,408  

Excludes deferred financing costs, restricted cash and investments and investments in affiliates
and other assets.



14



---

##### Table of Contents

Item 2. Managements discussion and analysis of financial condition and results of operations

The
following discussion and analysis should be read in conjunction with our Condensed Consolidated Financial Statements and Notes thereto included herewith, and with our Managements Discussion and Analysis of Financial Condition and Results of
Operations and audited Consolidated Financial Statements and Notes thereto for the year ended December 31, 2005, which is included in the Companys Form 10-K filed with the Securities and Exchange Commission on March 31,
2006

Our second quarter 2006 highlights include the following:



| |  |  | Added 36,985 subscribers globally, including 35,130 subscribers in India
| | - |  | ------------------------------------------------------------------------



| |  |  | Appointed Gregory B. Armstrong and Alexander P. Brown as co-Chief Operating Officers
| | - |  | ------------------------------------------------------------------------------------



| |  |  | Obtained approval to launch Europes first subscription satellite radio service in Italy
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Launched in fourteen new markets (including Goa, Jaipur, Nagpur, and Trivendrum), extending WorldSpace presence to 24 cities and towns in India, with 82 million people,
including approximately 45 million in the top three economic segments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued expansion of our distribution and geographic presence in India, including at the end of the quarter having over 1,162 retail points of presence in 24 cities, and 6
WorldSpace lounges
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Signed an agreement with Sodielec, a French company specializing in transmission solutions, to develop terrestrial repeater prototypes that will enable WorldSpace to expand its
satellite radio and data services to automobiles across Western Europe, beginning in Italy
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The gross subscriber adds in our
primary target market of India were negatively affected by delays in the launching of a new marketing campaign centered around our new brand ambassador until July, delays in opening more experiential locations, changes in sale channel incentives and
ineffective communication of pricing plan changes. These issues negatively affecting the second quarter subscriber counts have been identified and are being addressed.

The gross adds company-wide during the quarter were 36,985 with 35,130 of those coming from India which was negatively impacted by lower marketing spend, delays in the launching of a new marketing campaign, delays in
opening more experiential locations and changes in sale channel incentives.

The larger challenge in the quarter was the potential
volatility in near-term churn that we had identified in our first quarter earnings call. High second quarter-specific churn in India significantly pulled down our net additions for the quarter. This is because of the expiration during the quarter of
so many of the three-month promotional subscriptions that we added during the fourth quarter of 2005 and the first quarter of 2006. As a result of those short period sales, at the end of 2005 and the first quarter, our end-of-period subscriber base
contained about 50% of these 3-month subscribers. During the first half of 2006, over 74,000 subscribers came up for renewal including over 54,000 three-month subscribers and over 18,500 one-year subscribers. Of those that came up for renewal, about
65% of the three-month promotional subscribers and about 72% of the one-year subscribers have, as of July 31, renewed their subscriptions with either a one-year, six-month or two-year prepaid plan. In total, over 31,000 subscribers churned out
during the first half of this year, yielding a year-to-date churn rate of about 64% per annum. The annualized churn rate is high at the end of the first half of the year compared with the 16.5% we reported at the end of the first quarter because of
the inordinately high number of subscribers that came up for renewal during the second quarter combined with the relatively low gross adds during the second quarter.

But we are now seeing the trend changing and are encouraged. Currently, our subscriber mix has change such that only 30% of our end-of-June subscribers were three-month promotional subscribers and about 58% were
either in a one-year or longer plan, with remaining in a six-month plan.



15



---

##### Table of Contents

Summary Operating Metrics

The key metrics we use to monitor our business growth and our operational results are: ending subscribers, Average Monthly Subscription Revenue Per Subscriber (ARPU), Subscriber Acquisition Cost
(SAC), Cost Per Gross Addition (CPGA) and EBITDA presented as follows:



|                         |  |                            |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|------------------------ |  | -------------------------- | ------- | - | ------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                         |  | Three months endedJune 30, |         |   | Six months ended June 30, |  
|                         |  | 2006                       |         |   | 2005                      |   |         | 2006 |  |   | 2005    |  
|Net Subscriber Additions |  |                            | 6,528   |   |                           |   | 11,427  |      |  |   | 44,659  |   |  |   | 29,660  |  
|India                    |  |                            | 7,774   |   |                           |   | 6,203   |      |  |   | 44,923  |   |  |   | 19,598  |  
|ROW (5)                  |  |                            | (1,246  | ) |                           |   | 5,224   |      |  |   | (264    | ) |  |   | 10,062  |  
|                         |  |                            |         |  
|Total EOP Subs           |  |                            | 159,965 |   |                           |   | 63,930  |      |  |   | 159,965 |   |  |   | 63,930  |  
|India                    |  |                            | 119,497 |   |                           |   | 27,933  |      |  |   | 119,497 |   |  |   | 27,933  |  
|ROW (5)                  |  |                            | 40,468  |   |                           |   | 35,997  |      |  |   | 40,468  |   |  |   | 35,997  |  
|                         |  |                            |         |  
|ARPU (1)                 |  | $                          | 3.78    |   |                           | $ | 4.39    |      |  | $ | 4.00    |   |  | $ | 5.03    |  
|ARPU (India)             |  |                            | 2.90    |   |                           |   | 2.35    |      |  |   | 2.98    |   |  |   | 2.47    |  
|ARPU (ROW) (5)           |  |                            | 6.23    |   |                           |   | 5.95    |      |  |   | 6.54    |   |  |   | 6.80    |  
|                         |  |                            |         |  
|SAC (2)                  |  | $                          | 41      |   |                           | $ | 2       |      |  | $ | 41      |   |  | $ | 2       |  
|SAC(India)               |  |                            | 41      |   |                           |   | 12      |      |  |   | 42      |   |  |   | 10      |  
|SAC(ROW) (5)             |  |                            | 0       |   |                           |   | 0       |      |  |   | 0       |   |  |   | 0       |  
|                         |  |                            |         |  
|CPGA (3)                 |  | $                          | 131     |   |                           | $ | 103     |      |  | $ | 133     |   |  | $ | 95      |  
|CPGA(India)              |  |                            | 122     |   |                           |   | 175     |      |  |   | 126     |   |  |   | 150     |  
|CPGA(ROW) (5)            |  |                            | 262     |   |                           |   | 39      |      |  |   | 225     |   |  |   | 46      |  
|                         |  |                            |         |  
|EBITDA (4)               |  | $                          | (30,832 | ) |                           | $ | (12,030 | )    |  | $ | (62,034 | ) |  | $ | (10,548 | )

---

|(1) | Average Monthly Subscription Revenue Per Subscriber (ARPU)Please see further discussion under Average Monthly Subscription Revenue Per Subscriber under
Managements Discussion and Analysis of Financial Condition and Results of Operations
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | SACPlease see further discussion under Subscriber Acquisition Cost under Managements Discussion and Analysis of Financial Condition and Results of Operations and
Results of OperationsCost of services
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | CPGAPlease see further discussion under Cost Per Gross Addition under Managements Discussion and Analysis of Financial Condition and Results of OperationsResults
of OperationsOperating expense
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | EBITDAWe refer to net loss before interest income, interest expense, income taxes, depreciation and amortization as EBITDA. EBITDA is not a measure of financial
performance under generally accepted accounting principles. We believe EBITDA is often a useful measure of a companys operating performance and is a significant basis used by our management to measure the operating performance of our business.
Because we have funded and completed the build-out of our system through the raising and expenditure of large amounts of capital, our results of operations reflect significant charges for depreciation, amortization and interest expense. EBITDA,
which excludes this information, provides helpful information about the operating performance of our business, apart from the expenses associated with our physical plant or capital structure. EBITDA is frequently used as one of the bases for
comparing businesses in our industry, although our measure of EBITDA may not be comparable to similarly titled measures of other companies. EBITDA does not purport to represent operating loss or cash flow from operating activities, as those terms
are defined under generally accepted accounting principles and should not be considered as an alternative to those measurements as an indicator of our performance.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | ROWRest of World: All other operating regions excluding India.
|--- | ---------------------------------------------------------------



16



---

##### Table of Contents

|                                               |  |                            |         |   |      |   |         |  
|---------------------------------------------- |  | -------------------------- | ------- | - | ---- | - | ------- | -
|                                               |  | Three months endedJune 30, |        
|                                               |  | 2006                       |         |   | 2005 |  
|Reconciliation of Net Loss to EBITDA           |  |                            |         |   |      |   |         |  
|Net Loss as reported                           |  | $                          | (36,661 | ) |      | $ | (22,020 | )
|Addback non-EBITDA items included in net loss: |  |                            |         |   |      |   |         |  
|Interest income                                |  |                            | (3,094  | ) |      |   | (914    | )
|Interest expense                               |  |                            | 2,326   |   |      |   | 2,307   |  
|Depreciation & amortization                    |  |                            | 14,708  |   |      |   | 14,702  |  
|Deferred income taxes benefit                  |  |                            | (8,111  | ) |      |   | (6,105  | )
|                                               |  |                            |         |   |      |   |         |  
|EBITDA                                         |  | $                          | (30,832 | ) |      | $ | (12,030 | )
|                                               |  |                            |         |   |      |   |         |  



|                                               |  |                           |         |   |      |   |         |  
|---------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                               |  | Six months ended June 30, |        
|                                               |  | 2006                      |         |   | 2005 |  
|Reconciliation of Net Loss to EBITDA           |  |                           |         |   |      |   |         |  
|Net Loss as reported                           |  | $                         | (65,855 | ) |      | $ | (31,271 | )
|Addback non-EBITDA items included in net loss: |  |                           |         |   |      |   |         |  
|Interest income                                |  |                           | (6,040  | ) |      |   | (1,602  | )
|Interest expense                               |  |                           | 4,625   |   |      |   | 5,162   |  
|Depreciation & amortization                    |  |                           | 29,454  |   |      |   | 29,406  |  
|Deferred income taxes benefit                  |  |                           | (24,218 | ) |      |   | (12,243 | )
|                                               |  |                           |         |   |      |   |         |  
|EBITDA                                         |  | $                         | (62,034 | ) |      | $ | (10,548 | )
|                                               |  |                           |         |   |      |   |         |  



17



---

##### Table of Contents

Results of Operations

WORLDSPACE, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Three-Months and Six-Months ended June 30, 2006 and 2005



|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|------------------------------------------------------------------------------- |  | ----------------------------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                |  | Three months ended June 30,                     |            |   | Six Months ended June 30, |  
|                                                                                |  | 2006                                            |            |   | 2005                      |   |            | 2006 |  |   | 2005       |  
|                                                                                |  | (in thousands, except share and per share data) |           
|Revenue                                                                         |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Subscription revenue                                                            |  | $                                               | 1,928      |   |                           | $ | 799        |      |  | $ | 3,530      |   |  | $ | 1,596      |  
|Equipment revenue                                                               |  |                                                 | 698        |   |                           |   | 558        |      |  |   | 1,774      |   |  |   | 976        |  
|Other revenue                                                                   |  |                                                 | 1,133      |   |                           |   | 971        |      |  |   | 1,935      |   |  |   | 2,311      |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Revenue                                                                   |  |                                                 | 3,759      |   |                           |   | 2,328      |      |  |   | 7,239      |   |  |   | 4,883      |  
|                                                                                |  |                                                 |            |  
|Operating Expenses                                                              |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Cost of Services (excludes depreciation, shown separately below)                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Satellite and transmission, programming and other                               |  |                                                 | 6,681      |   |                           |   | 3,391      |      |  |   | 13,762     |   |  |   | 6,869      |  
|Cost of equipment                                                               |  |                                                 | 2,314      |   |                           |   | 581        |      |  |   | 5,470      |   |  |   | 1,024      |  
|Research and development                                                        |  |                                                 | (163       | ) |                           |   | 25         |      |  |   | 491        |   |  |   | 46         |  
|Selling and marketing                                                           |  |                                                 | 5,140      |   |                           |   | 2,073      |      |  |   | 11,527     |   |  |   | 3,507      |  
|General and administrative                                                      |  |                                                 | 14,111     |   |                           |   | 8,887      |      |  |   | 28,022     |   |  |   | 18,050     |  
|Stock-based compensation (1)                                                    |  |                                                 | 4,064      |   |                           |   | 276        |      |  |   | 7,187      |   |  |   | 987        |  
|Depreciation and amortization                                                   |  |                                                 | 14,708     |   |                           |   | 14,702     |      |  |   | 29,454     |   |  |   | 29,406     |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Operating Expenses                                                        |  |                                                 | 46,855     |   |                           |   | 29,935     |      |  |   | 95,913     |   |  |   | 59,889     |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss from Operations                                                            |  |                                                 | (43,096    | ) |                           |   | (27,607    | )    |  |   | (88,674    | ) |  |   | (55,006    | )
|                                                                                |  |                                                 |            |  
|Other Income (Expense)                                                          |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Gain on extinguishment of debt                                                  |  |                                                 |           |   |                           |   |           |      |  |   |           |   |  |   | 14,130     |  
|Interest income                                                                 |  |                                                 | 3,094      |   |                           |   | 914        |      |  |   | 6,040      |   |  |   | 1,602      |  
|Interest expense                                                                |  |                                                 | (2,326     | ) |                           |   | (2,307     | )    |  |   | (4,625     | ) |  |   | (5,162     | )
|Other                                                                           |  |                                                 | (2,444     | ) |                           |   | 875        |      |  |   | (2,814     | ) |  |   | 922        |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total Other Income (Expense)                                                    |  |                                                 | (1,676     | ) |                           |   | (518       | )    |  |   | (1,399     | ) |  |   | 11,492     |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss Before Income Taxes                                                        |  |                                                 | (44,772    | ) |                           |   | (28,125    | )    |  |   | (90,073    | ) |  |   | (43,514    | )
|Income Tax Benefit                                                              |  |                                                 | 8,111      |   |                           |   | 6,105      |      |  |   | 24,218     |   |  |   | 12,243     |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net Loss                                                                        |  | $                                               | (36,661    | ) |                           | $ | (22,020    | )    |  | $ | (65,855    | ) |  | $ | (31,271    | )
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Loss per sharebasic and diluted                                                |  | $                                               | (0.98      | ) |                           | $ | (0.95      | )    |  | $ | (1.78      | ) |  | $ | (1.35      | )
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Weighted Average Number of Shares Outstanding                                   |  |                                                 | 37,240,585 |   |                           |   | 23,211,317 |      |  |   | 37,085,353 |   |  |   | 23,211,317 |  
|                                                                                |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|_____________ (1) Allocation of stock based compensation to operating expenses: |  |                                                 |            |   |                           |   |            |      | 
|                                                                                |  |                                                 |            |  
|Satellite, transmission, programming and other                                  |  | $                                               | 162        |   |                           | $ | 8          |      |  | $ | 346        |   |  | $ | 20         |  
|Selling, general and administrative                                             |  | $                                               | 3,902      |   |                           | $ | 268        |      |  | $ | 6,841      |   |  | $ | 967        |  

See accompanying notes to unaudited condensed consolidated financial statements.



18



---

##### Table of Contents

Results of Operations

Three months ended June 30, 2006 compared with Three months ended June 30, 2005

Revenue

The table below presents our operating revenue for the three months ended June 30, 2006 and 2005, together with the relevant percentage of total
revenue represented by each revenue category.



|                |  |                             |       |                 |       |  |   |                 |  |      
|--------------- |  | --------------------------- | ----- | --------------- | ----- |  | - | --------------- |  | -----
|                |  | Three months ended June 30,
|                |  | 2006                        |       | 2005           
|                |  |                             |       | Percentof total |       |  |   | Percentof total
|                |  | ($ in thousands)           
|Revenue:        |  |                             |       |                 |       |  |   |                 |  |      
|Subscription    |  | $                           | 1,928 |                 | 51.3  |  | $ | 799             |  | 34.3 
|Equipment sales |  |                             | 698   |                 | 18.6  |  |   | 558             |  | 24.0 
|Other           |  |                             | 1,133 |                 | 30.1  |  |   | 971             |  | 41.7 
|                |  |                             |       |                 |       |  |   |                 |  |      
|Total revenue:  |  | $                           | 3,759 |                 | 100.0 |  | $ | 2,328           |  | 100.0
|                |  |                             |       |                 |       |  |   |                 |  |      

Total revenue for the three months ended June 30, 2006 was $3.8 million, an increase of 61.4%
compared with $2.3 million for the three months ended June 30, 2005. This was primarily due to increased revenue from subscribers to our DARS service and related equipment sales. The mix of our revenue changed during 2005 as we emerged from
development stage and deployed newly acquired financial resources to implement our India-focused subscription sales business plan.

Subscription revenue. Subscription revenue for the three months ended June 30, 2006 was approximately $1.9 million, an increase of 141.3 % compared with $0.8 million generated in the three months ended June 30,
2005. This increase in subscription revenues was primarily due to the increase in our paying subscribers. We expect to significantly increase subscription revenues in 2006 as we expand our subscriber base in India.

Average Monthly Subscription Revenue Per Subscriber (ARPU).

Blended ARPU (for India and ROW) was $3.78 for the three months ended June 30, 2006 and $4.39 for the three months ended June 30, 2005. The reduction in blended ARPU for 2006 compared to 2005 resulted from
the shift of the subscribers weighting to India where single market ARPU is lower than other markets. ARPU from India was $2.90 for the three months ended June 30, 2006, and $2.35 for the three months ended June 30, 2005. In July
2005, we increased the annual subscription pricing by 50% to Rs. 1800 (approximately $40) from Rs. 1200 (approximately $27). The increase in the monthly subscription price took effect for all billing cycles on or after July 7, 2005. We expect
total blended ARPU to decrease for 2006 as we expect the majority of our subscribers to come from our India market relative to other regions (where we sell a global subscription package ranging from $5.00 per month to $9.99 per month).

Equipment sales revenue. Equipment sales revenue was approximately $0.7 million for the three months ended June 30, 2006, an increase
of 24.9 % compared with $0.6 million for the three months ended June 30, 2005. This increase was primarily due to increased unit sales in India. We sold approximately 30,000 receivers in the three months ended June 30, 2006, compared
with approximately 9,000 receivers sold in the three months ended June 30, 2005.

Other revenue. Other revenue for the three
months ended June 30, 2006 was $1.1 million, an increase of 16.7% compared with $1.0 million for the three months ended June 30, 2005. This increase was primarily due to an increase of miscellaneous operating income, offset by a reduction
in government services revenue. Other revenue primarily consists of capacity lease revenue, data subscription revenue, government services revenue, and miscellaneous operating income.



19



---

##### Table of Contents

Capacity lease revenue. Satellite capacity leasing revenue for the three
months ended June 30, 2006 was $0.3 million, a decrease of 14.8 % compared with $0.3 million for the three months ended June 30, 2005. This decrease was a result of a reduction in the number of broadcasters contracting to use our
satellite capacity for their broadcasts as we shifted focus toward acquiring new subscribers and away from the capacity leasing business.

Government services revenue. Government services revenue for the three months ended June 30, 2006 was $0.1 million, a decrease of 72.6% compared with $0.4 million for the three months ended
June 30, 2005. Government services revenues decreased as we completed the Pakistan Education Initiative (PEI) contract in June 2005. Government services revenue included minimal equipment sales for both periods.

Miscellaneous other revenue. Other revenue (including licensing/manufacturing income and syndication income) for the three months
ended June 30, 2006 was $0.7 million, an increase of 253.9 % compared with $0.2 million, in the three months ended June 30, 2005. This increase was principally due to a new data service contract launched in the fourth quarter of 2005,
revenue from a contract with the European Union, and a litigation settlement from a former broadcaster.

Cost of services

The table below presents our costs of services for the three months ended June 30, 2006 and 2005, together with the percentages of total cost of
services represented by each category.



|                                    |  |                             |       |                  |       |  |   |                  |  |      
|----------------------------------- |  | --------------------------- | ----- | ---------------- | ----- |  | - | ---------------- |  | -----
|                                    |  | Three months ended June 30,
|                                    |  | 2006                        |       | 2005            
|                                    |  |                             |       | Percent of total |       |  |   | Percent of total
|                                    |  | ($ in thousands)           
|Cost of services:                   |  |                             |       |                  |       |  |   |                  |  |      
|Engineering & broadcast operations  |  | $                           | 3,562 |                  | 36.9  |  | $ | 2,197            |  | 55.3 
|Content & programming               |  |                             | 2,342 |                  | 26.0  |  |   | 789              |  | 19.9 
|Customer care, billing & collection |  |                             | 498   |                  | 5.5   |  |   | 110              |  | 2.8  
|Cost of equipment                   |  |                             | 2,314 |                  | 25.7  |  |   | 581              |  | 14.6 
|Other cost of services              |  |                             | 279   |                  | 3.1   |  |   | 295              |  | 7.4  
|                                    |  |                             |       |                  |       |  |   |                  |  |      
|Total cost of services:             |  | $                           | 8,995 |                  | 100.0 |  | $ | 3,972            |  | 100.0
|                                    |  |                             |       |                  |       |  |   |                  |  |      

Total cost of services for the three months ended June 30, 2006 was $9.0 million, a
126.5 % increase compared with $4.0 million in the three months ended June 30, 2005. This increase was primarily due to increases in the content & programming, and cost of equipment.

Engineering and broadcast operations. Engineering and broadcast expense, including the cost of operating our two satellites, ground control
systems and telecommunications links as well as our in-orbit insurance, for the three months ended June 30, 2006 was $3.6 million, an increase of 62.1 % compared with $2.2 million in the three months ended June 30, 2005. This increase
was primarily due to a price adjustment related to satellite monitoring services, incremental in-orbit insurance costs and increased broadcast operation costs related to live programming.

Content and programming. Content and programming expense, which includes content production, music royalties and other content acquisition
costs, for the three months ended June 30, 2006 was $2.3 million, an increase of 196.8 % compared with $0.8 million for the three months ended June 30, 2005. These expenses increased as we increased staffing levels to support the
launch of live programming and additional channels specifically for the Indian market. New channels included PLAY, the first 24 hour sports talk channel in that market. We expect content costs to continue to increase in 2006 as we launch additional
channels for India and other markets, and introduce several channels programmed in a live format. We intend to launch several additional channels for our India market including regional music and lifestyle programs in Urdu, Gujarati, and Marathi,
and business, comedy, children and educational channels.



20



---

##### Table of Contents

Customer care, billing & collection. Customer care, billing and collections expense
for the three months ended June 30, 2006 was $0.5 million, an increase of 352.8 % compared to $0.1 million for the three months ended June 30, 2005. This increase was due to increased volume of subscriber related activities. These
expenses are expected to increase as we continue to add subscribers throughout 2006, and replace our current proprietary subscriber management system with a Portal solution for billing, collection & customer care software.

Cost of Equipment. Cost of equipment for the three months ended June 30, 2006 was $2.3 million, an increase of 298.3 % compared
with $0.6 million, in the three months ended June 30, 2005. Cost of equipment increased due to an increased number of receivers being sold in India as we focused on ramping up subscriptions in that market. We expect this trend to continue as we
aggressively ramp up our subscribers additions throughout 2006.

Subscriber Acquisition Cost (SAC)

Total blended SAC (for India and ROW) calculated based on unit sales to our distributors, was approximately $41 per subscriber for the three months
ended June 30, 2006 and $2 for the three months ended June 30, 2005. SAC for India, was approximately $41 per subscriber for the three months ended June 30, 2006 and approximately $12 per subscriber for the three months
ended June 30, 2005. SAC has increased as we launched a new campaign in Q4 of 2005 where we provided an equipment subsidy to our distributors to achieve a certain price point for the end consumer.

Other cost of services. Other cost of services for the three months ended June 30, 2006 was $0.3 million, a 5.5% decrease compared with
$0.3 million in the three months ended June 30, 2005. This decrease was due to factors which we do not believe to be operationally significant. Other costs include subscription revenue share, Thompson technology fee, development &
technology expenses and cost to service the government services activities.

Operating expense

The table below presents our operating expense for the three months ended June 30, 2006 and 2005, together with the relevant percentage increase
(decrease) year-over-year.



|                              |  |                             |        |   |      |   |                             |  |         |  
|----------------------------- |  | --------------------------- | ------ | - | ---- | - | --------------------------- |  | ------- | -
|                              |  | Three months ended June 30, |       
|                              |  | 2006                        |        |   | 2005 |   | Percent increase (decrease) | 
|Operating expense:            |  |                             |        |   |      |   |                             |  |         |  
|Cost of services              |  | $                           | 8,995  |   |      | $ | 3,972                       |  | 126.5   |  
|Research and development      |  |                             | (163   | ) |      |   | 25                          |  | (752.0  | )
|Selling and marketing         |  |                             | 5,140  |   |      |   | 2,073                       |  | 147.9   |  
|General & administrative      |  |                             | 14,111 |   |      |   | 8,887                       |  | 58.8    |  
|Stock-based compensation      |  |                             | 4,064  |   |      |   | 276                         |  | 1,372.5 |  
|Depreciation and amortization |  |                             | 14,708 |   |      |   | 14,702                      |  | 0.0     |  
|                              |  |                             |        |   |      |   |                             |  |         |  
|Total operating expense:      |  | $                           | 46,855 |   |      | $ | 29,935                      |  | 56.5    |  
|                              |  |                             |        |   |      |   |                             |  |         |  

Total operating expense for the three months ended June 30, 2006 was $46.9 million, a 56.5%
increase compared with $29.9 million for the three months ended June 30, 2005. This increase was primarily due to increases in our cost of services (discussed above), selling and marketing, and general and administrative expense. Our decrease
in research & development expense is due to recognition of the fair value of the warrant related to ongoing work to obtain an operational chipset developed with substantial support from XM under the



21



---

##### Table of Contents

terms of our co-operation agreement with XM. Our selling and marketing expense for the three months ended June 30, 2006 was $5.1 million, an increase of
147.9% compared with $2.1 million in the three months ended June 30, 2005. This increase was primarily due to significantly increased marketing activity as we ramped up our advertising presence in our launched markets. Our general and
administrative expense for the three months ended June 30, 2006 was $14.1 million, an increase of 58.8% compared with $8.9 million in the three months ended June 30, 2005. This increase was primarily due to a $3.3 million increase in
headcount expense as we increased staffing to execute on our business plan, a $2.8 million increase in outside services (primarily temporary consultants, and technical & regulatory services), offset by a $0.8 million decrease in facilities
as we moved to our Silver Spring offices thereby reducing our rent. Our stock based compensation expense was $4.1 million in the three months ended June 30, 2006 an increase of 1,372.5% compared with $0.3 million in the three months ended
June 30, 2005. This increase was due to a restricted stock granted to employees in connection with our initial public offering in August 2005. The Company granted employees restricted stock awards, effective August 3, 2005, which except
for those granted to certain key executives, vest over a three year period. Restricted stock vesting issued to certain key executives has been extended through January 3, 2007. Depreciation and amortization expense for the three months ended
June 30, 2006 and the three months ended June 30, 2005 remained relatively constant at $14.7 million.

Cost Per Gross Addition
(CPGA)

Total blended CPGA expense (for India and ROW) was approximately $4.6 million for the three months ended June 30, 2006 and
approximately $1.2 million for the three months ended June 30, 2005. CPGA for India was approximately $4.1 million for the three months ended June 30, 2006 and approximately $1.0 million for the three months ended June 30, 2005. Unit
blended CPGA (for India and ROW), was approximately $131 for the three months ended June 30, 2006 and approximately $103 for the three months ended June 30, 2005. CPGA for India, was approximately $122 for the three months ended
June 30, 2006 and approximately $175 for the three months ended June 30, 2005. CPGA has increased due to the increase in marketing spend (as outlined above) and the increase in equipment subsidy compared to the three months ended
June 30th, 2005. Going forward, we expect CPGA to decline as we amortize our fixed sales & marketing
expenditure over an increasing number of gross subscriber additions.

Other income (expense)

Interest income. Interest income for the three months ended June 30, 2006 was $3.1 million, an increase of 238.3 % compared with
$0.9 million in the three months ended June 30, 2005. This increase was due to increased average cash balances invested in marketable securities as a result of our 2005 financing activities and higher interest rates.

Interest expense. Interest expense for the three months ended June 30, 2006 was $2.3 million, remaining relatively flat compared to the
three months ended June 30, 2005.

Other income (expense). Other expense for the three months ended June 30, 2006 was
$2.4 million compared with Other Income of $0.9 million recorded in the three months ended June 30, 2005. This increase was due to a write-off of leasehold improvements, and foreign currency fluctuation under a contract where our payment
obligation was denominated in Euros.

Income tax

During the three months ending June 30 2006, the Company recorded an income tax benefit of $8.1 million compared to $6.1 million for the three months ending June 30, 2005 due to higher current net loss. This
benefit is the result of current period operating losses, release of a partial valuation allowance against certain foreign net operating losses and an adjustment associated with section 162(m) limitation.



22



---

##### Table of Contents

Six months ended June 30, 2006 compared with six months ended June 30, 2005

Revenue

The table below presents our operating
revenue for the six months ended June 30, 2006 and 2005, together with the relevant percentage of total revenue represented by each revenue category.



|                |  |                           |       |                 |       |  |   |                 |  |      
|--------------- |  | ------------------------- | ----- | --------------- | ----- |  | - | --------------- |  | -----
|                |  | Six months ended June 30,
|                |  | 2006                      |       | 2005           
|                |  |                           |       | Percentof total |       |  |   | Percentof total
|                |  | ($ in thousands)         
|Revenue:        |  |                           |       |                 |       |  |   |                 |  |      
|Subscription    |  | $                         | 3,530 |                 | 48.8  |  | $ | 1,596           |  | 32.7 
|Equipment sales |  |                           | 1,774 |                 | 24.5  |  |   | 976             |  | 20.0 
|Other           |  |                           | 1,935 |                 | 26.7  |  |   | 2,311           |  | 47.3 
|                |  |                           |       |                 |       |  |   |                 |  |      
|Total revenue:  |  | $                         | 7,239 |                 | 100.0 |  | $ | 4,883           |  | 100.0
|                |  |                           |       |                 |       |  |   |                 |  |      

Total revenue for the six months ended June 30, 2006 was $7.2 million, a 48.3% increase
compared with $4.9 million for the six months ended June 30, 2005. This was primarily due to increased revenue from subscribers to our DARS service and equipment sales, offset by a reduction in revenue from government service contracts and
capacity leases. The mix of our revenue changed during 2005 as we emerged from development stage and deployed newly acquired financial resources to implement our India-focused subscription sales business plan.

Subscription revenue. Subscription revenue for the six months ended June 30, 2006 was approximately $3.5 million, an increase of 121.2%
compared with $1.6 million generated in the six months ended June 30, 2005. This increase in subscription revenues was primarily due to the increase in our paying subscribers. We expect to significantly increase subscription revenues in 2006 as
we expand our subscriber base in India.

Average Monthly Subscription Revenue Per Subscriber (ARPU).

Blended ARPU (for India and ROW) was $4.00 for the six months ended June 30, 2006 and $5.03 for the six months ended June 30, 2005. The
reduction in blended ARPU for 2006 compared to 2005 resulted from the shift of the subscribers weighing to India where single market ARPU is lower than other markets. ARPU from India was $2.98 for the six months ended June 30, 2006, and
$2.47 for the six months ended June 30, 2005. In July 2005, we increased the annual subscription pricing by 50% to Rs. 1800 (approximately $40) from Rs. 1200 (approximately $27). The increase in the monthly subscription price took effect for
all billing cycles on or after July 7, 2005. We expect total blended ARPU to decrease for 2006 as we expect the majority of our subscribers to come from our India market relative to other regions (where we sell a global subscription package
ranging from $5.00 per month to $9.99 per month).

Equipment sales revenue. Equipment sales revenue was approximately $1.8
million for the six months ended June 30, 2006, an increase of 82.5% compared with $1.0 million for the six months ended June 30, 2005. This increase was primarily due to increased unit sales in India. We sold approximately 82,000
receivers in the six months ended June 30, 2006, compared with approximately 14,000 receivers sold in the six months ended June 30, 2005.

Other revenue. Other revenue for the six months ended June 30, 2006 was $1.9 million, a decrease of 16.4% compared with $2.3 million for the six months ended June 30, 2005. This decrease was primarily due to a reduction in
capacity lease revenue and government services revenue. Other revenue primarily consists of capacity lease revenue, government services revenue, data subscription revenue, licencing/manufacturing income and syndication income.



23



---

##### Table of Contents

Capacity lease revenue. Satellite capacity leasing revenue for the six months
ended June 30, 2006 was $0.5 million, a decrease of 39.7% compared with $0.7 million for the six months ended June 30, 2005. This decrease was a result of a reduction in the number of broadcasters contracting to use our satellite capacity
for their broadcasts as we shifted focus toward acquiring new subscribers and away from the capacity leasing business.

Government services revenue. Government services revenue for the six months ended June 30, 2006 was $0.3 million, a decrease of 62.8% compared with $0.8 million for the six months ended June 30, 2005. Government
services revenues decreased as we completed the Pakistan Education Initiative (PEI) contract in June 2005, partially offset by the entry into a government contract in the third quarter. Government services revenue included minimal equipment sales
for both periods.

Miscellaneous other revenue. Other revenue (including licensing/manufacturing income and
syndication income) for the six months ended June 30, 2006 was $1.2 million, an increase of 53.2% compared with $0.8 million, in the six months ended June 30, 2005. This increase was principally due to revenue from a contract with the
European Union, a new data service contract launched in the fourth quarter of 2005, and a litigation settlement from a former broadcaster.

Cost of
services

The table below presents our costs of services for the six months ended June 30, 2006 and 2005, together with the
relevant percentages of total cost of services for each cost category.



|                                    |  |                           |        |                  |       |  |   |                  |  |      
|----------------------------------- |  | ------------------------- | ------ | ---------------- | ----- |  | - | ---------------- |  | -----
|                                    |  | Six months ended June 30,
|                                    |  | 2006                      |        | 2005            
|                                    |  |                           |        | Percent of total |       |  |   | Percent of total
|                                    |  | ($ in thousands)         
|Cost of services:                   |  |                           |        |                  |       |  |   |                  |  |      
|Engineering & broadcast operations  |  | $                         | 7,914  |                  | 41.2  |  | $ | 4,383            |  | 55.5 
|Content & programming               |  |                           | 4,072  |                  | 21.2  |  |   | 1,744            |  | 22.1 
|Customer care, billing & collection |  |                           | 1,084  |                  | 5.6   |  |   | 152              |  | 1.9  
|Cost of equipment                   |  |                           | 5,470  |                  | 28.4  |  |   | 1,024            |  | 13.0 
|Other cost of services              |  |                           | 691    |                  | 3.6   |  |   | 590              |  | 7.5  
|                                    |  |                           |        |                  |       |  |   |                  |  |      
|Total cost of services:             |  | $                         | 19,232 |                  | 100.0 |  | $ | 7,893            |  | 100.0
|                                    |  |                           |        |                  |       |  |   |                  |  |      

Total cost of services for the six months ended June 30, 2006 was $19.2 million, an increase
of 143.7% compared with $7.9 million in the six months ended June 30, 2005. This increase was primarily due to increases in the engineering and broadcast operations, and cost of equipment.

Engineering and broadcast operations. Engineering and broadcast expense, including the cost of operating our two satellites, ground control
systems and telecommunications links as well as our in-orbit insurance, for the six months ended June 30, 2006 was $7.9 million, an increase of 80.6% compared with $4.4 million in the six months ended June 30, 2005. This increase was
primarily due to an increase in in-orbit insurance as we renewed policies on our AfriStar and AsiaStar satellites in April 2005, offset by a pricing adjustment related to satellite monitoring services provided by a vendor.

Content and programming. Content and programming expense, which includes content production, music royalties and other content acquisition
costs, for the six months ended June 30, 2006 was $4.1 million, an increase of 133.5% compared with $1.7 million for the six months ended June 30, 2005. These expenses increased as we increased staffing levels to support the launch of live
programming and additional channels specifically for the Indian market. New channels included PLAY, the first 24 hour sports talk channel in that market. We expect content costs to continue to increase in 2006 as we launch additional channels for
India and other markets, and introduce several channels programmed in a live format. We intend to launch several additional channels for our India market including regional music and lifestyle programs in Urdu, Gujarati, and Marathi, and business,
comedy, children and educational channels.



24



---

##### Table of Contents

Customer care, billing & collection. Customer care, billing and collections expense
for the six months ended June 30, 2006 was $1.1 million, an increase of 613.2% compared to $0.2 million for the six months ended June 30, 2005. This increase was due to increased volume of subscriber related activities. These expenses are
expected to increase as we continue to add subscribers throughout 2006, and replace our current proprietary subscriber management system with a Portal solution for billing, collection & customer care software.

Cost of Equipment. Cost of equipment for the six months ended June 30, 2006 was $5.5 million, an increase of 434.2% compared with $1.0
million, in the six months ended June 30, 2005. Cost of equipment increased due to an increased number of receivers being sold in India as we focused on ramping up subscriptions in that market. We expect this trend to continue as we
aggressively ramp up our subscribers additions throughout 2006.

Subscriber Acquisition Cost (SAC)

Total blended SAC (for India and ROW) calculated based on unit sales to our distributors, was approximately $41 per subscriber for the six months
ended June 30, 2006 and $2 for the six months ended June 30, 2005. SAC for India, was approximately $42 per subscriber for the six months ended June 30, 2006 and approximately $10 per subscriber for the six months ended
June 30, 2005.

Other cost of services. Other cost of services remained relatively flat for the six months ended
June 30, 2006 and 2005. Other costs include subscription revenue share, Thompson technology fee, development & technology expenses and cost to service the government services activities.

Operating expense

The table below presents our
operating expense for the six months ended June 30, 2006 and 2005, together with the relevant percentage increase (decrease) year-over-year.



|                              |  |                           |        |      |   |                             |  |      
|----------------------------- |  | ------------------------- | ------ | ---- | - | --------------------------- |  | -----
|                              |  | Six Months Ended June 30,
|                              |  | 2006                      |        | 2005 |   | Percent increase (decrease)
|Operating expense:            |  |                           |        |      |   |                             |  |      
|Cost of Services              |  | $                         | 19,232 |      | $ | 7,893                       |  | 143.7
|Research and development      |  |                           | 491    |      |   | 46                          |  | 967.4
|Selling and marketing         |  |                           | 11,527 |      |   | 3,507                       |  | 228.7
|General & administrative      |  |                           | 28,022 |      |   | 18,050                      |  | 55.3 
|Stock-based compensation      |  |                           | 7,187  |      |   | 987                         |  | 628.2
|Depreciation and amortization |  |                           | 29,454 |      |   | 29,406                      |  | 0.2  
|                              |  |                           |        |      |   |                             |  |      
|Total operating expense:      |  | $                         | 95,913 |      | $ | 59,889                      |  | 60.2 
|                              |  |                           |        |      |   |                             |  |      

Total operating expense for the six months ended June 30, 2006 was $95.9 million, an increase
of 60.2% compared with $59.9 million for the six months ended June 30, 2005. This increase was primarily due to increases in our cost of services (discussed above), selling and marketing, and general and administrative expense. Our increase in
research & development expense is due to recognition of the fair value of the warrant related to ongoing work to obtain an operational chipset developed with substantial support from XM under the terms of our co-operation agreement with XM.
Our selling and marketing expense for the six months ended June 30, 2006 was $11.5 million, an increase of 228.7% compared with $3.5 million in the six months ended June 30, 2005. This increase was primarily due significantly increased
marketing activity as we ramped up our advertising presence in our launched markets. Our general and administrative expense for the six months ended June 30, 2006 was $27.5 million, an increase of 55.3% compared with $18.1 million in the six
months ended



25



---

##### Table of Contents

June 30, 2005. This increase was primarily due to a $5.2 million increase in headcount expense as we increased staffing to execute on our business plan,
and a $4.8 million increase in outside services (primarily temporary consultants, and technical & regulatory services). Our stock based compensation expense was $7.2 million in the six months ended June 30, 2006 an increase of 628.2%
compared with $1.0 million in the six months ended June 30, 2005. This increase was due to a restricted stock granted to employees in connection with our initial public offering in August 2005. The Company granted employees restricted stock
awards, effective August 3, 2005, which except for those granted to certain key executives, vest over a three year period. Restricted stock vesting issued to certain key executives has been extended through January 3, 2007. Depreciation
and amortization expense for the six months ended June 30, 2006 and the six months ended June 30, 2005 remained relatively constant at approximately $29.4 million.

Cost Per Gross Addition (CPGA)

Total
blended CPGA expense (for India and ROW) was approximately $10.8 million for the six months ended June 30, 2006 and approximately $2.0 million for the six months ended June 30, 2005. CPGA for India was approximately $9.8 million for the
six months ended June 30, 2006 and approximately $1.6 million for the six months ended June 30, 2005. Unit blended CPGA (for India and ROW), was approximately $133 for the six months ended June 30, 2006 and approximately $95 for the
six months ended June 30, 2005. CPGA for India, was approximately $126 for the six months ended June 30, 2006 and approximately $150 for the six months ended June 30, 2005.

Other income (expense)

Interest
income. Interest income for the six months ended June 30, 2006 was $6.0 million, an increase of 277.0 % compared with $1.6 million in the six months ended June 30, 2005. This increase was due to increased average cash
balances as a result of our recent financing activities and higher interest rates.

Interest expense. Interest expense for the
six months ended June 30, 2006 was $4.6 million, a decrease of 10.4 % compared with $5.2 million in the six months ended June 30, 2005. This decrease was primarily due to the extinguishments of debt related to the Alcatel settlement
in the six months ended June 30, 2005.

Other income (expense). Other expense for the six months ended June 30, 2006
was $2.8 million compared with Other Income of $0.9 million recorded in the six months ended June 30, 2005. This increase was due to a write-off of leasehold improvements, and foreign currency fluctuation under a contract where our payment
obligation was denominated in Euros.

Income tax

During the six months ending June 30 2006, the Company recorded an income tax benefit of $24.2 million compared to $12.2 million for the six months ending June 30, 2005 due to higher current net loss. This benefit is the result of
current period operating losses, release of a partial valuation allowance against certain foreign net operating losses and an adjustment associated with section 162(m) limitation.

LIQUIDITY AND CAPITAL RESOURCES

Overview

As of June 30, 2006, we had cash and cash equivalents of $14.6 million, and marketable securities of $204.1 million. Cash and cash equivalents and
marketable securities decreased $57.3 million during the six months ended June 30, 2006. This decrease resulted from $51.6 million used in operating activities, $27.9 million provided by investing activities, and $1.4 million provided by
financing activities. Cash flows used in operations



26



---

##### Table of Contents

includes the net loss of $65.9 million and $1.0 million used in working capital partially offset by $15.2 million in non cash expenses included in net loss.
Cash flows provided by investing activities consisted mainly of $34.9 million in net sales of marketable securities partially offset by $4.8 million used for the purchase of property and equipment and $2.2 million used for purchase of satellite and
related systems. Cash flows provided by Financing activities consisted of $2.2 million from the proceeds from exercise of employee stock options, $0.5 million for minority interest contributions, offset by a $1.5 million increase in restricted cash
for certain lease obligations.

Historical sources of cash

We raised $1.8 billion of equity and debt net proceeds from inception through August 3, 2005 from investors and strategic partners to fund our operations.

IPO

On August 3, 2005, we agreed to sell
11,500,000 shares of common stock at a price to the public of $21.00 per share in our initial public offering. The aggregate gross proceeds to us from the public offering were approximately $241.5 million. We incurred expenses of approximately $20.5
million of which approximately $16.9 million represented underwriting discounts and commissions and approximately $3.6 million represented expenses related to the offering. Net proceeds to us from the offering were $221.0 million.

XM Investment

On July 18, 2005, we issued XM
Satellite Radio 1,562,500 shares of Class A common stock for an aggregate purchase price of $25 million. The net proceeds after deducting expenses were $22.5 million.

Uses of Cash

Our cash used during the three months ended June 30, 2006, consisted primarily of
funding operating expenses, and working capital.

Future Operating Liquidity and Capital Resource Requirements

Based upon our current plans, we believe that our cash, cash equivalents and marketable securities will be sufficient to cover our estimated funding needs
for at least the next 12 months. Our financial projections are based on assumptions which we believe are reasonable but contain significant uncertainties.

We currently intend to use our existing cash reserves to execute our business plan, which  for India, includes the build-out of a terrestrial repeater network, service launch in key cities and marketing expenses
related to subscriber acquisitions; for Italy, contemplates service launch and technology related expenses; for the Middle East, involves minimal terrestrial repeater capital expense for a network in Bahrain; and for China, other Western Europe
markets and other selected markets within our coverage area, includes limited business development expenses. We expect that the majority of our expenditures in 2006 will be directed towards sales and marketing activities, including developing
subscriber operations, increasing content and programming development, capital expenditures, operating and corporate expenses including interest, tax payments, research, development and manufacture of our mobile receivers and terrestrial repeaters.
We are currently reviewing our business plan for potential modifications that could result in the reduction of cash expenditures over the next 12 months.

Our business is in its early stages, and we regularly evaluate our plans and strategy. These evaluations may result in changes to our plans and strategy, some of which may be material and significantly change our cash
requirement. Our business plan is based on estimates regarding expected future costs and expected revenue. Our costs may exceed or our revenues may fall short of our estimates, our estimates may change, and future developments may affect our
estimates. Furthermore, we will require additional cash to fully launch our business in China and Western Europe and fund the cost to modify and launch our spare satellite.

Any of these factors may increase our need for funds, which would require us to seek additional financing to continue implementing our current business
plan. However, there can be no assurance that we will be successful in securing financing or that it will be available to us at attractive terms.



27



---

##### Table of Contents

Our ability to obtain the financing in the future will depend on several factors, including future market
conditions; our success in developing, implementing and marketing our satellite radio service; our future creditworthiness; and restrictions contained in agreements with our investors or lenders. If we fail to obtain any necessary financing on a
timely basis or on attractive terms, our results of operations could be materially adversely affected. Additional financings could also increase our level of indebtedness or result in further dilution to existing shareholders.

Capital expenditures

We have spent approximately
$745 million on capital expenditures related to the development and launch of our satellites, for our ground systems and for property and equipment. We expect to spend additional amounts to enhance our infrastructure with terrestrial repeaters. We
expect to start our terrestrial repeater network build-out in key metropolitan areas in India next year, assuming we obtain the necessary regulatory approvals, and the total cost to cover these major metropolitan areas we currently estimate to be
approximately $20 million. This amount will need to be reviewed as we conduct actual testing, including further topographical analysis. We also expect to start our terrestrial repeater build out in Bahrain; however we do not expect this cost to be
significant. Over the next 12 months we also anticipate technology and terrestrial repeater development expenses associated with rolling out our services in Italy. We estimate those expenses to be approximately $20 million. This amount will need to
be renewed as we conduct actual testing as in India. Until we receive the final approvals from Chinas regulatory agencies, we will not start the build-out of a terrestrial repeater network in China. We do not envision this project starting in
the next 12 months. We expect the total network in China to cost a similar amount as India in its initial stages. Our future capital expenditures will depend on our business strategy and our response to business opportunities and trends in our
industry and our markets.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Foreign Currency

As a global company, we are exposed to foreign currency risks that arise from normal business operations. These risks include the translation of local
currency balances of our foreign subsidiaries, intercompany balances between subsidiaries that operate in different functional currencies and transactions with customers, suppliers and employees that are denominated in foreign currencies. Our
objective is to minimize our exposure to these risks through our normal operating activities and, where appropriate, to have these transactions denominated in United States dollars. For the six months ended June 30, 2006, approximately 55% of
our total revenues and 28% of total operating expenses were denominated in foreign currencies. For the six months ended June 30, 2005, approximately 57% of our total revenues and 24% of total operating expenses were denominated in foreign
currencies. The following table shows approximately the split of these foreign currency exposures by principal currency:



|                                                                               |  |                                            |   |  |              |   |  |                 |   |  |                     |   |  |   |   |  |     |  
|------------------------------------------------------------------------------ |  | ------------------------------------------ | - |  | ------------ | - |  | --------------- | - |  | ------------------- | - |  | - | - |  | --- | -
|                                                                               |  | Foreign Currency Exposure at June 30, 2006 |   |  | Other        |   |  | Total Exposure  |  
|                                                                               |  | Euro                                       |   |  | Indian Rupee |   |  | Kenyan Shilling |   |  | South African Rands |   |  |  
|Total Revenues (six months ended June 30, 2006)                                |  | 29                                         | % |  | 38           | % |  | 16              | % |  | 11                  | % |  | 6 | % |  | 100 | %
|                                                                               |  |                                            |   |  |              |  
|Total Cost of Revenues and Operating Expenses (six months ended June 30, 2006) |  | 30                                         | % |  | 61           | % |  | 8               | % |  | 0                   | % |  | 1 | % |  | 100 | %

For fiscal 2005, approximately 48% of our total revenues and 4% of our total operating expenses
were denominated in foreign currencies.

Interest Rates

Our market risk from changes in interest rates is not material because our long-term debt consists of the Convertible Notes and notes payable, both of which have a fixed interest rate.



28



---

##### Table of Contents

Item 4. Controls and Procedures

We maintain disclosure controls and procedures that have been
designed to ensure that information related to the Company is recorded, processed, summarized and reported on a timely basis. The Company has established a Disclosure Committee that is responsible for accumulating potentially material information
regarding the Companys activities and considering the materiality of this information. The Disclosure Committee is also responsible for making recommendations regarding disclosure and communicating this information to our Chief Executive
Officer and Chief Financial Officer to allow timely decisions regarding required disclosure. The Companys Disclosure Committee comprises our senior legal official, chief financial officer, chief operating officer, corporate controller, head of
internal audit and certain other members of the Companys finance department.

Evaluation of the Companys disclosure controls
and procedures. An evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the
Companys disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q, as required by Rule 13a-15 of the Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and
Chief Financial Officer concluded that these disclosure controls and procedures were effective.

Changes in Internal Control over
Financial Reporting. The Company has instituted control improvements, including hiring additional key accounting personnel and instituting a greater level of internal control consciousness. In addition, during the quarter ended
June 30, 2006, the Company added further controls by implementing additional review procedures over the selection, application and monitoring of appropriate accounting policies, and increasing oversight of its overseas subsidiaries. There have
been no additional changes in its respective internal control over financial reporting during the quarter ended June 30, 2006, that have materially affected, or are reasonably likely to materially affect, our respective internal control over
financial reporting.



29



---

##### Table of Contents

Part IIOther Information

Item 1. Legal Proceedings

Not applicable.

Item 1A. Risk Factors

Not applicable.

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

(a) Not applicable.

(b) Use of proceeds.

On August 3, 2005, the Companys registration statement on Form S-1 (Commission File No. 333-124044) became effective. The aggregate proceeds of the offering were $249.2 million, of which the aggregate gross proceeds
to the Company were approximately $241.5 million. Net proceeds to the Company were approximately $221.0 million. The Company incurred expenses in connection with the offering of $20.5 million which included direct payments of: (i) $3.4
million in legal, accounting and printing fees; (ii) $16.9 million in underwriters discounts, fees and commissions payable by the Company and (iii) $0.2 million in miscellaneous expenses. None of the offering expenses were
paid to directors, officers, ten percent stockholders or affiliates of the Company.

From the effective date of the offering through
June 30, 2006, the Company held approximately $221.0 million of the net proceeds from the offering, of which $204 million are invested in short-term marketable securities and money market instruments and $17 million of the net proceeds are held
as demand deposits and restricted cash with various banks.

(c) Not applicable.

Item 3. Defaults Upon Senior Securities

(a) Not applicable.

(b) Not applicable.

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

At the annual meeting of stockholders of
WorldSpace held on May 10, 2006, the following matters were voted upon with the results indicated below:



| | 1. | The nominees listed below were elected as Class 2 Directors to serve as a three-year term ending at the 2009 Annual Meeting of Stockholders with the respective votes set forth
opposite their names:
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (a) | Kassahun Kebede: 32,978,463
| | --- | ---------------------------



| | (b) | James R. Laramie, Jr.: 32,991,632
| | --- | ---------------------------------



| | (c) | Charles McC. Mathias: 32,992,692
| | --- | --------------------------------



| | 2. | The stockholders ratified the appointment of Grant Thornton LLP as the Companys auditors to audit the financial statements of the Company for the fiscal year ended December
31, 2006 by a vote of 32,982,857 for, 17,570 opposed.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 5. Other Information

(a) Not applicable.

(b) Not applicable.



30



---

##### Table of Contents

Item 6. Exhibits



|     |  |                                                                                                                                                
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------
|10.1 |  | Executive Employment Agreement between WorldSpace, Inc. and Alexander P. Brown effective as of May 12, 2006.                                   
|     | 
|10.2 |  | Executive Employment Agreement between WorldSpace, Inc. and Gregory B. Armstrong effective as of May 12, 2006.                                 
|     | 
|31.1 |  | Certification of the Chief Executive Officer of WorldSpace, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|     | 
|31.2 |  | Certification of the Chief Financial Officer of WorldSpace, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|     | 
|32.1 |  | Certification of the Chief Executive Officer of WorldSpace, Inc. pursuant to Section 906 of Sarbanes-Oxley Act of 2002.                        
|     | 
|32.2 |  | Certification of the Chief Financial Officer of WorldSpace, Inc. pursuant to Section 906 of Sarbanes-Oxley Act of 2002.                        



31



---

##### Table of Contents

SIGNATURES

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



WORLDSPACE, INC.(Registrant)By:

/s/    NOAH A.
SAMARANoah A. Samara Chairman, Chief Executive Officer and President/s/    SRIDHAR
GANESANSridhar Ganesan Executive Vice PresidentChief Financial Officer


Dated: August 14, 2006



32



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  |                                                                                                                                                
|10.1        |  | Executive Employment Agreement between WorldSpace, Inc. and Alexander P. Brown effective as of May 12, 2006.                                   
|            | 
|10.2        |  | Executive Employment Agreement between WorldSpace, Inc. and Gregory B. Armstrong effective as of May 12, 2006.                                 
|            | 
|31.1        |  | Certification of the Chief Executive Officer of WorldSpace, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|            | 
|31.2        |  | Certification of the Chief Financial Officer of WorldSpace, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|            | 
|32.1        |  | Certification of the Chief Executive Officer of WorldSpace, Inc. pursuant to Section 906 of Sarbanes-Oxley Act of 2002                         
|            | 
|32.2        |  | Certification of the Chief Financial Officer of WorldSpace, Inc. pursuant to Section 906 of Sarbanes-Oxley Act of 2002                         



33