<PAGE>   1
                                  UNITED STATES

                       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, 2001

                         COMMISSION FILE NUMBER 0-24059

                           MPOWER COMMUNICATIONS CORP.
             (Exact name of registrant as specified in its charter)

             NEVADA                                      88-0360042
    (State of incorporation)                (I.R.S. Employer Identification No.)

                          175 SULLY'S TRAIL, SUITE 300
                               PITTSFORD, NY 14534
                    (Address of principal executive offices)

                                 (716) 218-6550
              (Registrant's telephone number, including area code)



    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities 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 [ ]

                     The number of shares outstanding of the
                  issuer's common stock, as of August 9, 2001:

     Common stock (par value $0.01 per share) .... 1,000 shares outstanding
<PAGE>   2
                           MPOWER COMMUNICATIONS CORP.

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                             PAGE NO.

<S>       <C>                                                                                                <C>
PART I--  FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements

          Consolidated Balance Sheets -- June 30, 2001 (Unaudited) and December 31, 2000...................     3

          Consolidated Statements of Operations -- Three and Six months ended June 30, 2001
          and 2000 (Unaudited).............................................................................     4

          Consolidated Statements of Redeemable Preferred Stock and Stockholders' Equity for
          the period from December 31, 1999 to June 30, 2001 (Unaudited)...................................     5

          Consolidated Statements of Cash Flows -- Six months ended June 30, 2001
          and 2000 (Unaudited).............................................................................     6

          Condensed Notes to Unaudited Interim Consolidated Financial Statements...........................     7

Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations............    12

Item 3.   Quantitative and Qualitative Disclosures about Market Risk.......................................    17

PART II-- OTHER INFORMATION

Item 1.   Legal Proceedings................................................................................    18

Item 2.   Changes in Securities and Use of Proceeds........................................................    19

Item 4    Submission of Matters to a Vote of Security Holders..............................................    19

Item 6.   Exhibits and Reports on Form 8-K.................................................................    20

SIGNATURES       ..........................................................................................    22
</TABLE>
<PAGE>   3
PART I - FINANCIAL INFORMATION

ITEM 1. Consolidated Financial Statements

                           MPOWER COMMUNICATIONS CORP.
                           CONSOLIDATED BALANCE SHEETS
               (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                            JUNE  30,       DECEMBER 31,
                                                                                              2001              2000
                                                                                     ----------------  -----------------
                                                                                           (UNAUDITED)

ASSETS
<S>                                                                                  <C>              <C>
Current assets:
   Cash and cash equivalents ..................................................      $        33,904  $         10,437
   Investments available-for-sale .............................................              272,721           492,804
   Restricted investments .....................................................                1,082             1,065
   Accounts receivable, less allowance for doubtful accounts of $4,006 and
      $4,488 at June 30, 2001 and December 31, 2000, respectively..............               17,100            27,970
   Prepaid expenses ...........................................................                5,167             2,973
                                                                                     ---------------  ----------------
         Total current assets .................................................              329,974           535,249
Property and equipment, net ...................................................              406,219           482,265
Deferred financing costs, net of accumulated amortization of $1,451 and $895 at
   June 30, 2001 and December 31, 2000, respectively...........................                9,044            10,794
Goodwill and other intangibles, net of accumulated amortization of $8,147 at
  December 31, 2000............................................................                   --           137,469
Other assets ..................................................................                6,141             6,683
                                                                                     ---------------  ----------------
      Total assets ............................................................      $       751,378  $      1,172,460
                                                                                     ===============  ================

LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current maturities of long-term debt and capital lease obligations .........      $         8,456  $          8,422
   Accounts payable:
      Trade ...................................................................               24,833            36,584
      Property and equipment ..................................................                9,033            39,263
   Accrued interest ...........................................................               13,975            15,613
   Accrued sales tax payable ..................................................                8,878             9,091
   Accrued network optimization cost ..........................................               27,101             5,030
   Accrued other expenses .....................................................               20,581            20,045
                                                                                     ---------------  ----------------
      Total current liabilities ...............................................              112,857           134,048
Senior Notes, net of unamortized discount of $11,388 and $13,564 at June 30,
         2001 and December 31, 2000, respectively..............................              420,100           466,845
Other long-term debt and capital lease obligations.............................                5,999             9,814
                                                                                     ---------------  ----------------
         Total liabilities ....................................................              538,956           610,707
                                                                                     ---------------  ----------------
Commitments and contingencies
Redeemable preferred stock:
   10% Series C convertible preferred stock, none and 1,250,000 shares authorized,
      issued and outstanding at June 30, 2001 and December 31, 2000, respectively                --            42,760
   7.25% Series D convertible preferred stock, none and 4,140,000 shares
      authorized, issued and outstanding  at June 30, 2001 and December 31, 2000,
      respectively ............................................................                  --           202,126
Stockholders' equity:
   Preferred stock, none and 44,510,000 shares authorized but unissued at
      June 30, 2001 and December 31, 2000, respectively........................                  --                --
   Series E preferred stock, none and 100,000 shares authorized but unissued at
      June 30, 2001 and December 31, 2000, respectively.........................                 --                --
   Common stock, $0.01 and $0.001 par value, 1,000 and 300,000,000 shares
      authorized, 1,000 and 56,875,870 shares issued at June 30, 2001 and
      December 31, 2000, respectively .........................................                  --                57
Additional paid-in capital ....................................................              913,546           672,031
Accumulated deficit ...........................................................             (709,746)         (358,875)
Less: treasury stock, none and 13,710 shares at June 30, 2001 and December 31,
      2000, respectively, at cost .............................................                   --               (76)
Notes receivable from stockholders for issuance of common stock ...............                   --            (5,294)
Accumulated other comprehensive income ........................................                8,622             9,024
                                                                                     ---------------  ----------------
         Total stockholders' equity ...........................................              212,422           316,867
                                                                                     ---------------  ----------------
         Total liabilities, redeemable preferred stock and stockholders' equity      $       751,378  $      1,172,460
                                                                                     ===============  ================
</TABLE>


  See accompanying condensed notes to unaudited interim consolidated financial
                                  statements.
<PAGE>   4
                           MPOWER COMMUNICATIONS CORP.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
               (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED                  SIX MONTHS ENDED
                                                                 JUNE 30,                           JUNE 30,
                                                     --------------------------------   ----------------------------------
                                                          2001               2000           2001               2000
                                                          ----               ----           ----               ----
<S>                                                 <C>               <C>               <C>               <C>
Operating revenues:

   Telecommunication services...................    $       49,653     $      30,918    $      96,255     $       56,376
Operating expenses:
   Cost of operating revenues...................            42,191            21,171           82,763             40,104
   Selling......................................            16,886            15,215           32,768             22,841
   General and administrative...................            34,524            27,384           71,410             47,196
   Stock-based compensation expense.............               933               (97)           1,867              1,479
   Non-recurring network optimization cost......           209,083                --          233,083                 --
   Depreciation and amortization................            22,476             8,183           44,045             14,944
                                                    --------------    --------------    -------------     --------------
                                                           326,093            71,856          465,936            126,564
                                                    --------------    --------------    -------------     --------------
      Loss from operations......................          (276,440)          (40,938)        (369,681)           (70,188)
Other income (expense):
   Gain (loss) on sale of assets, net...........             1,002               (44)           2,775                (44)
   Interest income..............................             5,645            13,311           13,372             22,182
   Interest expense (net of amount capitalized).           (14,893)          (13,006)         (29,659)           (17,971)
                                                    ---------------   --------------    --------------    --------------
      Net loss before extraordinary item........          (284,686)          (40,677)        (383,193)           (66,021)
Extraordinary item:
    Gain (loss) on early retirement of debt.....            32,322           (19,547)          32,322            (19,547)
                                                    --------------    ---------------   -------------     ---------------
      Net loss .................................    $     (252,364)   $      (60,224)   $    (350,871)    $      (85,568)
                                                    ===============   ==============    ==============    ==============
</TABLE>

  See accompanying condensed notes to unaudited interim consolidated financial
                                  statements.
<PAGE>   5
                           MPOWER COMMUNICATIONS CORP.
 CONSOLIDATED STATEMENTS OF REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>


                                                                  REDEEMABLE
                                                                  PREFERRED
                                                                    STOCK                  COMMON STOCK           ADDITIONAL
                                          COMPREHENSIVE        -----------------         -----------------           PAID-IN
                                              LOSS             SHARES     AMOUNT         SHARES     AMOUNT          CAPITAL
                                              ----             ------     ------         ------     ------          -------
<S>                                       <C>               <C>         <C>           <C>            <C>          <C>
BALANCE AT DECEMBER 31, 1999........                         6,527,779  $ 84,973      34,866,492     $   35       $ 225,288
Unrealized gain on investments
  available-for-sale.................      $ 10,110                 --         --              --         --              --
Common stock issued for cash........            --                 --         --       9,245,564          9         316,724
Warrants and options exercised for
  common stock......................            --                 --         --       1,298,728          1           2,944
Payment on stockholders' notes......            --                 --      4,900              --         --              --
10% Series B convertible preferred
  stock converted to common stock...            --         (5,277,779)   (55,153)      7,916,668          8          55,145
7.25% Series D convertible preferred
  stock issued for cash.............            --          4,140,000    200,575              --         --              --
Stock-based compensation............            --                 --         --              --         --           3,345
Accrued preferred stock dividend....            --                 --     16,889              --         --         (16,889)
Preferred dividends paid in common
  stock.............................            --                 --    (14,063)      1,448,661          2          14,061
Accretion of preferred stock to
  redemption value..................            --                 --      6,765              --         --          (6,765)
Shares issued for acquisition of
  Primary Network...................            --                 --         --       2,024,757          2          70,382
Options and warrants issued for
  acquisition of Primary Network....            --                 --         --              --         --           5,171
Shares issued in exchange of Primary
  Network Senior Notes..............            --                 --         --          75,000         --           2,625
Net loss............................      (244,714)                --         --              --         --              --
                                         ----------         ----------   --------     ----------     ---------     ---------
COMPREHENSIVE LOSS..................     $(234,604)
                                         ==========
BALANCE AT DECEMBER 31, 2000                                5,390,000    244,886      56,875,870        57          672,031
Unrealized loss on investments
  available-for-sale................     $    (402)                --         --              --        --               --
Warrants and options exercised for
  common stock......................            --                 --         --         114,100         1               74
Stock-based compensation............            --                 --         --              --        --            1,867
Accrued preferred stock dividend....            --                 --      7,795              --        --           (7,795)
Preferred dividends paid in common
  stock.............................            --                 --     (2,995)        427,070        --            2,995
7.25% Series D convertible preferred
  stock converted to common stock...            --         (1,125,612)   (54,170)      2,198,684         2           54,168
Conversion of common stock to Mpower
  Holding Corporation common stock..            --                 --         --     (59,614,724)      (60)          (5,310)
Cancellation of preferred stock by
  Mpower Holding Corporation........            --         (4,264,388)  (195,516)             --        --          195,516
Net loss............................      (350,871)                --         --              --        --               --
                                         ----------         ----------   --------     ----------     ---------     ---------
COMPREHENSIVE LOSS..................    $ (351,273)
                                        ===========
BALANCE AT JUNE 30, 2001 (UNAUDITED)                              --     $    --           1,000   $    --         $913,546
                                                             =========   =========    ==========   ==========     ==========
</TABLE>


<TABLE>
<CAPTION>
                                                                           NOTES
                                                                         RECEIVABLE
                                                                            FROM       ACCUMULATED
                                                                        STOCKHOLDERS      OTHER
                                                      TREASURY STOCK        FOR        COMPREHENSIVE    TOTAL
                                        ACCUMULATED  ---------------    ISSUANCE OF      INCOME     STOCKHOLDERS'
                                          DEFICIT    SHARES   AMOUNT    COMMON STOCK     (LOSS)         EQUITY
                                          -------    ------   ------    ------------     ------         ------
<S>                                      <C>          <C>     <C>       <C>            <C>          <C>
BALANCE AT DECEMBER 31, 1999........     $(114,161)   13,710   $  (76)     $ (6,219)   $ (1,086)       103,781
Unrealized gain on investments
  available-for-sale................            --        --       --            --      10,110         10,110
Common stock issued for cash........            --        --       --            --          --        316,733
Warrants and options exercised for
  common stock......................            --        --       --            --          --          2,945
Payment on stockholders' notes......            --        --       --           925          --            925
10% Series B convertible preferred
  stock converted to common stock ..            --        --       --            --          --         55,153
7.25% Series D convertible preferred
  stock issued for cash.............            --        --       --            --          --             --
Stock-based compensation............            --        --       --            --          --          3,345
Accrued preferred stock dividend....            --        --       --            --          --        (16,889)
Preferred dividends paid in common
  stock.............................            --        --       --            --          --         14,063
Accretion of preferred stock to
  redemption value..................            --        --       --            --          --         (6,765)
Shares issued for acquisition of
  Primary Network...................            --        --       --            --          --         70,384
Options and warrants issued for
  acquisition of Primary Network....            --        --       --            --          --          5,171
Shares issued in exchange of Primary
  Network Senior Notes..............            --        --       --            --          --          2,625
Net loss............................      (244,714)       --       --            --          --       (244,714)
                                          ---------  ---------   --------    ---------   ----------  ----------
COMPREHENSIVE LOSS..................

BALANCE AT DECEMBER 31, 2000              (358,875)   13,710      (76)      (5,294)       9,024       316,867
Unrealized loss on investments
  available-for-sale................            --        --       --           --         (402)         (402)
Warrants and options exercised for
  common stock......................            --        --       --           --           --            75
Stock-based compensation............            --        --       --           --           --         1,867
Accrued preferred stock dividend....            --        --       --           --           --        (7,795)
Preferred dividends paid in common
  stock.............................            --        --       --           --           --         2,995
7.25% Series D convertible
  preferred stock converted to
  common stock .....................            --        --       --           --           --        54,170
Conversion of common stock to Mpower
  Holding Corporation common
  stock.............................            --   (13,710)      76        5,294                         --
Cancellation of preferred stock by
  Mpower Holding Corporation........            --        --       --           --                     195,516
Net loss............................      (350,871)       --       --           --           --       (350,871)
                                          ---------  ---------   --------    ---------   ----------  ----------
COMPREHENSIVE LOSS..................

BALANCE AT JUNE 30, 2001 (UNAUDITED)      $(709,746)      --     $  --       $  --       $   8,622    $ 212,422
                                          =========  =========   ========    =========   =========    ==========

</TABLE>




             See accompanying condensed notes to unaudited interim consolidated
financial statements.
<PAGE>   6
                           MPOWER COMMUNICATIONS CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 SIX MONTHS ENDED
                                                                                                      JUNE 30,
                                                                                              ------------------------
                                                                                              2001                2000
                                                                                              ----                ----
<S>                                                                                   <C>                   <C>
Cash flows from operating activities:
    Net loss....................................................................      $    (350,871)        $     (85,568)
    Adjustments to reconcile net loss to net cash used in operating activities:
      Depreciation and amortization ............................................             44,045                14,944
      (Gain) loss on early retirement of debt ..................................            (32,322)               19,547
      Non-recurring network optimization cost ..................................            233,083                    --
      (Gain) loss on sale of assets ............................................             (2,857)                   44
      Amortization of debt discount ............................................                776                   490
      Amortization of deferred debt financing costs ............................                685                   563
      Stock-based compensation .................................................              1,867                 1,479
      Changes in assets and liabilities:
          Decrease (increase) in accounts receivable, net ......................             10,966                (1,212)
          Increase in prepaid expenses .........................................             (2,194)               (1,346)
          Decrease (increase) in other assets ..................................                525                (4,518)
          (Decrease) increase in accounts payable - trade ......................            (11,751)               13,065
          (Decrease) increase in accrued sales tax payable .....................               (213)                1,446
          (Decrease) increase in accrued interest and other expenses ...........            (12,100)                7,199
                                                                                      --------------        -------------
            Net cash used in operating activities ..............................           (120,361)              (33,867)
                                                                                      --------------        -------------
Cash flows from investing activities:
    Purchase of property and equipment, net of payables.........................            (62,471)             (135,992)
    Proceeds from sale of customer base ........................................              1,601                    --
    Sale (purchase) of investments available-for-sale, net .....................            222,538              (479,719)
    Sale of restricted investments .............................................                 --                 9,727
                                                                                      -------------         -------------
            Net cash provided by (used in) investing activities ................            161,668              (605,984)
                                                                                      -------------         -------------
Cash flows from financing activities:
    Proceeds from issuance of Senior Notes .....................................                 --               243,220
    Costs associated with issuance of Senior Notes .............................                 --                (9,995)
    Proceeds from issuance of Convertible Preferred
      Stock, net of issuance costs .............................................                 --               200,575
    Repurchase of Senior Notes .................................................            (14,134)                   --
    Payments on other long-term debt ...........................................             (3,781)                 (409)
    Collection on Notes Receivable for stock....................................                 --                 5,725
    Proceeds from issuance of common stock .....................................                 75               319,148
                                                                                      -------------         -------------
            Net cash (used in) provided by financing activities ................            (17,840)              758,264
                                                                                      --------------        -------------
            Net increase in cash ...............................................             23,467               118,413
Cash and cash equivalents at beginning of period ...............................             10,437                42,979
                                                                                      -------------         -------------
Cash and cash equivalents at the end of period..................................      $      33,904         $     161,392
                                                                                      =============         =============
Supplemental schedule of non-cash investing and financing activities:
    Stock issued for acquisition of subsidiary .................................      $          --         $      91,266
                                                                                      =============         =============
    Preferred stock converted to common stock ..................................      $      54,170         $      55,153
                                                                                      =============         =============
    Preferred dividends paid in common stock ...................................      $       2,995         $       6,559
                                                                                      =============         =============
    Accretion of preferred stock to redemption value ...........................      $          --         $       4,542
                                                                                      =============         ==============
    Options and warrants issued for acquisition of subsidiary ..................      $          --         $       5,171
                                                                                      =============         =============
    Shares issued in exchange of Primary Network Senior Notes ..................      $          --         $      70,384
                                                                                      =============         =============
    Preferred Stock dividends accrued ..........................................      $       7,795         $       7,631
                                                                                      =============         =============
Other disclosures:
    Cash paid for interest, net of amounts capitalized .........................      $      28,863         $       3,576
                                                                                      =============         =============
</TABLE>

  See accompanying condensed notes to unaudited interim consolidated financial
                                  statements.
<PAGE>   7
                           MPOWER COMMUNICATIONS CORP.
     CONDENSED NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

(1) PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION

         The accompanying unaudited interim consolidated financial statements of
Mpower Communications Corp. (the "Company"), a Nevada corporation, include the
accounts of the Company and its wholly owned subsidiaries. All significant
inter-company balances and transactions have been eliminated.

         On June 28, 2001, the Company became the wholly-owned subsidiary of
Mpower Holding Corporation ("Holding") pursuant to a merger agreement approved
by the Company's stockholders. All of the outstanding shares of the Company's
common stock, 10% Series C Convertible Preferred Stock and 7.25% Series D
Convertible Preferred Stock were automatically converted into shares of
Holding's common stock, 10% Series C Convertible Preferred Stock and 7.25%
Series D Convertible Preferred Stock, respectively. The common stock and 7.25%
Series D Convertible Preferred Stock of Holding have been approved for listing
on the Nasdaq national market system under the same symbols as the common stock
and 7.25% Series D Convertible Preferred Stock of the Company prior to the
merger.

         These consolidated financial statements reflect all normal recurring
adjustments, which management believes are necessary to present fairly the
financial position, results of operations, and cash flows for the Company for
the respective periods presented. Certain information and footnote disclosures
normally included in the annual consolidated financial statements prepared in
accordance with generally accepted accounting principles have been condensed or
omitted pursuant to the rules and regulations of the Securities and Exchange
Commission for Form 10-Q. These unaudited interim consolidated financial
statements should be read in conjunction with the audited consolidated financial
statements and notes thereto included in the Company's annual report on Form
10-K filed with the Securities and Exchange Commission.

         The consolidated balance sheet at December 31, 2000 was derived from
the audited consolidated financial statements, but does not include all
disclosures required under generally accepted accounting principles.

         Preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

         Certain reclassifications, which have no effect on net loss, have been
made in the prior period financial statements to conform to the current
presentation.
<PAGE>   8
(2) PROPERTY AND EQUIPMENT

         Property and equipment consist of the following (in thousands):

<TABLE>
<CAPTION>
                                                                                      JUNE 30,            DECEMBER 31,
                                                                                        2001                  2000
                                                                                        ----                  ----
                                                                                   (UNAUDITED)

<S>                                                                               <C>                 <C>
Building and property .........................................................   $         5,658     $          5,640
Switching equipment ...........................................................           342,587              378,156
Leasehold improvements ........................................................             5,623                6,346
Computer hardware and software ................................................            16,571               17,800
Office equipment and vehicles .................................................            26,189               25,603
                                                                                  ---------------     ----------------
                                                                                          396,628              433,545
Less accumulated depreciation .................................................           (91,409)             (70,342)
                                                                                  ----------------    -----------------
                                                                                          305,219              363,203
Assets held for future use ....................................................            63,112                   --
Switching equipment under construction.........................................            37,888              119,062
                                                                                  ---------------     ----------------
Net property and equipment.....................................................   $       406,219     $        482,265
                                                                                  ===============     ================
</TABLE>

     As further discussed in Note 7 "Network Optimization Cost", the assets held
for future use are directly related to the recovery of switch and collocation
equipment from markets cancelled or exited during 2001 which will be redeployed
throughout the Company's remaining operating markets.

(3) ACQUISITION AND DIVESTITURE

ACQUISITION

     The Company acquired 100% of the common stock of Primary Network on June
23, 2000. The acquisition was accounted for using the purchase method of
accounting and the results of operations of Primary Network have been included
in the Company's operations since July 1, 2000.

     The following table sets forth the unaudited pro forma results of
operations of the Company for the six months ended June 30, 2001 and 2000, which
gives effect to the acquisition of Primary Network as if it occurred on January
1, 1999. The unaudited pro forma results of operations are based on currently
available information and on certain assumptions that the Company believes are
reasonable under the circumstances. The unaudited pro forma results do not
purport to present what the Company's results of operations would actually have
been if the aforementioned transaction had in fact occurred at the beginning of
the period indicated, nor do they project the Company's results of operations at
any future date or for any future period.

<TABLE>
<CAPTION>
                                                                                          FOR THE SIX MONTHS ENDED
                                                                                          ------------------------
                                                                                     JUNE 30, 2001      JUNE 30, 2000
                                                                                     -------------      -------------
                                                                                               (IN THOUSANDS)
<S>                                                                               <C>                     <C>
Revenues......................................................................    $     96,255            $    67,293
Net loss before extraordinary item............................................    $   (383,193)           $  (110,275)
Net loss......................................................................    $   (350,871)           $  (129,822)
Net loss applicable to common stockholders....................................    $   (365,290)           $  (141,995)
</TABLE>

   As a result of our most recent market turndown, we will effectively eliminate
all operations related to the Primary Network acquisition over the period June
to September 2001. See Note 7 "Network Optimization Cost" for further
discussion.
<PAGE>   9
DIVESTITURE

    Beginning in February 2001, the Company entered into a series of agreements
to sell its dial-up ISP customer base. The Company acquired this customer base
through its acquisition of Primary Network in June of 2000. The Company received
initial proceeds from these sales of approximately $1.6 million during the six
months ended June 30, 2001.

(4) SENIOR NOTES

    During June 2001, the Company repurchased $48.9 million in face value of its
2010 senior notes for $15.5 million in cash, which was inclusive of $1.4 million
of interest payments, in a series of transactions in the open market. The
Company recognized an extraordinary gain of $32.3 million on these transactions.

(5) REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY

    Beginning in January 2001, the Company entered into privately negotiated
conversions of its 7.25% Series D Convertible Redeemable Preferred Stock
("Series D Preferred Stock") into shares of the Company's common stock. As of
June 30, 2001, the Company had converted 1,125,612 preferred shares into
2,198,684 common shares, primarily resulting from these agreements.

    The Company recognized an additional $6.6 million charge to stockholders'
equity associated with the inducement feature included in the conversion of
preferred shares into common stock, calculated as the excess of the fair value
of the common stock issued in the exchange over the fair value of the common
stock issuable under the current conversion terms for the Series D Preferred
Stock. This amount has been recognized in the Consolidated Balance Sheet as an
increase in additional paid-in capital, with an offsetting decrease in
additional paid-in capital, and has been included as a part of preferred stock
dividends within the Consolidated Statement of Operations.

    On January 24, 2001, the Company's Board of Directors declared a quarterly
dividend of $0.91 per share on the Company's Series D Preferred Stock payable in
shares of the Company's common stock on February 15, 2001 to Series D Preferred
stockholders of record on January 31, 2001. The number of shares of common stock
issued on February 15, 2001 was 427,070.

     During April 2001, the Company announced a deferral of a quarterly dividend
on the Company's Series D Preferred Stock. Dividends will continue to accrue on
the liquidation amount of $50.00 per share at the rate of 7.25% per year and
will be payable, at the option of the Company, in cash or in shares of the
Company's common stock.

 (6) COMMITMENTS AND CONTINGENT LIABILITIES

     In the ordinary course of business, the Company enters into purchase
agreements with its equipment vendors and collocation site providers. As of June
30, 2001 and December 31, 2000, the Company had total commitments with equipment
vendors of approximately $18.3 million and $23.1 million, respectively, and with
collocation site providers of approximately $6.2 million and $12.4 million,
respectively, of remaining commitments for the build-out of collocation sites.

     The Company is party to various legal proceedings, most of which relate to
routine matters incidental to its business. However, on September 20, 2000, a
class action lawsuit was commenced against the Company and its chief executive
officer, Rolla P. Huff, in federal court for the Western District of New York.
On March 6, 2001, an amended consolidated class action complaint was served in
that action, seeking to recover damages for alleged violations by the Company of
the Securities Exchange Act of 1934 and rule 10(b)-5 thereunder (the "Exchange
Act") and section 11 of the Securities Act of 1933. The amended consolidated
complaint also seeks to recover damages against several of the Company's
officers and members of its board of directors in addition to Mr. Huff. The
amended consolidated complaint also names various underwriters as defendants in
the action.
<PAGE>   10
     The Company and the individual defendant officers and board members have
denied any wrongdoing and will vigorously contest the class action suit. Any
judgment that is significantly greater than the Company's available insurance
coverage could have a material adverse effect on the Company's results of
operations and/or financial condition.

    The Company and Mr. Huff have brought a motion to dismiss the amended
consolidated class action complaint. That motion is scheduled to be argued
before the Court in October 2001. All discovery and all other activity has been
stayed pending the resolution of the motion by defendants.

     On August 2, 2001 Fir Tree Partners, the owner of approximately $70 million
of the Company's 13% Senior Unsecured Notes due 2010, commenced an action in New
York State, New York County, seeking declaratory relief, but no compensatory
damages of any nature. Fir Tree requested that the Court declare (i) that Mpower
is insolvent or in the vicinity of insolvency; and (ii) that Mpower and its
directors owe a fiduciary duty to Mpower creditors which stands in preference to
any duties owed to Mpower shareholders.

     The Company and the individual directors named in the lawsuit have denied
any wrongdoing and will vigorously contest the declaratory judgment action
commenced by Fir Tree. The Company believes that the lawsuit is groundless and
it intends to seek its immediate dismissal by the Court.

     Except as set forth above, management does not believe that the outcome of
any legal proceedings will have a material adverse effect on the Company's
financial position or results of operations.

(7) NETWORK OPTIMIZATION COST

     During February 2001, the Company announced the cancellation of its plans
to enter twelve markets in the Northeast and Northwest, representing more than
350 collocations. The Company recognized a charge of $24.0 million in the first
quarter of 2001 associated with the commitments made for switch sites and
collocations for these markets. As of June 30, 2001, the Company has incurred
$23.3 million of these charges and has $0.7 million of remaining reserves
classified as Accrued Network Optimization Cost in the Consolidated Balance
Sheet.

    During May 2001, the Company announced plans to close down operations in
twelve of its recently opened markets, representing more than 180 collocations.
The Company will be exiting these markets over the period from June to September
2001 and has recognized a network optimization charge of $209.1 million in the
second quarter of 2001. Included in the charge is $126.8 million for the
goodwill and customer base associated with the Primary Network business, which
will be eliminated as a result of the market closings, $65.1 million for
property and equipment including collocations and switch sites, and $17.2
million for other costs associated with exiting these markets.

     These charges represent amounts paid or estimated to be paid. Actual
payments will be based on ultimate settlements with various carriers, net of any
costs that may be recoverable through sales of the related assets, and the
Company's ability to enter into sublease agreements for its switch site and
sales office leases.

    The Company has switch site and sales office lease commitments related to
these markets which expire from 2002 through 2010. In connection with these
leases, the network optimization charges reflect up to the first twenty-four
month's lease payment commitments as the Company estimates that it will be
successful in entering into sublease agreements or terminating the remaining
lease commitments within the period estimated.
<PAGE>   11
(8) SUBSEQUENT EVENTS

     On July 12, 2001, pursuant to the terms of the 13% Senior Notes due 2010,
as a result of Holding becoming the publicly held parent holding company of the
Company and after satisfying other preconditions set forth in the indenture
governing the notes, the Company was released from its obligations on its 13%
Senior Notes due 2010. As a result, Holding is now the sole obligor on the 13%
Senior Notes due 2010. In addition, pursuant to a supplemental indenture,
Holding became a co-obligor, along with the Company, on the Company's 13% Senior
Secured Notes due 2004.

     On August 1, 2001, Mpower Holding Corporation and Rolla P. Huff entered
into an Amendment to Employment/Stock Repurchase Agreement (the "Amended
Employment Agreement") amending his Employment Agreement dated October 13, 1999
(the "Employment Agreement"). The terms of the Employment Agreement provided a
$1,000,000 signing bonus to Mr. Huff. The signing bonus was subject to repayment
if Mr. Huff's employment was terminated before three years of employment under
certain circumstances. Pursuant to the terms of the Amended Employment
Agreement, unless Huff was terminated by the Company for cause prior to October
13, 2002, the Company agreed that the signing bonus shall become immediately
fully vested such that Huff would not be required to repay the bonus or any
portion thereof. The Amended Employment Agreement also rescinded Item 9 of
Huff's Employment Agreement, which had sold 250,000 shares of the Company's
common stock (the "Note Shares") to Huff for Huff's execution and delivery of a
non-recourse promissory Note (the "Note"). Pursuant to the Amended Employment
Agreement, Huff has returned the Notes Shares to the Company for cancellation.
The Company has delivered to Huff for cancellation the $4,321,875 Note.

(9) RECENT ACCOUNTING PRONOUNCEMENTS

     In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 141, "Business Combinations" (SFAS No. 141).
The standard was effective for acquisitions initiated after June 30, 2001. This
standard eliminated the pooling-of-interests method of accounting for business
combinations and requires the purchase method of accounting for business
combinations. The adoption of SFAS No. 141 has not had a material effect on the
financial results of the Company.

     Additionally, in June 2001, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets" (SFAS No. 142). The Company will adopt this standard on
January 1, 2002. Upon adoption of SFAS No. 142, goodwill and other acquired
intangible assets with indefinite lives will no longer be amortized, but will be
subject to at least an annual assessment for impairment through the application
of a fair-value-based test. Management does not expect the adoption of SFAS No.
142 to have a material effect on the financial results of the Company.
<PAGE>   12
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

OVERVIEW

         Mpower Communications Corp. is a facilities-based communications
company offering local dialtone, long distance, Internet access via dial-up or
dedicated Symmetrical Digital Subscriber Line ("SDSL") technology, voice over
SDSL ("VoSDSL") and other voice and data services primarily to small and medium
size business customers. We have launched bundled voice and high-speed data
services using SDSL technology in all of our current markets. We currently have
603 incumbent carrier central office collocation sites, over 580 of which are
SDSL capable. We currently deliver our services in 28 metropolitan areas in 9
states. As of June 30, 2001, we had 363,904 customer lines sold, of which
337,420 lines were in service.

         On June 28, 2001, we became the wholly-owned subsidiary of Mpower
Holding Corporation ("Holding") pursuant to a merger agreement approved by our
stockholders. All of our outstanding shares of common stock, 10% Series C
Convertible Preferred Stock and 7.25% Series D Convertible Preferred Stock were
automatically converted into shares of Holding's common stock, 10% Series C
Convertible Preferred Stock and 7.25% Series D Convertible Preferred Stock,
respectively. The common stock and 7.25% Series D Convertible Preferred Stock of
Holding have been approved for listing on the Nasdaq national market system
under the same symbols as our common stock and 7.25% Series D Convertible
Preferred Stock prior to the merger.

         Our revenues are generated from sales of communications services
consisting primarily of local phone services, long distance services, switched
access billings and non-recurring charges, principally installation charges.
Local, long distance and data services are generally provided and billed as a
bundled offering under which customers pay a fixed amount for a package of
combined local, long distance and data services. As a result, the portion of our
revenues attributable to each kind of service is not identifiable and,
therefore, we do not record or report these amounts separately.

         Our principal recurring operating expenses consist of cost of operating
revenues, selling expenses, general and administrative expenses, and
depreciation and amortization expense. Cost of operating revenues consists
primarily of access charges, line installation expenses, transport expenses,
long distance expenses and lease expenses for our switch sites and our
collocation sites. Selling expenses consist primarily of salaries and related
personnel costs and facilities costs. General and administrative expenses
consist primarily of salaries and related personnel costs, provision for bad
debts, professional fees and facilities expenses. Depreciation and amortization
expense includes depreciation of switching and collocation equipment as well as
general property and equipment and the amortization of goodwill and other
intangibles.

         Building and expanding our network and business in our existing markets
has required and will continue to require us to incur significant capital
expenditures. As part of our network growth strategy, we purchased and installed
host switches in each of our markets while leasing the means of transporting
voice and data traffic from these switches to our customers' telephones or other
equipment. We believe this strategy, referred to as a "smart build" strategy,
while initially increasing our level of capital expenditures and operating
losses, will enhance our long-term financial performance in comparison to a
resale strategy.

         We have experienced operating losses and generated negative cash flow
from operations since inception and expect to continue to generate negative cash
flow from operations for the foreseeable future while we continue to expand our
existing network and develop our product offerings and customer base. During
this period, we expect to incur significant operating losses as many of the
fixed costs of providing service in a market are incurred before significant
revenue can be generated from that market. In addition, we expect to incur
significant selling costs to build our initial base of customers in our
developing markets. We cannot assure investors that our revenue or customer base
will grow or that we will be able to achieve or sustain positive cash flow from
operations.
<PAGE>   13
RESULTS OF OPERATIONS

     Quarterly Comparison - June 30, 2001 vs. June 30, 2000

     Total operating revenues increased to $49.7 million for the quarter ended
June 30, 2001 as compared to $30.9 million for the quarter ended June 30, 2000.
The 61% increase was primarily the result of the increase in the number of lines
in service. Total lines in service increased 68% from 200,772 at June 30, 2000
to 337,420 at June 30, 2001. Lines in services at June 30, 2001 do not reflect
23,000 lines from markets that we announced will be closing. Our switched access
revenues increased $2.3 million or 17% from the quarter ended June 30, 2000, but
decreased as a percentage of our total operating revenues from 42% to 31% over
the same period. On April 27, 2001, the Federal Communications Commission
("FCC") issued a ruling that will impact switched access rates. We continue to
evaluate how the ruling will impact our revenues in the future.

     Cost of operating revenues for the quarter ended June 30, 2001 was $42.2
million as compared to $21.2 million for the quarter ended June 30, 2000. The
100% increase is due to the increased number of lines in service and
installation and operational expenses associated with the expansion of our
network.

     For the quarter ended June 30, 2001, selling expenses totaled $16.9
million, an 11% increase over the $15.2 million for the quarter ended June 30,
2000. The increase is primarily a result of increased costs attributable to our
expanded geographic footprint and increased sales force and related sales
support personnel.

     For the quarter ended June 30, 2001, general and administrative expenses
totaled $34.5 million, a 26% increase over the $27.4 million for the quarter
ended June 30, 2000. The increase is primarily a result of costs attributable to
administrative personnel and facilities expenses necessary to support our
expanded network.

     For the quarter ended June 30, 2001, we recorded $0.9 million in
stock-based compensation compared to $(0.1) million for the quarter ended June
30, 2000. This expense relates to in-the-money stock options granted in 1999 and
2000.

    During May 2001, we announced plans to close down operations in twelve of
our recently opened markets, representing more than 180 collocations. We will be
exiting these markets over the period from June to September 2001 and have
recognized a network optimization charge of $209.1 million in the second quarter
of 2001. Included in the charge is $126.8 million for the goodwill and customer
base associated with the Primary Network business, which will be eliminated as a
result of the market closings, $65.1 million for property including collocations
and switch sites, and $17.2 million for other costs associated with exiting
these markets. The total actual charges incurred will be based on ultimate
settlements with various carriers, recovery of costs from any subsequent
subleases, our ability to sell or redeploy network equipment for growth in our
existing network and other factors. This charge is reflected as a Non-recurring
Network Optimization Cost in the Consolidated Financial Statements.

     For the quarter ended June 30, 2001, depreciation and amortization was
$22.4 million as compared to $8.2 million for the quarter ended June 30, 2000.
This 173% increase is a result of placing additional assets in service in
accordance with the planned build-out of our network and investment in
information technology infrastructure and equipment.

     Gross interest expense for the quarter ended June 30, 2001 totaled $16.8
million compared to $14.8 million for the quarter ended June 30, 2000. Interest
capitalized for the quarter ended June 30, 2001 increased to $1.9 million as
compared to $1.8 million for the quarter ended June 30, 2000. The increase in
gross interest expense is primarily attributable to the assumption of $55.6
million in senior notes, in addition to capital lease obligations, in connection
with acquisition of Primary Network in June 2000.

     Interest income was $5.6 million during the quarter ended June 30, 2001
compared to $13.3 million for the quarter ended June 30, 2000. This 58% decrease
results from the usage of cash and investments during 2000 and 2001 to make
capital expenditures, pay interest on the senior notes, repurchase certain
senior notes due 2010 and fund operating losses.
<PAGE>   14
     During the quarter ended June 30, 2001, we recognized an extraordinary gain
on the early retirement of debt of $32.3 million. During the quarter ended June
30, 2000, we recognized an extraordinary loss on the early retirement of debt of
$19.5 million. For the three months ended June 30, 2001 and 2000, we incurred
net losses after extraordinary items of $252.4 million and $60.2 million,
respectively.

    For the quarter ended June 30, 2001, we accrued dividends of $4.5 million
payable to holders of our convertible preferred stock. We recognized an
additional $0.2 million charge to stockholders' equity associated with the
inducement feature included in our conversion of preferred shares into common
stock, calculated as the excess of the fair value of the common stock issued in
the exchange over the fair value of the common stock issuable under the current
conversion terms for the Series D Preferred Stock.

    Effective June 30, 2000, we acquired Primary Network, a provider of
data-centric communications services to business and residential customers in
the Midwest. From July 1, 2000, the results of Primary's operations are included
in our consolidated financial statements. However, as a result of our most
recent market turndown, we will effectively eliminate all operations related to
the Primary Network acquisition over the period June 2001 to September 2001.

      Six Month Period Ended  - June 30, 2001 vs. June 30, 2000

     Total operating revenues increased to $96.3 million for the six months
ended June 30, 2001 as compared to $56.4 million for the six months ended June
30, 2000. This 71% increase was primarily the result of the increase in the
number of lines in service. Our switched access revenues increased $5.7 million
or 25% from the six months ended June 30, 2000, but decreased as a percentage of
our total operating revenues from 40% to 30% over the same period.

     Cost of operating revenues for the six months ended June 30, 2001 was $82.8
million as compared to $40.1 million for the six months ended June 30, 2000. The
106% increase is due to the increased number of lines in service and
installation and operational expenses associated with the expansion of our
network.

     For the six months ended June 30, 2001, selling expenses totaled $32.8
million, a 44% increase over the $22.8 million for the comparable 2000 period.
The increase is primarily a result of increased costs attributable to our
expanded geographic footprint and increased sales force and related sales
support personnel.

     For the six months ended June 30, 2001, general and administrative expenses
totaled $71.4 million, a 51% increase over the $47.2 million for the comparable
2000 period. The increase is primarily a result of costs attributable to
administrative personnel and facilities expenses necessary to support our
expanded network.

     For the six months ended June 30, 2001 we recorded $1.9 million in
stock-based compensation compared to $1.5 million for the comparable 2000
period. This expense relates to in-the-money stock options granted in 1999 and
2000.

     During February 2001, we announced the cancellation of our plans to enter
12 Northeast and Northwest markets and the related elimination of more than 350
collocations. We recognized a $24.0 million network optimization charge in the
first quarter of 2001 associated with the commitments we made for switch sites
and collocations in these markets. The total actual charges will be based on
ultimate settlements with the incumbent local exchange carriers, recovery of
costs from any subsequent subleases, our ability to sell or redeploy network
equipment for growth in our existing network and other factors.

    During May 2001, we announced plans to close down operations in twelve of
our recently opened markets, representing more than 180 collocations. We will be
exiting these markets over the period from June to September 2001 and have
recognized a network optimization charge of $209.1 million in the second quarter
of 2001. Included in the charge is $126.8 million for the goodwill and customer
base associated with the Primary Network business, which will be eliminated as a
result of the market closings, $65.1 million for property including collocations
and switch sites, and $17.2 million for other costs associated with exiting
these markets. The total actual charges incurred will be based on ultimate
settlements with various carriers, recovery of costs from any subsequent
subleases, our ability to sell or redeploy network equipment for growth in our
existing network and other factors. This charge is reflected as a Non-recurring
Network Optimization Cost in the Consolidated Financial Statements.
<PAGE>   15
     For the six months ended June 30, 2001, depreciation and amortization was
$44.0 million as compared to $14.9 million for the six months ended June 30,
2000. This 195% increase is a result of placing additional assets in service in
accordance with the planned build-out of our network and investment in
information technology infrastructure and equipment.

     Gross interest expense for the six months ended June 30, 2001 totaled $33.6
million compared to $20.7 million for the six months ended June 30, 2000.
Interest capitalized for the six months ended June 30, 2001 increased to $3.9
million as compared to $2.8 million for the six months ended June 30, 2000. The
increase in gross interest expense is primarily attributable to the 13% Senior
Notes due 2010 we issued in March 2000 and the assumption of $55.6 million in
senior notes, in addition to capital lease obligations, in connection with
acquisition of Primary Network in June 2000.

     Interest income was $13.4 million during the six months ended June 30, 2001
compared to $22.2 million for the six months ended June 30, 2000. This 40%
decrease results from the usage of cash and investments during 2000 and 2001 to
make capital expenditures, pay interest on the senior notes, repurchase of
certain senior notes due 2010 and fund operating losses.

     During the six months ended June 30, 2001, we recognized an extraordinary
gain on the early retirement of debt of $32.3 million. During the six months
ended June 30, 2000, we recognized an extraordinary loss on the early retirement
of debt of $19.5 million. For the six months ended June 30, 2001 and 2000, we
incurred net losses after extraordinary items of $350.9 million and $85.6
million, respectively.

    For the six months ended June 30, 2001, we accrued dividends of $7.8
million, payable to holders of our convertible preferred stock. We recognized an
additional $6.6 million charge to stockholders' equity associated with the
inducement feature included in our conversion of preferred shares into common
stock, calculated as the excess of the fair value of the common stock issued in
the exchange over the fair value of the common stock issuable under the current
conversion terms for the Series D Preferred Stock.

    Effective June 30, 2000, we acquired Primary Network, a provider of
data-centric communications services to business and residential customers in
the Midwest. From July 1, 2000, the results of Primary's operations are included
in our consolidated financial statements. However, as a result of our most
recent market turndown, we will effectively eliminate all operations related to
the Primary Network acquisition over the period June 2001 to September 2001.
<PAGE>   16
LIQUIDITY AND CAPITAL RESOURCES

    Our operations require substantial capital investment for the purchase of
communications equipment and the development, installation and support of our
network. Capital expenditures were $19.0 million for the quarter and $36.1
million for the six months ended June 30, 2001. We expect we will continue to
require substantial amounts of capital to fund our operating losses, the
continued augmentation of our network in our existing markets and the
development of new products and services.

    The substantial capital investment required to initiate services and fund
our operations has exceeded our operating cash flow. This negative cash flow
from operations results from the need to establish and support our network in
anticipation of connecting revenue-generating customers. We expect to continue
recording negative cash flow from operations for a period of time. We cannot
assure you we will attain break-even cash flow from operations in subsequent
periods.

    We expect that our available cash will be adequate to fund our operating
losses and planned capital expenditures, as currently projected, into late 2002.
Management intends to explore a number of alternatives to improve our funding
position, including one or a combination of the following: bank financing,
vendor financing, private equity investments and cost management initiatives.
However, we cannot assure investors that we will be successful in obtaining
additional debt or equity financing or in obtaining a bank facility on terms
acceptable to us, or at all, or that our estimate of additional funds required
is accurate. In addition, the indenture governing our 13% Senior Notes due 2010
and the terms of our preferred stock impose restrictions upon our ability to
incur additional debt or issue preferred stock.

    We continually evaluate our capital requirements plan in light of
developments in the telecommunications industry and market acceptance of our
service offerings. The actual amount and timing of future capital requirements
may differ materially from our estimates as a result of, among other things:

     -    the cost of the development and support of our networks in each of our
          markets
     -    the extent of price and service competition for telecommunication
          services in our markets
     -    the demand for our services
     -    regulatory and technological developments
     -    our ability to develop, acquire and integrate necessary operating
          support systems

As such, actual costs and revenues may vary from expected amounts, possibly to a
material degree, and such variations are likely to affect our future capital
requirements.

    Beginning in January 2001, we entered into privately negotiated conversions
of our Series D Preferred Stock into shares of our common stock. As of June 30,
2001, we had converted 1,125,612 Series D preferred shares into 2,198,684 common
shares, primarily resulting from these agreements.

    During June 2001, we repurchased $48.9 million in face value of our 2010
senior unsecured notes for $15.5 million in the open market. We have no current
plans to repurchase any additional senior unsecured notes. We recognized a gain
of $32.3 million as a result of this repurchase which has been reflected as an
extraordinary item in the Consolidated Statement of Operations.
<PAGE>   17
RECENT ACCOUNTING PRONOUNCEMENTS

     In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 141, "Business Combinations" (SFAS No. 141).
The standard was effective for acquisitions initiated after June 30, 2001. This
standard eliminated the pooling-of-interests method of accounting for business
combinations and requires the purchase method of accounting for business
combinations. The adoption of SFAS No. 141 has not had a material effect on our
financial results.

     Additionally, in June 2001, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets" (SFAS No. 142). The Company will adopt this standard on
January 1, 2002. Upon adoption of SFAS No. 142, goodwill and other acquired
intangible assets with indefinite lives will no longer be amortized, but will be
subject to at least an annual assessment for impairment through the application
of a fair-value-based test. We do not expect the adoption of SFAS No. 142 to
have a material effect on our financial results.



FORWARD LOOKING STATEMENTS

    Under the safe harbor provisions of the Private Securities Litigation Reform
Act of 1995, we caution investors that certain statements contained in this
Report regarding our and/or management's intentions, hopes, beliefs,
expectations or predictions of the future are forward-looking statements. We
wish to caution the reader these forward-looking statements are not historical
facts and are only estimates or predictions. Actual results may differ
materially from those projected as a result of risks and uncertainties
including, but not limited to, projections of future sales, market acceptance of
our product offerings, our ability to secure adequate financing or equity
capital to fund our operations and network expansion, our ability to maintain a
high level of customer service, the performance of our network and equipment,
the cooperation of incumbent local exchange carriers in provisioning lines and
interconnecting our equipment, regulatory rulings and processes, results of
litigation, changes in technology, price competition and other market
conditions.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

     All of our long-term debt bears fixed interest rates. However, the fair
market value of this debt is sensitive to changes in prevailing interest rates.
We run the risk that market rates will decline and the required payments will
exceed those based on the current market rate. We do not use interest rate
derivative instruments to manage our exposure to interest rate changes. Based
upon quoted market prices, the fair value of our long-term debt outstanding is
approximately $140.9 million at June 30, 2001 as compared to a carrying value of
$431.5 million. A hypothetical 1% decrease in interest rates would increase the
fair value of our long-term debt by $3.4 million.
<PAGE>   18
PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings

    We are party to numerous state and federal administrative proceedings. In
these proceedings, we are seeking to define and/or enforce incumbent carrier
performance requirements related to the cost and provisioning of those network
elements we lease; the establishment of customer care and provisioning; the
allocation of subsidies; and collocation costs and procedures. The outcome of
these proceedings will establish the rates and procedures by which we obtain and
provide leased network elements and could have a material effect on our
operating costs.

    In July 2000, we filed a complaint in U.S. District Court District of
Nevada, to enjoin Sprint Corporation from anti-competitive conduct in the Las
Vegas market. In August 2000, we filed a complaint against BellSouth
Telecommunications, Inc. to enjoin BellSouth from anti-competitive conduct in
the Southern Florida area. The final outcome of these disputes is uncertain.

    On September 20, 2000, a class action lawsuit was commenced against us and
our chief executive officer, Rolla P. Huff, in federal court for the Western
District of New York. On March 6, 2001, an amended consolidated class action
complaint was served in that action, seeking to recover damages for alleged
violations by us of the Securities Exchange Act of 1934 and rule 10(b)-5
thereunder (the "Exchange Act") and section 11 of the Securities Act of 1933.
The amended consolidated complaint also seeks to recover damages against several
of our officers and members of our board of directors in addition to Mr. Huff.
The amended consolidated complaint also named various underwriters as defendants
in the action. However, by agreement of the parties and order of the court, the
action against the underwriters has been discontinued, subject to the
plaintiffs' right to rename the underwriters as defendants prior to the
completion of discovery.

    We and the individual defendant officers and board members have denied any
wrongdoing and will vigorously contest the class action suit. Any judgment that
is significantly greater than our available insurance coverage could have a
material adverse effect on our results of operations and/or financial condition.

    We and Mr. Huff have brought a motion to dismiss the amended consolidated
class action complaint. That motion is scheduled to be argued before the Court
in October 2001. All discovery and all other activity has been stayed pending
the resolution of the motion by defendants.

     On August 2, 2001 Fir Tree Partners, the owner of approximately $70 million
of our 13% Senior Unsecured Notes due 2010, commenced an action in New York
State, New York County, seeking declaratory relief, but no compensatory damages
of any nature. Fir Tree requested that the Court declare (i) that we are
insolvent or in the vicinity of insolvency; and (ii) that we and our directors
owe a fiduciary duty to our creditors which stands in preference to any duties
owed to our shareholders.

     We and the individual directors named in the lawsuit have denied any
wrongdoing and will vigorously contest the declaratory judgment action commenced
by Fir Tree. We believe that the lawsuit is groundless and intend to seek its
immediate dismissal by the Court.

    From time to time, we engage in other litigation and governmental
proceedings in the ordinary course of our business. We do not believe any other
pending litigation or governmental proceeding will have a material adverse
effect on our results of operations or financial condition.
<PAGE>   19
ITEM 2. Changes in Securities and Use of Proceeds

     As a result of a merger between Mpower Communications Corp. and Mpower
Merger Company, Inc., a wholly-owned subsidiary of Mpower Holding Corporation,
on June 28, 2001, Mpower Communications Corp. became a wholly-owned subsidiary
of Mpower Holding Corporation and (i) each share of Common Stock $0.001 par
value per share of Mpower Communications Corp. was converted into one share of
Common Stock, $0.001 par value per share in Mpower Holding Corporation, (ii)
each share of Series C Convertible Preferred Stock of Mpower Communications
Corp. was converted into one share of Series C Convertible Preferred Stock of
Mpower Holding Corporation, and (iii) each share of 7.25% Series D Convertible
Preferred Stock of Mpower Communications Corp. was converted into one share of
7.25% Series D Convertible Preferred Stock of Mpower Holding Corporation, all
with the same terms, including the same powers, rights, preferences,
limitations, qualifications and restrictions, as the respective shares of Mpower
Communications Corp. capital stock. The rights of the stockholders of Mpower
Holding Corporation are governed by Delaware general corporation law and by the
Certificate of Incorporation and By-laws of Mpower Holding Corporation, whereas
the rights of the stockholders of Mpower Communications Corp. were governed
prior to the merger by general corporation law of Nevada and by its Articles of
Incorporation and By-laws. The Certificate of Incorporation and By-laws of
Mpower Holding Corporation have been file, respectively, as Exhibits 3.1 and 3.2
to this Quarterly Report on Form 10-Q.

     During second quarter 2001, we issued 1,125,612 shares of common stock in
exchange for 2,198,684 shares of our Series D Preferred Stock primarily from
privately negotiated transactions. We did not receive any proceeds from the
issuance. No underwriter was involved in these transactions and no commissions
were paid with respect to the issuance of such securities. These issuances of
securities were made in reliance on the exemption from registration provided by
Section 3(a) (9) of the Securities Act of 1933.

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

     Our Annual Meeting of Stockholders was held on Thursday, May 24, 2001. At
the meeting, Maurice J. Gallagher, Jr., David Kronfeld and Rolla P. Huff were
elected to serve on our Board of Directors for a three-year term expiring in
2004. Each director received the vote of 55,484,671 or 99.7% of the shares of
stock represented by proxy at the meeting. Richard W. Miller, Timothy P. Flynn,
Thomas Neustatter, Mark Pelson and Mark Masiello continued as directors of the
Company after the meeting. Subsequent to the annual meeting, Richard W. Miller
resigned as a director and has not been replaced. At the annual meeting,
stockholders also approved the following proposal:

     -    The shareholders approved the proposal to adopt a merger transaction
          pursuant to an Amended and Restated Agreement and Plan of Merger
          designed to establish a holding company structure, with Mpower
          Communications Corp. becoming a wholly owned subsidiary of Mpower
          Holding Corporation, a holding company. 39,936,306 shares were voted
          in favor of the proposal; 159,131 shares were voted against the
          proposal; and 33,706 shares abstained from the vote.
<PAGE>   20
ITEM 6. Exhibits and Reports on Form 8-K

    (a) The following exhibits are filed herewith or incorporated by reference
        as indicated. Exhibit numbers refer to Item 60l of Regulation S-K.

                  2.1      Amended and Restated Agreement and Plan of Merger
                           among Mpower Communications Corp., Mpower Holding
                           Corporation and Mpower Merger Company, Inc., dated as
                           of April 12, 2001.(1)

                  3.1      Amended and Restated Certificate of Incorporation of
                           Mpower Holding Corporation filed on June 27, 2001
                           with the Secretary of State of Delaware.(2)

                  3.2      Amended and Restated By-laws of Mpower Holding
                           Corporation adopted on June 27, 2001.(2)

                  3.3      Articles of Merger Merging Mpower Merger Company,
                           Inc. with and into Mpower Communications Corp.
                           becomes effective on June 28, 2001 with the Secretary
                           of State of Nevada.(2)

                  3.4      Certificate of Restated Articles of Incorporation of
                           Mpower Communications Corp. filed on June 28, 2001
                           with the Secretary of State of Nevada.(2)

                  3.5      Amended and Restated By-laws of Mpower Communications
                           Corp. adopted on June 28, 2001.(2)

                  3.6      Certificate of Merger Merging Mpower Merger Company,
                           Inc. with and into Mpower Communications Corp.
                           becomes effective on June 28, 2001 with Secretary of
                           State of Delaware.(2)

                  4.1      Certificate of Designation of Mpower Holding
                           Corporation's 10% Series C convertible preferred
                           stock filed on June 27, 2001 with the Secretary of
                           State of Delaware.(2)

                  4.2      Certificate of Designation of Mpower Holding
                           Corporation's 7.25% Series D convertible preferred
                           stock filed on June 27, 2001 with the Secretary of
                           State of Delaware.(2)

                  4.3      See the Articles of Incorporation filed as Exhibit
                           3.1 and 3.4 and the By-laws filed as Exhibit 3.2 and
                           3.5.

                  4.4      Indenture dated as of September 29, 1997, between
                           Mpower Communications Corp. and Marine Midland Bank,
                           as Trustee.(3)

                  4.5      Form of Note for Mpower Communications Corp.'s
                           registered 13% Senior Secured Notes due 2004.(3)

                  4.6      Stockholders Agreement dated as of November 26, 1997,
                           among Mpower Communications Corp., Maurice J.
                           Gallagher, Jr. and certain investors identified
                           therein.(3)

                  4.7      Warrant Registration Rights Agreement dated as of
                           September 29, 1997, among Mpower Communications
                           Corp., Bear, Stearns & Co. Inc. and Furman Selz
                           LLC.(3)

                  4.8      Amended and Restated Registration Rights Agreement
                           dated December 29, 1999, among Mpower Communications
                           Corp. and the purchasers of Series B convertible
                           preferred stock and Series C convertible preferred
                           stock.(5)

                  4.9      Amended and Restated Securityholders' Agreement dated
                           December 29, 1999, among Mpower Communications Corp.
                           and the purchasers of Series B convertible preferred
                           stock and Series C convertible preferred stock.(5)

                  4.10     Certificate of Designation of Series E Preferred
                           Stock.(8)

                  4.11     Indenture dated as of March 24, 2000 between Mpower
                           Communications Corp., Mpower Holding Corporation and
                           HSBC Bank USA, as Trustee.(6)

                  4.12     First Supplemental Indenture dated as of May 31, 2000
                           between Mpower Communications Corp. and HSBC Bank USA
                           (successor to Marine Midland Bank), as Trustee.(7)

                  4.13     Registration Rights Agreement dated March 24, 2000 by
                           and between Mpower Communications Corp., Mpower
                           Holding Corporation, Bear Stearns, Salomon Smith
                           Barney, Goldman Sachs, Merrill Lynch and Warburg
                           Dillon.(4)

                  4.14     Form of Exchange Note for Mpower Communications
                           Corp.'s 13% Senior Notes due 2010.(6)

                  4.15     Agreement and Plan of Merger dated as of April 17,
                           2000, among Primary Network Holdings, Inc., Mpower
                           Communications Corp. and Mpower Merger Sub, Inc.(6)

                  4.16     Shareholders Agreement among Mpower Communications
                           Corp., Brian Matthews, Carol Matthews, Charles
                           Wiegert, Welton Brison, Tom Hesterman, Richard
                           Phillips, John Alden, EC Primary LLC, Quantum
                           Emerging Growth Partners, C.V., and TGV Partners,
                           dated as of April 17, 2000.(6)

                  4.17     Letter Agreement among Mpower Communications Corp.
                           and EC Primary, L.P., Quantum Emerging Growth
                           Partners C.V., Ravich Revocable Trust of 1989, The
<PAGE>   21
                           Ravich Children Permanent Trust, U.S. Bancorp Libra,
                           and TGV/Primary Investors LLC, dated as of April 17,
                           2000.(6)

                  4.18     Rights Agreement dated as of December 11, 2000
                           between Mpower Communications Corp. and Continental
                           Stock Transfer and Trust Company.(8)
------------

(1)  Incorporated by reference to Mpower Holding Corporation's Registration
     Statement on Form S-4 (File No. 333-56746) previously filed with the
     Commission on April 13, 2001.

(2)  Incorporated by reference to Mpower Holding Corporation's Report on Form
     8-K (File No. 0-24059) previously filed with the Commission on June 28,
     2001.

(3)  Incorporated by reference to Mpower Communication Corp.'s Registration
     Statement on Form S-4 (File No. 333-38875) filed with the Commission on
     October 28, 1997, and amendments thereto.

(4)  Incorporated by reference to Mpower Communication Corp.'s Registration
     Statement on Form S-4 (file No. 333-39884) filed with the Commission on
     June 22, 2000, and amendments thereto.

(5)  Incorporated by reference to Mpower Communication Corp.'s Registration
     Statement on Form S-3 (File No. 333-91353) filed with the Commission on
     November 19, 1999, and amendments thereto.

(6)  Incorporated by reference to Mpower Communication Corp.'s Registration
     Statement on Form S-4 (File No. 333-36672) filed with the Commission on May
     10, 2000, and amendments thereto.

(7)  Incorporated by reference to Mpower Communication Corp.'s Report on Form
     8-K (File No. 0-24059) filed with the Commission on June 2, 2000.

(8)  Incorporated by reference to Mpower Communication Corp.'s annual report on
     Form 10-K (Commission File No. 0-24059) for the year ended December 31,
     2000.


(b) The following reports on Form 8-K were filed during the quarter ended June
    30, 2001:

          (1)  On April 12, 2001 the Company filed Form 8-K to report Pro forma
               financial information related to the acquisition of Primary
               Network Holdings, Inc.

          (2)  On April 24, 2001 the Company filed Form 8-K to report the slide
               show presentation given by its management to certain research
               analysts on April 24, 2001 updating previous disclosures
               regarding Mpower's long-term business plan and to report that the
               Company will defer declaring the 7.25% quarterly dividend on its
               Series D convertible preferred shares.

          (3)  On May 18, 2001 the Company filed Form 8-K to report a revision
               to its business plan to exit twelve recently opened markets and
               to report a new organizational structure.

          (4)  On June 28, 2001 the Company filed Form 8-K to report its
               reorganization into a Holding Company Structure.
<PAGE>   22
                                   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.

                                       MPOWER COMMUNICATIONS CORP.

Date:    August 14, 2001                 /s/      ROLLA P. HUFF
                                       _________________________________________
                                       Rolla P. Huff
                                       President, Chief Executive Officer

Date:       August 14, 2001            /s/      MICHAEL R. DALEY
                                       _________________________________________
                                       Michael R. Daley
                                       Executive Vice President, Chief Financial
                                       Officer