UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             -----------------------

                                    FORM 10-Q


(Mark One)
/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934


For the quarterly period ended      March 31, 2004
                                    --------------

                                       OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________________ to ____________________

                         Commission file number: 0-18267
                         -------------------------------


                                 NCT Group, Inc.
                                 ---------------
             (Exact name of registrant as specified in its charter)

Delaware                                                    59-2501025
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

20 Ketchum Street, Westport, Connecticut                              06880
- --------------------------------------------------------------------------------
(Address of principal executive offices)                            (Zip Code)

- --------------------------------------------------------------------------------
                                 (203) 226-4447
- --------------------------------------------------------------------------------
              (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. /X/ Yes / / No

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable date. The number of shares of common
stock,  par  value  $.01  per  share,  outstanding  as  of  May  13,  2004,  was
641,970,392.




                                Table of Contents




                                                                                                         Page


Part I     Financial Information
                                                                                            
Item 1.    Financial Statements:
           Condensed Consolidated Balance Sheets at December 31, 2003 and March 31, 2004 (Unaudited)       3
           Condensed Consolidated Statements of Operations (Unaudited) and Condensed Consolidated
                Statements of Comprehensive Loss (Unaudited) for the Three Months
                Ended March 31, 2003 and 2004                                                              4
           Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months
                Ended March 31, 2003 and 2004                                                              5
           Notes to the Condensed Consolidated Financial Statements (Unaudited)                            6
Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations          20
Item 3.    Quantitative or Qualitative Disclosures About Market Risk                                      26
Item 4.    Controls and Procedures                                                                        26

Part II    Other Information

Item 1.    Legal Proceedings                                                                              27
Item 2.    Changes in Securities and Use of Proceeds                                                      27
Item 5.    Other Information                                                                              28
Item 6.    Exhibits and Reports on Form 8-K                                                               28
Signatures                                                                                                30



                                       2



                                     PART I
                              FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Notes 1 and 6)





                                                                                      (in thousands, except share data)
                                                                                        December 31,         March 31,
                                                                                            2003                2004
                                                                                      ---------------      --------------
                                                                                                           (Unaudited)

                                                                                                      
ASSETS
Current assets:
  Cash and cash equivalents                                                            $       988          $      747
  Investment in available-for-sale marketable securities                                        49                  88
  Accounts receivable, net                                                                     255                 318
  Inventories, net                                                                             509                 480
  Other current assets (includes $138 and $108, respectively, due from officers)               310                 345
                                                                                      ---------------      --------------
          Total current assets                                                               2,111               1,978

Property and equipment, net                                                                    641                 584
Goodwill, net                                                                                7,184               7,184
Patent rights and other intangibles, net                                                     1,223               1,170
Other assets                                                                                 1,616                 272
                                                                                      ---------------      --------------
                                                                                       $    12,775          $   11,188
                                                                                      ===============      ==============
LIABILITIES AND CAPITAL DEFICIT
Current liabilities:
  Accounts payable                                                                     $     2,905          $    3,907
  Accrued expenses  (includes $1,128 and $1,556, respectively, related parties)             13,799              14,703
  Notes payable                                                                              3,403               3,483
  Related party convertible notes (due to a stockholder)                                    28,650              34,779
  Current maturities of convertible notes                                                    3,438               3,450
  Deferred revenue                                                                           2,763               2,782
  Shares of subsidiary subject to exchange into a variable number of shares                    742                 748
  Other current liabilities                                                                  7,227               7,219
                                                                                      ---------------      --------------
          Total current liabilities                                                         62,927              71,071
                                                                                      ---------------      --------------

Long-term liabilities:
  Deferred revenue                                                                             535                   -
  Convertible notes                                                                            675                 675
  Other liabilities                                                                          1,536                  96
                                                                                      ---------------      --------------
          Total long-term liabilities                                                        2,746                 771
                                                                                      ---------------      --------------

Commitments and contingencies

Minority interest in consolidated subsidiaries                                               8,313               8,395
                                                                                      ---------------      --------------

Capital deficit:
Preferred stock, $.10 par value, 10,000,000 shares authorized:
  Convertible series H preferred stock, issued and outstanding, 1,725 shares,
   (redemption amount $20,700,000) (liquidation amount $18,300,822
   and $18,472,849, respectively)                                                           18,301              18,473
Common stock, $.01 par value, authorized 645,000,000 shares:
  issued and outstanding, 641,970,392 shares                                                 6,420               6,420
Additional paid-in capital                                                                 205,102             212,973
Accumulated other comprehensive loss                                                        (1,170)             (1,311)
Accumulated deficit                                                                       (289,864)           (305,604)
Common shares payable, 3,029,608 shares                                                          -                   -
                                                                                      ---------------      --------------
          Total capital deficit                                                            (61,211)            (69,049)
                                                                                      ---------------      --------------
                                                                                       $    12,775          $   11,188
                                                                                      ===============      ==============


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

                                       3



NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Note 1)
(Unaudited)




                                                                                (in thousands, except per share amounts)
                                                                                   Three months ended March 31,
                                                                                ---------------------------------
                                                                                      2003            2004
                                                                                -------------     ------------

                                                                                             
REVENUE:
  Technology licensing fees and royalties                                        $      706        $     721
  Product sales, net                                                                    467              441
  Advertising                                                                             9               32
                                                                                -------------     ------------
       Total revenue                                                                  1,182            1,194
                                                                                -------------     ------------

COSTS AND EXPENSES:
  Cost of product sales                                                                 208              239
  Cost of advertising                                                                     3                4
  Selling, general and administrative                                                 3,572            2,088
  Research and development                                                              929            1,070
                                                                                -------------     ------------
       Total operating costs and expenses                                             4,712            3,401

Non-operating items:
  Other expense, net                                                                    390            1,247
  Interest expense, net                                                               2,867           12,286
                                                                                -------------     ------------
       Total costs and expenses                                                       7,969           16,934
                                                                                -------------     ------------

NET LOSS                                                                         $   (6,787)       $ (15,740)

Less:  Preferred stock dividend                                                         264              255
        Non-registration charges related to preferred stock of subsidiary               699              146
                                                                                -------------     ------------

LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                         $   (7,750)       $ (16,141)
                                                                                =============     ============

Basic and diluted loss per share attributable to
  common shareholders                                                            $    (0.02)       $   (0.03)
                                                                                =============     ============

Weighted average common shares outstanding -
  basic and diluted                                                                 513,633          645,000
                                                                                =============     ============




NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)




                                                                                         (in thousands)
                                                                                  Three months ended March 31,
                                                                                ------------------------------
                                                                                      2003            2004
                                                                                -------------     ------------

                                                                                             
NET LOSS                                                                         $   (6,787)       $ (15,740)
Other comprehensive income (loss):
   Currency translation adjustment                                                        6             (167)
   Adjustment of unrealized loss/unrealized gain on marketable securities                 1               26
                                                                                -------------     ------------
COMPREHENSIVE LOSS                                                               $   (6,780)       $ (15,881)
                                                                                =============     ============


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

                                       4



NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)




                                                                                            (in thousands)
                                                                                      Three months ended March 31,
                                                                                    -------------------------------
                                                                                          2003            2004
                                                                                    --------------    -------------

                                                                                                
Cash flows from operating activities:
  Net loss                                                                          $     (6,787)     $   (15,740)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                            232              114
    Common stock, warrants and options issued as consideration for:
       Operating expenses                                                                  1,228               64
    Provision for inventory                                                                  (75)             (28)
    Provision for doubtful accounts and uncollectible amounts                                  7              (17)
    Loss on disposition of fixed assets                                                       33                -
    Finance costs associated with non-registration of common shares                          729              175
    Preferred stock dividends as interest                                                      -                5
    Default penalty on notes (related party)                                                 118            1,116
    Amortization of discounts on notes (includes $1,104 and $5,443,
      respectively with related parties)                                                   1,137            5,443
    Amortization of beneficial conversion feature on convertible notes (includes
      $834 and $5,878, respectively with related parties)                                    874            5,889
    Settlement of debt                                                                      (224)               -
    Changes in operating assets and liabilities, net of acquisitions:
        Increase in accounts receivable                                                     (180)             (46)
        Decrease in inventories                                                              127               57
        Decrease (increase) in other assets                                                   26              (11)
        Increase in accounts payable and accrued expenses                                    543            1,949
        Decrease in other liabilities and deferred revenue                                  (153)            (538)
                                                                                    --------------    -------------
    Net cash used in operating activities                                           $     (2,365)     $    (1,568)
                                                                                    --------------    -------------
Cash flows from investing activities:
   Capital expenditures                                                             $        (23)     $        (3)
                                                                                    --------------    -------------
    Net cash used in investing activities                                           $        (23)     $        (3)
                                                                                    --------------    -------------
   Proceeds from:
    Convertible notes and notes payable, net                                        $      2,150      $     1,425
    Repayment of notes                                                                      (239)             (26)
                                                                                    --------------    -------------
    Net cash provided by financing activities                                       $      1,911      $     1,399
                                                                                    --------------    -------------
Effect of exchange rate changes on cash                                             $          6      $       (69)
                                                                                    --------------    -------------
Net decrease in cash and cash equivalents                                                   (471)            (241)
Cash and cash equivalents - beginning of period                                              806              988
                                                                                    --------------    -------------
Cash and cash equivalents - end of period                                           $        335      $       747
                                                                                    ==============    =============







                                                                                                
Supplemental disclosures of cash flow information:
Cash paid during the year for:
  Interest                                                                          $         10      $        10
                                                                                    ==============    =============

Supplemental disclosures of non-cash investing and financing activities:
  Unrealized holding gain on available-for-sale securities                          $         (1)     $       (26)
                                                                                    ==============    =============
  Issuance of common stock upon conversion of notes                                 $        125      $         -
                                                                                    ==============    =============


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

                                       5



NCT GROUP, INC. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


1.   Basis of Presentation:

     Throughout this document, NCT Group, Inc. and its subsidiaries are referred
to as the  "company,"  "we,"  "our," "us" or "NCT." The  accompanying  condensed
consolidated   financial  statements  are  unaudited  but,  in  the  opinion  of
management,  contain  all the  adjustments  (consisting  of  those  of a  normal
recurring  nature)  considered  necessary  to present  fairly  the  consolidated
financial  position and the results of operations and cash flows for the periods
presented in conformity with  accounting  principles  generally  accepted in the
United  States  of  America  applicable  to  interim  periods.  The  results  of
operations  and cash flows for the three  months  ended  March 31,  2004 are not
necessarily indicative of the results that may be expected for any other interim
period or the full  year.  These  condensed  consolidated  financial  statements
should be read in conjunction  with the audited  financial  statements and notes
thereto for the year ended December 31, 2003  contained in the company's  Annual
Report on Form 10-K.

     The  preparation  of  condensed   consolidated   financial   statements  in
conformity with accounting principles generally accepted in the United States of
America  requires us to make estimates and  assumptions  that affect the amounts
reported in the financial  statements  and  accompanying  notes.  Actual results
could differ from these estimates.

     NCT has experienced  substantial losses from operations since its inception
which  cumulatively  amounted to $305.6 million through March 31, 2004. Cash and
cash  equivalents  amounted to $0.7 million at March 31, 2004,  decreasing  from
$1.0 million at December 31, 2003. A working  capital  deficit of $69.1  million
exists at March 31, 2004. NCT is in default of $3.3 million of its notes payable
and $7.0 million of its convertible  notes at March 31, 2004 and is subject to a
judgment of  approximately  $2.1 million.  Management  believes  that  currently
available funds will not be sufficient to sustain NCT at present  levels.  NCT's
ability to continue as a going  concern is  dependent  on funding  from  several
sources,  including  available  cash  and  cash  equivalents  and  cash  inflows
generated from its revenue sources,  particularly  technology licensing fees and
royalties  and  product  sales.  The level of  realization  of funding  from our
revenue sources is presently uncertain. If anticipated revenue does not generate
sufficient cash,  management  believes additional working capital financing must
be obtained.  We are  attempting to raise  additional  capital  through debt and
equity financing in order to fund  operations.  There is no assurance any of the
financing is or would become available.

     In the event that funding from internal sources is  insufficient,  we would
have to substantially  cut back our level of spending which could  substantially
curtail our  operations.  Such  reductions  could have an adverse  effect on our
relationships  with  licensees  and  customers.  Uncertainty  exists  about  the
adequacy  of  current  funds to support  NCT's  activities  or to pay  judgments
against the company until  positive cash flow from  operations  can be achieved,
and uncertainty  exists about the availability of external  financing sources to
fund any cash deficiencies.

     The  accompanying  condensed  consolidated  financial  statements have been
prepared assuming that NCT will continue as a going concern,  which contemplates
continuity of operations,  realization of assets and satisfaction of liabilities
in the ordinary  course of business.  The  propriety of using the going  concern
basis  is  dependent  upon,  among  other  things,  the  achievement  of  future
profitable   operations  and  the  ability  to  generate  sufficient  cash  from
operations,  public and private  financing and other funding sources to meet our
obligations.  The  uncertainties  described in the  preceding  paragraphs  raise
substantial doubt at March 31, 2004 about the company's ability to continue as a
going concern. The accompanying  condensed  consolidated financial statements do
not include any adjustments relating to the recoverability and classification of
the  carrying  amount of  recorded  assets or the amount and  classification  of
liabilities  that might  result  should the  company be unable to  continue as a
going concern.

2.   Stock-Based Compensation:

     The  company  has  elected  to  apply  the  disclosure-only  provisions  of
Statement of Financial  Accounting  Standards ("SFAS") No. 123,  "Accounting for
Stock-Based   Compensation,"  as  amended  by  SFAS  No.  148,  "Accounting  for
Stock-Based Compensation - Transition and Disclosure." Accordingly,  the company
accounts for  stock-based  compensation  transactions  with employees  using the
intrinsic value method prescribed in Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees" and related  interpretations.
Under APB No. 25, no  compensation  costs are recognized if the option  exercise
price is equal to or greater  than the

                                       6



fair market price of the common  stock on the date of the grant.  Under SFAS No.
123,  stock  options  are valued at grant date  using the  Black-Scholes  option
pricing model and  compensation  costs are  recognized  ratably over the vesting
period. No stock-based  employee  compensation cost is reflected in our net loss
attributable to common stockholders,  as options granted under our plans have an
exercise  price  equal to or  greater  than the market  value of the  underlying
common stock on the date of grant.  On March 17, 2004, we granted  options under
the 2001 Stock and  Incentive  Plan (2001  Plan) to  purchase  an  aggregate  of
29,010,000  shares of our common stock at an exercise  price of $0.048 (see Note
9).  Of these  grants,  27,010,000  were  granted  to  officers,  directors  and
employees. At March 31, 2004, the company has options outstanding under its 1992
Stock Incentive Plan and 2001 Plan. In addition,  options are  outstanding  that
have been granted outside of shareholder approved stock-based compensation plans
(non-plan).  The following table illustrates the effect on net loss attributable
to common  stockholders  and net loss per share if the  company  had applied the
fair value  recognition  provisions  of SFAS No. 123, as amended by SFAS 148, to
stock-based employee compensation.

    (in thousands, except share data)





                                                            Three Months Ended March 31,
                                                         ------------------------------------
                                                               2003               2004
                                                         -----------------  -----------------

                                                                          
Net loss attributable to common stockholders                 $    (7,750)       $    (16,141)
Total stock-based employee compensation
  expense determined under fair value based
  method for all awards, net of related tax effects                  (69)               (452)
                                                         -----------------  -----------------
Pro forma net loss attributable to common stockholders       $    (7,819)       $    (16,593)
                                                         =================  =================
Net loss per common share (basic and diluted):
  As reported                                                $     (0.02)       $      (0.03)
                                                         =================  =================
  Pro forma                                                  $     (0.02)       $      (0.03)
                                                         =================  =================



     Since  options vest over several  years and  additional  option  grants are
expected  to be made in future  years,  the pro forma  impact on the  results of
operations for the three months ended March 31, 2003 and 2004, respectively,  is
not  necessarily  representative  of the pro forma  effects  on the  results  of
operations for future periods.

3.   Other Financial Data:

Balance Sheet Items:
- --------------------

     Investments in marketable securities include available-for-sale  securities
at market value. The following table displays the market value,  cost basis, and
realized/unrealized gain (loss) of the company's  available-for-sale  securities
(in thousands):




                          Adjusted                       Market                                    Market
                         Cost Basis     Unrealized       Value                     Unrealized      Value
                          01/01/03     Gain (Loss)      12/31/03     Additions        Gain        03/31/04
                       --------------  ------------   ------------   ----------   ------------  ------------

                                                                              
Available-for-sale:
  ITC                  $        94     $      (56)    $        38    $      13(a) $        9    $       60
  Teltran                        8              3              11            -            17            28
                       --------------  ------------   ------------   ----------   ------------  ------------
    Totals             $       102     $      (53)    $        49    $      13    $       26    $       88
                       ==============  ============   ============   ==========   ============  ============



Footnote:
- ---------
     (a)  Represents shares previously classified as "Other assets" valued at $5
          per share as such shares  were,  by  contract,  available to offset an
          amount due to Infinite  Technology  Corporation  (ITC). As a result of
          the cross-release  entered into on March 31, 2004 (see below), NCT was
          released  from the amount due and such  shares  were  reclassified  as
          marketable securities at their market value at such date.

                                       7



     The company reviews declines in the value of its investment  portfolio when
general  market  conditions  change or  specific  information  pertaining  to an
industry or to an individual  company becomes  available.  The company considers
all available  evidence to evaluate the realizable  value of its investments and
to   determine    whether   the   decline   in    realizable    value   may   be
other-than-temporary.

     Accounts receivable comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
Technology license fees and royalties            $     278          $     333
Joint ventures and affiliates                           34                 34
Other receivables                                      284                275
                                                 ------------       ------------
                                                 $     596          $     642
Allowance for doubtful accounts                       (341)              (324)
                                                 ------------       ------------
  Accounts receivable, net                       $     255          $     318
                                                 ============       ============


     Inventories comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
Finished goods                                   $     588          $     539
Components                                             203                196
                                                 ------------       ------------
                                                 $     791          $     735
Reserve for obsolete and slow moving inventory        (282)              (255)
                                                 ------------       ------------
  Inventories, net                               $     509          $     480
                                                 ============       ============


     Other current assets comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------

Notes receivable                                 $   1,000          $   1,000
Due from officers (Note 10)                            138                108
Other                                                  172                237
                                                 ------------       ------------
                                                 $   1,310          $   1,345
Reserve for uncollectible amounts                   (1,000)            (1,000)
                                                 ------------       ------------
  Other current assets                           $     310          $     345
                                                 ============       ============


     Other assets (long-term) comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------

Marketable ITC securities (a)                    $   1,320          $       -
Advances and deposits                                   73                 73
Deferred charges                                       223                199
                                                 ------------       ------------
  Other assets (classified as long term)         $   1,616          $     272
                                                 ============       ============

Footnote:
- ---------
     (a)  Valued at  agreed  amount  of $5.00  per  share  returnable  to ITC in
          settlement  of  obligation  at December 31, 2003.  The market value of
          these  shares at  December  31, 2003 had they not been  returnable  in
          settlement of the obligation would be less than $0.1 million.

                                       8



     On March 31,  2004,  ITC,  Advancel  and NCT entered  into a  cross-release
agreement that released the parties from any and all claims, through the date of
the  cross-release  under prior agreements and acknowledges the ownership of ITC
common stock.  The agreement  resulted in the  elimination of $1.4 million as an
obligation  of Advancel  and the  reduction  in the  carrying  amount of the ITC
common  stock to its fair value (see other  liabilities  below).  The effects of
such release was a decrease in liabilities  and other assets of $1.4 million and
$1.3 million, respectively, and an increase in paid-in capital of $0.1 million.

     Property and equipment comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
Machinery and equipment                          $   1,210          $   1,212
Furniture and fixtures                                 622                630
Leasehold improvements                                 392                393
Tooling                                                632                632
Other                                                  429                430
                                                 ------------       ------------
                                                 $   3,285          $   3,297
Accumulated depreciation                            (2,644)            (2,713)
                                                 ------------       ------------
  Property and equipment, net                    $     641          $     584
                                                 ============       ============


     Depreciation expense for the three months ended March 31, 2003 and 2004 was
$0.2 million and $0.1 million, respectively.

     Accrued expenses comprise the following (in thousands):


                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
Non-registration fees                            $   3,147          $   3,467
Interest                                             1,484              1,682
Interest due to a related party                        818                913
Judgments                                            2,072              2,066
Default penalties due to a related party                 -                288
Consulting fees due to a related party                 310                355
Other                                                5,968              5,932
                                                 ------------       ------------
    Accrued Expenses                             $  13,799          $  14,703
                                                 ============       ============


     Deferred revenue comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
NXT                                              $   2,675          $   2,140
Other                                                  623                642
                                                 ------------       ------------
                                                 $   3,298          $   2,782
Less: amount classified as current                  (2,763)            (2,782)
                                                 ------------       ------------
     Deferred revenue (classified as long term)  $     535          $       -
                                                 ============       ============

     As of March 31, 2004, we do not expect to realize any additional  cash from
revenue that has been deferred.

                                       9



     Other current liabilities comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
License reacquisition payable                    $   4,000          $  4,0000
Development fee payable                                650                650
Royalty payable                                      1,679              1,679
Due to selling shareholders of Theater Radio
Network                                                557                557
Due to L&H                                             100                100
Loan advance by investor                               230                230
Other                                                   11                  3
                                                 ------------       ------------
    Other current liabilities                    $   7,227          $   7,219
                                                 ============       ============


     Other liabilities (long-term) comprise the following (in thousands):

                                                 December 31,        March 31,
                                                    2003                2004
                                                 ------------       ------------
Due to ITC                                       $   1,422          $       -
Other                                                  114                 96
                                                 ------------       ------------
     Other liabilities (classified as long term) $   1,536          $      96
                                                 ============       ============


Statements of Operations Information:
- -------------------------------------

     Other expense, net comprise the following (in thousands):





                                                                                Three months ended March 31,
                                                                                ----------------------------
                                                                                    2003            2004
                                                                                ------------     -----------

                                                                                           
Finance costs associated with non-registration of common shares
     underlying convertible notes                                               $      729       $     175
Litigation settlement                                                                 (429)              -
Default penalties on debt                                                              118           1,116
Other                                                                                  (28)            (44)
                                                                                ------------     -----------
     Total non-operating other expense, net                                     $      390       $   1,247
                                                                                ============     ===========


                                       10



4.   Capital Deficit:

     The changes in capital deficit during the three months ended March 31, 2004
were as follows (in thousands):






                                             Series H                                               Accumulated
                                           Convertible                      Additional  Accumu-       Other       Common
                                          Preferred Stock    Common Stock    Paid-in     lated     Comprehensive  Shares
                                          ---------------  ---------------
                                          Shares   Amount  Shares   Amount   Capital    Deficit        Loss       Payable    Total
                                          ---------------  ---------------  --------   ----------  -------------  -------  ---------
                                                                                          
Balance at December 31, 2003                2     $18,301  641,970  $6,420  $205,102   $(289,864)   $(1,170)       $  -    $(61,211)
Dividend and amortization of discounts
  on beneficial conversion price
  to preferred shareholders                 -         172        -       -      (172)          -          -           -           -
Dividend and amortization of discounts
  on beneficial conversion price to
  subsidiary preferred shareholders         -           -        -       -       (83)          -          -           -         (83)
Charges for the non-registration of the
  underlying shares of NCT to subsidiary
  preferred shareholders                    -           -        -       -      (146)          -          -           -        (146)
Warrants issued in conjunction with
  convertible debt                          -           -        -       -     4,053           -          -           -       4,053
Beneficial conversion feature on
  convertible debt                          -           -        -       -     4,053           -          -           -       4,053
Liability for make up value on shares
  issued to ITC                             -           -        -       -       102           -          -           -         102
Net loss                                    -           -        -       -         -     (15,740)         -           -     (15,740)
Accumulated other comprehensive loss        -           -        -       -         -           -       (141)          -        (141)
Compensatory stock options and warrants     -           -        -       -        64           -          -           -          64
                                          ---------------  ---------------  --------   ----------  -------------  -------  ---------
Balance at March 31, 2004                   2     $18,473  641,970  $6,420  $212,973   $(305,604)   $(1,311)       $  -    $(69,049)
                                          ===============  ===============  ========   ==========  =============  =======  =========



                                       11



5.   Notes Payable:





(in thousands)


                                                                                   December 31,         March 31,
                                                                                      2003                 2004
                                                                                ------------------    -----------------
                                                                                                   
Logical eBusiness Solutions Limited (f/k/a DataTec) (a)                            $      2,679          $      2,766
Obligation of subsidiary to a prior owner of Web Factory;
past due; payable in 1,500,000 British Pounds Sterling;
interest accrues at 4% per annum above the base rate
of National Westminister Bank plc.
Note due investor                                                                           385                   385
Interest at 8% per annum payable at maturity;  effective interest rate
of 80.3% per annum resulting from the issuance of warrants and finders
 fees; matured April 7, 2003 (a); default interest accrues at 18% per annum.
Note due stockholder of subsidiary                                                          142                   134
Interest at 8.5% per annum; monthly payments (including interest)
 of $3.5 through May 2004, remainder matures June 27, 2004.
Note due former employee                                                                    100                   100
Interest at 8.25% per annum, compounded annually;
past due (a).
Other financings                                                                             97                    98
Interest ranging from 7% to 9% per annum;
 $35 due July 15, 2003 (a); $63 all other.
                                                                                ------------------    -----------------
                                                                                   $      3,403          $      3,483
                                                                                ==================    =================



Footnote:
- ---------
     (a)  Notes payable are in default due to nonpayment.


6.   Convertible Notes Payable:




                                                                                   December 31,         March 31,
Related Party Convertible Notes (in thousands):                                      2003                  2004
                                                                                ------------------    -----------------
                                                                                                   
Issued to Carole Salkind - related party (a)                                       $     33,824          $     36,740
Weighted average effective interest rate of 65.3% per annum; accrues
interest 8% per annum; collateralized by substantially all of the
assets of NCT; convertible into NCT common stock at prices ranging
from $0.029 - $0.05 or exchangeable for common stock of NCT
subsidiaries except for Pro Tech; maturing by quarter as follows:
                                      2003            2004
                                  -------------   -------------
     Past due                      $         -     $     2,876
     On demand                           3,050          14,253
     March 31                           11,163               -
     June 30                            19,611          19,611
Less: unamortized debt discounts                                                         (5,174)               (1,961)
                                                                                ------------------    -----------------
                                                                                   $     28,650          $     34,779
                                                                                ==================    =================


                                       12







                                                                                   December 31,         March 31,
Convertible Notes (in thousands):                                                    2003                  2004
                                                                                ------------------    -----------------
                                                                                                   
8% Convertible Notes (b)                                                           $      1,651          $      1,651
Weighted average effective interest rate of 20.6% per annum;
convertible into NCT common stock at various rates; matures:
                                  2003           2004
                              -------------  -------------
     March 14, 2002             $       17     $       17
     April 12, 2002                      9              9
     January 10, 2004                  550            550
     March 11, 2004                    400            400
     April 22, 2005                    235            235
     September 4, 2005                 440            440
6% Convertible Notes (c)                                                                  2,474                 2,474
Weighted average effective interest rate of 85.8% per annum;
convertible into NCT common stock at 100% of the five-day average
closing bid price preceding conversion; past due:
                                  2003           2004
                              -------------  -------------
     January 9, 2002            $      818     $      818
     April 4, 2002                     325            325
     May 25, 2002                       81             81
     June 29, 2002                   1,250          1,250

                                                                                ------------------    -----------------
                                                                                   $      4,125          $      4,125
Less: unamortized debt discounts                                                            (12)                    -
Less: amounts classified as long term                                                      (675)                 (675)
                                                                                ------------------    -----------------
                                                                                   $      3,438          $      3,450
                                                                                ==================    =================



Footnotes:
- ---------
     (a)  During the three months ended March 31, 2004,  NCT issued an aggregate
          of $11.2 million of convertible notes to Carole Salkind, a shareholder
          of NCT, an accredited investor and spouse of a former director of NCT.
          These  notes  are  secured  by  substantially  all the  assets  of the
          company. During the three months ended March 31, 2004, we defaulted on
          payment of all notes that matured  during the three months ended March
          31,  2004,  an  aggregate  of $11.2  million due Carole  Salkind.  The
          principal on the notes that matured in January and February  2004,  an
          aggregate principal of $8.3 million, was rolled into new notes in 2004
          along with default penalties ($0.8 million) and accrued interest ($0.7
          million)  aggregating $9.8 million. We are currently in negotiation to
          cure the remaining $2.9 million principal in default on the notes that
          matured in March 2004. In addition,  we issued notes  aggregating $1.4
          million in  consideration  of new funding from Carole Salkind.  During
          the three  months  ended March 31, 2004,  we recorded  original  issue
          discounts of $4.1  million to the notes based upon the  relative  fair
          values of the debt and warrants  granted to Ms.  Salkind (see Note 9).
          In addition, beneficial conversion features totaling $4.1 million have
          been  recorded  as a  discount  to  the  notes.  These  discounts  are
          amortized over the term of the related  notes.  The notes entered into
          during the first  quarter of 2004 were payable on demand  requiring an
          immediate  expensing of their related discounts.  For the three months
          ended March 31, 2004,  $11.3 million of amortization  related to these
          and prior discounts is classified as interest expense in our condensed
          consolidated  statement of operations.  Unamortized  discounts of $2.0
          million have been reflected as a reduction to the convertible notes in
          our condensed  consolidated  balance  sheet as of March 31, 2004.  The
          default  provisions  in these  notes  impose a  penalty  of 10% of the
          principal payments in default and interest calculated from the date of
          default on the principal in default at the stated interest rate of the
          note plus 5%. As of March 31, 2004,  $0.3  million of accrued  default
          penalties   are  included  in  accrued   expenses  on  our   condensed
          consolidated balance sheet.

     (b)  Notes  totaling  approximately  $26,000 are  convertible at 80% of the
          lowest  closing bid price for the five days  preceding  conversion;  a
          note  totaling $0.6 million is  convertible  at the lower of $0.07 per
          share  or 80% of the  lowest  closing  bid  price  for the  five  days
          preceding  conversion;  a note totaling $0.4 million is convertible at
          $0.0647 per share;  a note  totaling  $0.2 million is  convertible  at
          $0.04 per share and notes

                                       13



          totaling  approximately  $0.4  million are  convertible  at 80% of the
          average  of  the  closing  bid  price  for  the  five  days  preceding
          conversion. The convertible note for $0.6 million is collateralized by
          substantially  all of the  assets  of our  subsidiary,  Artera  Group.
          Beneficial  conversion features had been recorded as a discount to the
          notes  and are being  amortized  over the term of the  notes.  For the
          three  months  ended  March  31,   2004,   approximately   $11,000  of
          amortization  related to these  discounts  is  classified  as interest
          expense in our condensed consolidated statement of operations.  We did
          not  fulfill  registration   obligations  and  settled  finance  costs
          associated   with   non-registration   of  common  shares   underlying
          convertible   notes  during  2003.   The  company  is  in  default  on
          convertible  notes  aggregating  $1.0  million due to a cross  default
          provision and non-payment.  In addition,  the company is in default on
          convertible  notes  aggregating  $0.6  million due to a cross  default
          provision.

     (c)  We were obligated but unable to register shares of our common stock at
          various dates during 2001.  For the three months ended March 31, 2004,
          we have recorded charges of approximately  $0.2 million as a component
          of finance costs  associated  with  non-registration  of common shares
          underlying  convertible notes included in other expense, net (see Note
          3). The aggregate  outstanding  debt of $2.5 million is in default for
          non-payment.  These  notes are senior debt of our  subsidiary,  Artera
          Group, Inc.

7.   Shares of Subsidiary Subject to Exchange into a Variable Number of Shares:

     The  monetary  value of Pro Tech  series A and B  preferred  stock was $0.7
million in our consolidated  balance sheet at March 31, 2004, which is comprised
of  approximately   $0.7  million  of  shares  plus  the  accrued  dividends  of
approximately $60,000. NCT would have to issue approximately 13.0 million shares
of our common stock if  settlement  of the stated value had occurred as of March
31, 2004.  NCT has the option to settle the accrued  dividends in cash or common
stock.  As of March  31,  2004,  settlement  in  common  stock  for the  accrued
dividends  would require  issuance of  approximately  1.4 million  shares of our
common  stock.  There is no limit on the  number  of  shares  that NCT  could be
required to issue upon exchange of the Pro Tech series A and B preferred stock.

     For the three months ended March 31, 2004, we  calculated  the 4% dividends
earned  by  holders  of  the  Pro  Tech  series  A  and  B  preferred  stock  at
approximately  $5,000.  Following  adoption  of SFAS No.  150,  this  amount  is
included in interest expense.

8.   Commitments and Contingencies:

     Under the July 25, 2002 private equity credit  agreement with Crammer Road,
we are required to put at least $5 million (the  minimum  commitment  amount) of
our common  stock,  in exchange for cash,  at a discount to market of 10%.  This
credit  agreement  provides  that  shares  of up to  $50  million  (the  maximum
commitment  amount) of our common stock may be sold to Crammer Road  pursuant to
put notices  delivered by the company to Crammer Road.  The company is obligated
to register for resale no less than 112% of the shares  issuable for the maximum
commitment  amount. If we fail to issue shares for the minimum commitment amount
during the commitment period (which terminates 24 months after  effectiveness of
a resale  registration  statement relating to the shares or earlier as described
in the agreement),  we must pay Crammer Road, in immediately available funds, an
amount equal to: (i) the minimum  commitment amount less the aggregate shares of
our common stock  actually  delivered  to Crammer  Road under the equity  credit
line;  multiplied  by (ii) the 10%  discount.  The maximum  amount would be $0.5
million.

9.   Capital Stock:

Authorized Capital Stock

Common shares available for future issuance

     At March 31, 2004,  the shares of common stock required to be reserved were
3,105,173,713  calculated  at the $0.053 common stock price on that date (or the
discount  therefrom  as allowed  under the  applicable  exchange  or  conversion
agreements).  At the March 31, 2004 common stock price, our common shares issued
and  required  to be  reserved  for  issuance  exceeded  the  number  of  shares
authorized  at that date.  As such,  NCT will seek  shareholder  approval  of an
amendment to its Restated Certificate of Incorporation to increase the number of
shares of common stock authorized for NCT. During the first quarter of 2004, NCT
received a request to convert $1.9 million stated value series H preferred stock
plus  accrued  dividends  into 54.4  million  shares of our common stock that it
could not

                                       14



fulfill  because  this request  along with prior  outstanding  requests  were in
excess of the number of shares of common stock  currently  authorized.  At March
31, 2004,  demands for approximately  155.5 million shares have not been able to
be filled.

NCT Group, Inc. Preferred Stock

     NCT's series H convertible preferred stock is comprised of 2,100 designated
shares.  NCT is  obligated  to  register  shares  of its  common  stock  for the
conversion  of the 1,725  issued and  outstanding  shares of series H  preferred
stock. For the three months ended March 31, 2004, we calculated the 4% dividends
earned  by  the  holder  of  the   outstanding   series  H  preferred  stock  at
approximately $0.2 million.  Such cumulative  dividend amount is included in the
calculation of loss attributable to common stockholders.

Artera Group, Inc. Preferred Stock

     NCT is obligated to register shares of its common stock for the exchange of
4,276  shares of Artera  series A preferred  stock.  For the three  months ended
March  31,  2004,  we  incurred  a charge  of  approximately  $0.1  million  for
non-registration  of the underlying shares of NCT common stock.  Pursuant to the
exchange  rights  agreement,  NCT has the  option  at any  time  to  redeem  any
outstanding  Artera series A preferred  stock by paying the holder cash equal to
the aggregate stated value of the preferred stock being redeemed  (together with
accrued  and unpaid  dividends  thereon).  Pursuant  to an  exchange  rights and
release  agreement dated April 10, 2003,  three holders of an aggregate of 3,154
shares of Artera  series A  preferred  stock  received  an  additional  right to
exchange into NCT preferred  stock (a series to be designated)  upon thirty days
prior written  notice.  For the three months ended March 31, 2004, we calculated
the 4%  dividends  earned by holders of the Artera  series A preferred  stock at
$0.1  million.  The  non-registration  charge and  dividends are included in the
calculation of loss attributable to common stockholders.

Options

     On March 17, 2004,  NCT granted  options under the 2001 Plan to purchase an
aggregate  of  29,010,000  shares of our common  stock at an  exercise  price of
$0.048 per share subject to shareholder  approval of sufficient increases in the
number of shares of common  stock (i)  authorized  and (ii)  covered by the 2001
Plan.  At the time of such  stockholder  approval,  if the  market  value of the
company's  common stock exceeds the exercise price of the subject  options,  the
company will incur a non-cash charge to earnings equal to the spread between the
exercise  price of the option and the market price,  times the number of options
involved.  Of these grants,  27,010,000 were granted to directors,  officers and
employees (see Note 2) and 2,000,000 were granted as partial  consideration  for
consulting  services.  We estimated  the fair value of these  options  using the
following  assumptions  in applying  the  Black-Scholes  option  pricing  model:
dividend yield of 0%; risk-free interest rate of 1.94%;  volatility of 100%; and
an expected life of three and one-half  years.  For the three months ended March
31, 2004, we recorded a charge for  consulting  services of  approximately  $0.1
million classified as selling,  general and administrative expense. On March 17,
2004, the Board of Directors  deemed all options granted to directors,  officers
and  employees on September  10, 2003 as fully  vested  pending the  stockholder
approval  noted above.  Although the  acceleration  of vesting  schedules  was a
modification of the original grants, there was no accounting consequence because
the market  price on the date of the  modification  was lower than the  original
exercise price of the grants.

Warrants

     During the three  months  ended March 31,  2004,  in  conjunction  with the
issuance of convertible notes, NCT granted Carole Salkind warrants to acquire an
aggregate of 178,250,000  shares of its common stock at exercise  prices ranging
from $0.047 to $0.050 per share.  The fair value of these warrants for the three
months ended March 31, 2004 was approximately $6.3 million (determined using the
Black-Scholes  option pricing model). Based upon allocation of the relative fair
values of the  instruments,  we  recorded a discount  to the  convertible  notes
issued to Carole  Salkind of $4.1  million for the three  months ended March 31,
2004.

                                       15



10.  Related Parties:

Carole Salkind

     During the three months ended March 31, 2004,  NCT issued $11.2  million of
8%  convertible  notes due upon demand to Carole Salkind (see Note 6) along with
five-year  warrants to acquire an aggregate of 178,250,000  shares of NCT common
stock (see Note 9).  Consideration  paid for these notes included  approximately
$1.4 million cash and  cancellation  and surrender of matured notes  aggregating
approximately $8.3 million, along with default penalty and accrued interest.

Indebtedness of Management

     On January 30, 2002,  NCT's  Chairman of the Board of  Directors  and Chief
Executive  Officer,  entered into a promissory  note in the principal  amount of
$29,510 to borrow funds from the company in  anticipation  of cash overrides due
under his incentive  compensation  arrangement.  The note matured on January 31,
2004.  The note bore interest at 5.75% per annum payable at maturity and default
interest at the stated rate plus 5%. The note plus accrued  interest was paid in
February of 2004.

Indemnification of Management

     On or about January 14, 2004, NCT agreed to indemnify five individuals, NCT
directors and  officers,  for any  liabilities  that may arise against them in a
lawsuit brought in Delaware against them, NCT and NCT's  subsidiary  Distributed
Media  Corporation  by Production  Resource Group (PRG) and to provide them with
legal  representation  in the suit.  This  Delaware  suit is  separate  from but
related to the Connecticut suit brought by PRG (see Note 11).

11.  Litigation:

Production Resource Group Litigation

     On  June  6,  2001,  PRG  began  legal  proceedings  against  NCT  and  our
subsidiary,  Distributed  Media  Corporation,  in the  Superior  Court  for  the
Judicial  District of Fairfield County,  Connecticut.  On December 20, 2001, NCT
and DMC  accepted  an Offer of  Judgment  requiring  NCT and DMC to pay PRG $2.0
million. On January 2, 2002, outside the scope of the judgment entered into with
NCT and DMC, PRG amended its Connecticut complaint to allege that NCT's Chairman
and Chief Executive Officer Michael  Parrella,  in dealing with PRG on behalf of
NCT, committed  breaches of good faith and fair dealing,  unfair trade practices
and  fraud.  In June  2003,  in  furtherance  of its  efforts  to collect on the
judgment,  PRG filed the judgment in the Circuit Court for Anne Arundel  County,
Maryland; the Superior Court of New Jersey, Hudson County; and the Circuit Court
of St.  Lucie  County,  Florida.  On or about  December  15,  2003,  PRG filed a
complaint in the Delaware  Chancery  Court in and for New Castle County  against
NCT, DMC,  Michael J. Parrella  (Chairman and Chief  Executive  Officer of NCT),
Irene Lebovics  (President and a Director of NCT), John J. McCloy II (a Director
of NCT) and Sam Oolie (a Director of NCT).

     In the portion of the Connecticut case against NCT and DMC, on February 25,
2004, NCT surrendered  NCT's 5,876 shares of common stock of NCT Audio Products,
Inc.  representing  100% of the issued and outstanding  shares of NCT Audio, for
possible sale for the benefit of PRG. Such surrender may adversely  affect NCT's
right to any further proceeds from the TSA/TST  bankruptcy  estate.  At the same
time, DMC  surrendered  DMC's 20,000 shares of common stock of DMC Cinema,  Inc.
representing  84% of the issued and  outstanding  shares of DMC Cinema,  its 100
shares of common stock of DMC HealthMedia Inc.  representing  100% of the issued
and  outstanding  shares  of  DMC  HealthMedia,   a  $153,956  principal  amount
promissory  note from (and  related  security  agreement  with) DMC Cinema and a
$1,388,666 principal amount promissory note from (and related security agreement
with) DMC HealthMedia, for possible sale for the benefit of PRG. NCT reported to
the court that all of the other equity and debt securities NCT owns could not be
so surrendered because they are covered by security interests in favor of Carole
Salkind and are in her  possession.  At December 31, 2003,  the net  liabilities
included in our condensed  consolidated  balance sheet related to NCT Audio, DMC
Cinema and DMC  HealthMedia  were $16.1 million,  $4.9 million and $1.7 million,
respectively.  At March 31, 2004, the net liabilities  included in our condensed
consolidated  balance sheet related to NCT Audio, DMC Cinema and DMC HealthMedia
were $15.7 million, $4.9 million and $1.8 million,  respectively.  For the three
months  ended March 31,  2003,  the net  earnings  (loss)  before  income  taxes
included in our  condensed  consolidated  statement of operation  related to NCT
Audio,  DMC Cinema  and DMC

                                       16



HealthMedia  were $0.8  million,  less than $(0.1)  million and $(0.1)  million,
respectively. For the three months ended March 31, 2004, the net earnings (loss)
before  income  taxes  included  in  our  condensed  consolidated  statement  of
operation  related  to NCT  Audio,  DMC  Cinema  and DMC  HealthMedia  were $0.4
million, less than $(0.1) million and $(0.2) million, respectively.

     In the  portion of the  Connecticut  case  against NCT  Chairman  and Chief
Executive  Officer Michael Parrella (as to which NCT has agreed to indemnify Mr.
Parrella),  on March 11, 2004, the court denied Mr. Parrella's motion to dismiss
all pending claims against him in the case. Trial has been tentatively scheduled
for September 2004. Mr. Parrella has told NCT that he intends to deny and defend
against all pending allegations.

     In the  Delaware  case,  on or about  January  6,  2004,  PRG  amended  its
complaint dated December 15, 2003 to add Cy E. Hammond (Chief Financial  Officer
of NCT and,  as of March 17,  2004,  a Director  of NCT) as a  defendant.  PRG's
amended  complaint  alleges  that NCT and DMC are  insolvent,  that  during  the
insolvency  the  individual  named  defendants  owe a fiduciary duty to PRG as a
judgment creditor of NCT and DMC in the Connecticut  litigation described above,
and breached that duty. The amended  complaint  seeks money damages  against the
individual  defendants  in an  amount  at  least  equal  to  the  amount  of the
Connecticut  judgment  remaining  unsatisfied.  NCT has agreed to indemnify  the
individual  defendants,   to  the  extent  permitted  by  NCT's  Certificate  of
Incorporation  and applicable  law, for any liabilities  (including  legal fees)
they may  incur as a result  of the PRG  claims  against  them in this  Delaware
action.  NCT has added Mr.  Hammond to the submission of claims for director and
officer indemnification  insurance coverage by two insurers along with the other
previously  named individual  defendants.  On February 25, 2004 and May 5, 2004,
the  insurers,  respectively,  initially  denied  coverage.  NCT is  considering
whether to challenge those initial denials. On February 13, 2004, the defendants
filed a motion to dismiss all claims in the amended complaint. On or about March
30, 2004, PRG again amended its  complaint,  this time to refine and expand some
of its claims  relating to the alleged  mismanagement  of the affairs of NCT and
its  subsidiaries  (including  DMC). On April 12, 2004, the  defendants  amended
their  motion to dismiss to cover these  amended  allegations.  The  defendants'
amended motion to dismiss is pending. Discovery in the action has begun. NCT and
DMC intend,  and the individual  defendants  have told NCT that they intend,  to
deny and defend against all allegations.

     Reference is made to the company's  Annual Report on Form 10-K for the year
ended December 31, 2003, for further information regarding the foregoing matter.
The company believes there are no other patent infringement claims,  litigation,
matters or unasserted  claims other than the matters  discussed above that could
have a  material  adverse  effect  on the  financial  position  and  results  of
operations.

12.  Segment Information:

     Management  views the  company  as being  organized  into  three  operating
segments:  communications,  media and technology. The other operating segment is
used to reconcile  the  reportable  segment data to the  consolidated  financial
statements  and  is  segregated   into  two  categories,   other-corporate   and
other-consolidating.

     Other-corporate  consists of items  maintained at the  company's  corporate
headquarters  and not  allocated  to the  segments.  This  includes  most of the
company's  debt and  related  cash and  equivalents  and  related  net  interest
expense,  some  litigation  liabilities  and  non-operating  fixed assets.  Also
included in the components of revenue attributed to other-corporate  are license
fees and royalty revenue from subsidiaries, which are offset (eliminated) in the
other-consolidating column.  Other-consolidating consists of items eliminated in
consolidation, such as intercompany revenue.

     During the three months ended March 31, 2004, no geographic information for
revenue from external  customers or for long-lived  assets is disclosed,  as our
primary market and capital investments were concentrated in the United States.

                                       17



     Reportable segment data for the three months ended March 31, 2004 and March
31, 2003 is as follows (in thousands):






For the three months ended                                                    Reportable  -------- Other ----------        Grand
March 31, 2004:                           Communications  Media    Technology   Segments  Corporate   Consolidating        Total
- ---------------------------------------   ------------------------------------------------------------------------------------------
                                                                                                      
License fees and royalties - external     $      84       $  535   $   102      $  721    $     -     $       -            $    721
Other revenue - external                        436           37         -         473          -             -                 473
Other revenue - other operating
     segments                                   305            1         -         306          3          (309)                  -
Net income (loss)                            (2,720)        (926)       70      (3,576)   (12,753)          589             (15,740)



For the three months ended                                                    Reportable  -------- Other ----------        Grand
March 31, 2003:                           Communications  Media    Technology   Segments  Corporate   Consolidating        Total
- ---------------------------------------   ------------------------------------------------------------------------------------------
License fees and royalties - external     $     170       $  535   $     -      $  705    $     1     $       -            $    706
Other revenue - external                        455           21         -         476          -             -                 476
Other revenue - other operating
     segments                                   275            1         -         276        127          (403)                  -
Net income (loss)                            (2,994)        (800)       31      (3,763)    (3,620)          596              (6,787)




13.  Subsequent Events:

Transactions with Carole Salkind

     On each of April 1, 2004 and April 14, 2004, NCT issued  convertible  notes
to  Ms.  Salkind,  for  approximately  $0.4  million,  as  consideration  for an
aggregate of  approximately  $0.8 million in cash. The notes are due upon demand
and bear interest at 8% per annum.  The notes are convertible into shares of NCT
common stock at $0.053 per share and $0.0501 per share, respectively, and may be
exchanged  for shares of common  stock of any NCT  subsidiary  (except Pro Tech)
that has an initial  public  offering  (at the  initial  public  offering  price
thereof).  In conjunction with issuance of these notes,  five-year warrants were
issued to Ms.  Salkind to purchase an aggregate  of 13.5  million  shares of our
common stock at exercise  prices of $0.053 and $0.0501 per share,  respectively.
The relative  estimated fair value of the warrants will be reflected as original
issue discounts and beneficial  conversion  features to the notes. These will be
expensed  immediately as interest expense because the term of the notes are upon
demand.

     We defaulted on for re-payment of the Carole Salkind convertible notes that
matured in April 2004 in  aggregate  principal  amount of $5.8  million.  We are
currently in negotiation to cure these defaults.

Litigation

Founding Midcore Shareholder Litigation

     On or about April 16, 2004,  Jerrold  Metcoff and David  Wilson  brought an
action against NCT, its subsidiaries  Midcore  Software,  Inc. and Artera Group,
Inc.  and its  Chairman  and Chief  Executive  Officer  Michael  Parrella in the
Superior Court for the Judicial District of Waterbury,  Connecticut.  The action
arose out of the August 29, 2000 Agreement and Plan of Merger  pursuant to which
Messrs. Metcoff, Wilson and others sold to NCT 100% of the outstanding shares of
a corporation that was merged into and became Midcore Software, Inc. A look-back
provision in the agreement  provides that NCT issue additional  shares of common
stock to Messrs.  Metcoff and Wilson to guarantee a fixed value to a prior share
issuance by NCT that served as partial consideration under the agreement.  Under
the formula in the agreement,  26,193,025 common shares were to have been issued
for the look-back.  In addition,  the agreement  provides for a minimum  royalty
amount through August 29, 2003, with a payment of cash or shares of common stock
by NCT to reach the minimum amount for that date. On September 23, 2003, Messrs.
Metcoff and Wilson elected to receive this royalty payment in shares.  Under the
formula  in the  agreement,  the  number  of  shares  to have  been  issued  was
34,166,551.  NCT did not issue any of the total of 60,359,576  shares to Messrs.
Metcoff or Wilson.  After demand for the shares was made, the parties  attempted
to reach a settlement of this matter,  but with no settlement  reached,  Messrs.
Metcoff and Wilson brought this action.  The complaint  alleges

                                       18



breaches  of the  August  29,  2000  agreement  and  related  improper  acts and
omissions,  including  (i)  failure by NCT to issue the  look-back  and  royalty
shares;  (ii) breach by NCT and Midcore of representations  and warranties in or
relating to the  agreement;  (iii) "unjust  enrichment"  of Artera in its use of
intellectual   property   owned  by  the  entity  that  became   Midcore;   (iv)
misrepresentations  by Mr.  Parrella in  connection  with the  agreement and the
operation of Midcore since August 29, 2000; (v) tortious  interference by Artera
and Mr. Parrella with Messrs.  Metcoff and Wilson's  contractual  relations with
NCT and Midcore;  and (vi)  failure by NCT to deliver  documents  pertaining  to
resales by Messrs.  Metcoff and Wilson of the NCT shares they did receive  under
the August 29, 2000 agreement.  The complaint seeks damages,  punitive  damages,
interest and  attorneys'  fees, all in  unspecified  amounts.  NCT has agreed to
indemnify  Mr.  Parrella,  to the  extent  permitted  by  NCT's  Certificate  of
Incorporation and applicable law, for any liabilities (including legal fees) Mr.
Parrella  may incur as a result of the claims  against him in this  action.  NCT
intends to submit the claims against Mr.  Parrella to its directors and officers
indemnification  insurance  carrier.  NCT  intends to defend  against all claims
against it in the action.  Midcore and Artera intend to deny and defend  against
all claims against them in the action. Mr. Parrella has told NCT that he intends
to deny and defend against all claims against him in the action.

Other

     At March 31, 2004,  NCT Hearing  Inc., a wholly  owned  subsidiary  of NCT,
owned   approximately   82%  of  the  common  stock   outstanding  of  Pro  Tech
Communications,  Inc. In April 2004,  NCT Hearing  converted $0.6 million of its
notes  receivable  due from Pro Tech into 27.8 million shares of Pro Tech common
stock. In addition, NCT Hearing transferred  approximately 2.0 million shares of
its common stock of Pro Tech to outside  consultants  for  consulting  services.
Also in April,  NCT  Hearing  expanded  its  existing  license  with Pro Tech to
include  patents,  patents  pending and  innovations  relating  to active  noise
reduction  and noise and echo  cancellation  and  included  the right to use NCT
Hearing's   NoiseBuster(R),   Pro  Active(R),   and  ClearSpeech(R)  brands.  As
consideration,  NCT  Hearing  was issued 9.8  million  shares of Pro Tech common
stock.  On April 27, 2004, Pro Tech received  notification  for conversion of 40
shares,  plus accrued dividends,  of its series B preferred stock,  resulting in
the issuance of  approximately  2.5 million shares of Pro Tech common stock.  At
the end of April 2004, NCT Hearing holds  approximately  85% of the common stock
outstanding of Pro Tech.

                                       19



ITEM 2.   MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
          RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2004

Caution Concerning Forward-Looking Statements

     This   report   on  Form   10-Q   contains   statements   that   constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  Such statements can be identified by the use of
forward-looking  terminology such as "believes,"  "expects," "may," "estimates,"
"will,"  "should,"  "plans" or  "anticipates"  or the negative  thereof or other
variations  thereon or comparable  terminology,  or by  discussions of strategy.
Readers  are  cautioned  that  any  such  forward-looking   statements  are  not
guarantees   of  future   performance   and   involve   significant   risks  and
uncertainties,  and that actual  results may vary  materially  from those in the
forward-looking  statements as a result of any number of factors,  many of which
are beyond the control of management.  NCT operates in a highly  competitive and
rapidly changing environment. Our business segments are dependent on our ability
to:   achieve   profitability;   achieve  a  competitive   position  in  design,
development,   licensing,   production  and  distribution  of  technologies  and
applications;  produce a cost  effective  product that will gain  acceptance  in
relevant  consumer and other product  markets;  increase  revenue from products;
realize funding from technology  licensing fees,  royalties,  product sales, and
engineering and  development  revenue to sustain our current level of operation;
introduce,  on a timely  basis,  new  products;  continue  our current  level of
operations to support the fees  associated with our patent  portfolio;  maintain
satisfactory  relations  with our  customers;  attract and retain key personnel;
maintain  and expand our  strategic  relationships;  and protect  our  know-how,
inventions and other secret or unprotected  intellectual property.  NCT's actual
results  could  differ  materially  from  management's  expectations  because of
changes in these factors.  New risk factors may arise and it is not possible for
management to predict all of these risk factors,  nor can management  assess the
impact of all of these risk factors on the  company's  business or the extent to
which any factor, or combination of factors,  may cause actual results to differ
materially from those contained in any  forward-looking  statements.  Additional
information regarding these factors is contained in our SEC filings,  including,
without  limitation,  our Annual Report on Form 10-K for the year ended December
31, 2003. Given these risks and uncertainties,  investors should not place undue
reliance on forward-looking statements as a prediction of actual results.

All references to years, unless otherwise noted, refer to our fiscal year, which
ends on December 31. All references to quarters,  unless otherwise noted,  refer
to the quarters of our fiscal year.

General Business Environment

     NCT's  operating  revenue is comprised  of  technology  licensing  fees and
royalties,  product sales,  advertising  revenue and engineering and development
services.  Please see our discussion of our critical  accounting policies below.
From time to time, we receive securities or other consideration rather than cash
payment  from our  customers  and  such  other  consideration  may or may not be
realized by us in cash. We do not anticipate that any cash will be realized from
the revenue deferred at March 31, 2004 (approximately  $2.8 million).  Operating
revenue for the three  months ended March 31, 2004  consisted  of  approximately
60.4% in technology  licensing  fees and  royalties,  36.9% in product sales and
2.7% in advertising revenue.

     NCT continued its practice of marketing its technology through licensing to
third  parties for fees,  generally  by obtaining  technology  license fees when
initiating  relationships with new strategic partners, and subsequent royalties.
The company has entered into a number of alliances and  strategic  relationships
with established firms for the integration of its technology into products.  The
speed with which the company can achieve the commercialization of its technology
depends,  in large part,  upon the time taken by these firms and their customers
for product testing and their  assessment of how best to integrate the company's
technology into their products and manufacturing  operations.  While the company
works with these firms on product testing and integration, it is not always able
to  influence  how quickly  this  process can be  completed.  Presently,  NCT is
selling products through several of its licensees,  including: Ultra Electronics
Ltd. is installing  production model aircraft cabin quieting systems in the SAAB
340 turboprop  aircraft,  Sharp Corporation is incorporating the  ClearSpeech(R)
adaptive speech filter algorithm into third generation  cellular  telephones and
Oki Electronic  Industry Co., Ltd. is integrating the  ClearSpeech(R)  algorithm
into large scale integrated circuits for communications applications.

     NCT has continued to make  substantial  investments  in its  technology and
intellectual  property  and  has  incurred  development  costs  for  engineering
prototypes,  pre-production  models  and  field  tests of  products.

                                       20



     Management  believes that the  investment in our technology has resulted in
the expansion of our  intellectual  property  portfolio and  improvement  in the
functionality, speed and cost of components and products.

     Management  believes that currently  available funds will not be sufficient
to sustain NCT.  Such funds  consist of available  cash and the funding  derived
from  technology  licensing  fees,  royalties,  product sales,  advertising  and
engineering and development  revenue.  Reducing  operating  expenses and capital
expenditures alone will not be sufficient and continuation as a going concern is
dependent  upon the level of realization  of funding from  technology  licensing
fees,  royalties,  product sales and engineering and development revenue, all of
which  are  presently  uncertain.  In  the  event  that  anticipated  technology
licensing  fees,  royalties,  product sales,  advertising  and  engineering  and
development  services are not  realized,  then  management  believes  additional
working capital financing must be obtained.  There is no assurance any financing
is or would become available.  (Refer to "Liquidity and Capital Resources" below
and to Note 1 - notes to the condensed  consolidated  financial  statements  for
further discussion relating to continuity of operations.)

     In 2004,  the company  entered  into  certain  transactions  that  provided
additional funding.  These transactions  included the issuance of 8% convertible
notes to Carole Salkind.  In particular,  we have been primarily  dependent upon
funding  from  Carole  Salkind  to  maintain  our  operations.  These  financing
transactions  are described in greater detail below under "Liquidity and Capital
Resources" (also refer to Note 6 - notes to the condensed consolidated financial
statements).

Critical Accounting Policies

     The  preparation of our financial  statements  requires  management to make
estimates  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities,  revenue and expenses,  and related disclosure of contingent assets
and liabilities.  Management bases its estimates on historical experience and on
various  other  assumptions  that  are  believed  to  be  reasonable  under  the
circumstances, the results of which form the basis of making judgments about the
carrying  values of assets and  liabilities  that are not readily  apparent from
other sources.  Actual results may differ from these  estimates  under different
assumptions or conditions.

     An accounting  policy is deemed to be critical if it requires an accounting
estimate  to be made  based  upon  assumptions  about  matters  that are  highly
uncertain at the time the  estimate is made,  and if  different  estimates  that
reasonably could have been used, or changes in the accounting estimates that are
reasonably likely to occur  periodically,  could materially impact the financial
statements.  Management  believes the  following  critical  accounting  policies
reflect its more  significant  estimates and assumptions used in the preparation
of the  condensed  consolidated  financial  statements.  Additional  information
regarding our critical accounting  policies and significant  accounting policies
are  contained in our SEC filings,  including,  without  limitation,  our Annual
Report on Form 10-K for the year ended December 31, 2003.

Revenue Recognition

     Revenue is recognized when earned.  Technology licensing fees are generally
recognized  upon  execution  of the  agreement  but are  deferred  if subject to
completion of any  performance  criteria then  recognized  once the  performance
criteria have been met.  Revenue from  royalties is recognized  ratably over the
royalty period based upon periodic  reports  submitted by the royalty obligor or
based on minimum royalty requirements.  Revenue from product sales is recognized
when the product is shipped.  Revenue from advertising  sales is recognized when
the  advertisements  are  aired  or  displayed.  Revenue  from  engineering  and
development  services is  generally  recognized  and billed as the  services are
performed. The mix of our revenue sources during any reporting period may have a
material  impact on our results.  In  particular,  our  execution of  technology
licensing  agreements and the timing of the revenue recognized therefrom has not
been predictable.  Our preference is to collect amounts due from the sale of our
technologies,  services  and  products  in  cash.  However,  from  time to time,
receivables  may be settled by securities  transferred  to us by the customer in
lieu of cash payment.

     At March 31, 2004, our deferred revenue aggregated $2.8 million.  We do not
expect to realize any additional  cash in connection  with  recognizing  revenue
from our deferred revenue.

                                       21



Goodwill, Patent Rights, Other Intangible Assets:

     The  excess of the  consideration  paid over the fair  value of net  assets
acquired in business  combinations  is  recorded as  goodwill.  Goodwill is also
recorded  by NCT  upon  the  acquisition  of  some or all of the  stock  held by
minority  stockholders  of a  subsidiary,  except where such  accounting  is, in
substance,   the  purchase  of  licenses   previously   sold  to  such  minority
stockholders or their affiliates.

     Annually,  or if an event  occurs or  circumstances  change that would more
likely  than not reduce the fair value of a  reporting  unit below its  carrying
amount,  the  company  tests its  goodwill  for  impairment.  The  company  also
recognizes an impairment loss on goodwill acquired upon the acquisition of stock
held by minority  stockholders  of  subsidiaries  if the  subsidiary's  minority
interest has no carrying  value,  the subsidiary  has a capital  deficit and the
projected  future  operating  results of the  subsidiary  are not  positive.  At
December 31, 2003, the company evaluated the goodwill  allocated to its Advancel
reporting unit, NCT Hearing reporting unit and Midcore/Artera reporting unit and
determined  no  impairment  existed.  Our next annual  evaluation is planned for
December 31, 2004. At March 31, 2004, our goodwill, net was $7.2 million.

     Patent rights and other intangible  assets with finite useful lives,  which
includes the cost to acquire rights to patents and other rights under  licenses,
are stated at cost and are  amortized  using the  straight-line  method over the
remaining  useful  lives,  ranging  from one to  seventeen  years.  Amortization
expense for each of the quarters ended March 31, 2003 and 2004 was $0.1 million.

     NCT evaluates the  remaining  useful life of intangible  assets with finite
useful lives each reporting period to determine whether events and circumstances
warrant a revision to the remaining  period of  amortization.  If the evaluation
determines that the intangible  asset's  remaining useful life has changed,  the
remaining  carrying  amount of the intangible  asset is amortized  prospectively
over that revised  remaining  useful life. The company  evaluates its intangible
assets with finite useful lives for impairment  whenever events or other changes
in circumstances  indicate that the carrying amount may not be recoverable.  The
testing for impairment  includes  evaluating the undiscounted  cash flows of the
asset and the remaining  period of amortization or useful life. The factors used
in evaluating the undiscounted cash flows include:  current  operating  results,
projected future operating results and cash flows and any other material factors
that may effect the  continuity or the  usefulness  of the asset.  If impairment
exists,  the  intangible  asset is  written  down to its fair  value  based upon
discounted  cash  flows.  At  March  31,  2004,  our  patent  rights  and  other
intangibles, net were $1.2 million.

RESULTS OF OPERATIONS

     Three months ended March 31, 2004  compared to three months ended March 31,
2003.

     Total  revenue  remained  consistent  at $1.2  million for the three months
ended March 31, 2004 and 2003.  Total costs and  expenses  for the three  months
ended March 31, 2004 were $16.9  million  compared to $8.0  million for the same
period in 2003, an increase of $8.9 million, or 111.3%,  primarily due to higher
non-operating items, particularly interest expense.

     Technology  licensing  fees and  royalties  were $0.7 million for the three
months ended March 31, 2004 and 2003. An increase in technology  licensing  fees
of  $0.1  million  related  to the  cross-release  entered  into  with  Infinite
Technology Corporation was offset by a decrease in royalties of $0.1 million for
the three months ended March 31, 2004  compared to the same period in 2003.  Our
recognition  of license  fee  revenue  for both  periods  was  primarily  due to
recognition of deferred revenue from the New Transducers Ltd. (NXT) license.  At
March 31,  2004,  our  deferred  revenue  related  to NXT was $2.1  million.  No
additional cash will be realized from our deferred  revenue.  Our recognition of
royalties  for the three months ended March 31, 2004 was  primarily due to Sharp
and for the same period in 2003 was primarily due to Oki.

     For the three months ended March 31, 2004,  product sales were $0.4 million
compared to $0.5  million for three  months  ended March 31, 2003, a decrease of
$0.1  million,  or 20.0%.  The decrease was  primarily due to a decrease of $0.1
million in NCT Hearing  product sales  primarily due to decreased  demand in the
fast food market. NCT Hearing products comprise  approximately $0.3 million,  or
60.8%,  of our  product  sales  for the  three  months  ended  March  31,  2004;
communication products comprise approximately $0.1 million, or 24.3%.

                                       22



     Advertising  revenue was $32,000 for the three  months ended March 31, 2004
compared to $10,000 for the same period in 2003.  Advertising revenue is derived
from the sale of audio and visual advertising in the Sight & Sound(R) locations.
Although  constrained by our limited cash  resources,  we anticipate  increasing
revenue from the Sight & Sound(R)  locations in health  venues.  For each of the
three months ended March 31, 2004 and 2003,  revenue from health venues was 100%
of total advertising revenue recognized.

     For  the  three  months  ended  March  31,  2004,   selling,   general  and
administrative expenses totaled $2.1 million as compared to $3.6 million for the
three months ended March 31, 2003, a decrease of $1.5  million,  or 41.7%.  This
decrease was due primarily to: (i) a $1.1 million decrease in consulting expense
primarily  due to the decreased  non-cash  charges from the issuance of warrants
and options;  (ii) a $0.3 million  decrease in royalty  expense and (iii) a $0.1
million decrease in legal and patent expenses.

     For the  three  months  ended  March 31,  2004,  research  and  development
expenditures  totaled  $1.1  million as compared  to $0.9  million for the three
months  ended  March 31,  2003,  an  increase of $0.2  million,  or 22.2%.  This
increase  was due  primarily  to: (i) a $0.1  million  increase in Artera  Turbo
development  and  (ii) a $0.1  million  increase  related  to the  cross-release
entered into with Infinite Technology Corporation.  Our research and development
efforts  during the three months ended March 31, 2004  included  development  of
other components of our Artera Turbo  subscription  service,  particularly  with
respect to developments for the enterprise market version of Artera Turbo.

     Total costs and expenses include non-cash  expenditures of $13.7 million in
the three months ended March 31, 2004 and $3.9 million in the three months ended
March 31, 2003. These expenditures  included:  (i) depreciation and amortization
of $0.1 million in the three months ended March 31, 2004 and $0.2 million in the
same period in 2003; (ii) interest  expense of $12.3 million in the three months
ended March 31,  2004 and $2.9  million  during the same  period in 2003;  (iii)
default  penalties  on debt of $1.1  million in the three months ended March 31,
2004 and $0.1 million  during the same period in 2003; and (iv) finance costs of
$0.2  million  associated  with  non-registration  of common  shares  underlying
convertible  notes in the three  months  ended March 31,  2004 and $0.7  million
during the same period in 2003. The increase in interest expense is attributable
to the immediate  expensing of the relative fair value of warrants  allocated to
the related debt that is due upon demand.  Interest expense for the three months
ended March 31, 2004 includes  amortization  of original issue discounts of $5.4
million;  amortization of beneficial  conversion features in convertible debt of
$5.9  million,  and interest on  convertible  debt issued by the company of $0.9
million.

LIQUIDITY AND CAPITAL RESOURCES

     NCT has experienced substantial losses from operations since its inception,
which have been recurring and amounted to $305.6  million on a cumulative  basis
through March 31, 2004. These losses, which include the costs for development of
technologies and products for commercial use, have been funded primarily from:

o    the sale of our and our subsidiaries' common stock;
o    the sale of our and our subsidiaries' preferred stock convertible into
     common stock;
o    issuance of our and our subsidiaries' convertible debt;
o    technology licensing fees;
o    royalties;
o    product sales;
o    advertising revenue; and
o    engineering and development services.

     We believe our  internally  generated  funds are  insufficient  to meet our
short-term and long-term requirements.  Such funds consist of available cash and
the funding  derived from our revenue  sources:  technology  licensing  fees and
royalties,  product sales,  advertising  and engineering  development  services.
Reducing  operating   expenses  and  capital   expenditures  alone  may  not  be
sufficient,  and  continuation as a going concern is dependent upon the level of
funding realized from our revenue sources, all of which are presently uncertain.
In the event that  funding  from our revenue is not  realized  as planned,  then
management  believes  additional  working  capital  financing  must be  obtained
through the private  placement or public offering of additional equity of NCT or
its subsidiaries in the form of common stock, convertible preferred stock and/or
convertible debt.  Proceeds from sales of our subsidiaries'  securities are used
for the benefit of the issuing subsidiary,  and there are generally  contractual

                                       23



restrictions  to that effect.  There is no assurance  any  financing is or would
become available.

     In the event that external  financing is not available or timely, NCT would
have to  substantially  reduce its level of operations.  These  reductions could
have an adverse effect on NCT's  relationships with its customers and suppliers.
Uncertainty  exists with  respect to the  adequacy  of current  funds to support
NCT's  activities  until positive cash flow from  operations can be achieved and
with respect to the  availability  of financing  from other  sources to fund any
cash deficiencies. These uncertainties raise substantial doubt at March 31, 2004
about NCT's ability to continue as a going concern.

     We  recently  entered  into  financing   transactions   because  internally
generated  funding sources were  insufficient  to maintain our operations.  Such
financing  transactions entered into by NCT to fund its business pursuits during
the  three  months  ended  March  31,  2004 are  described  in the  notes to the
condensed  consolidated  financial statements.  In 2004, we have continued to be
primarily dependent upon funding from Carole Salkind.  Although we do not have a
formal  agreement  requiring  her to do so, we believe that Carole  Salkind will
continue to provide funds to NCT. Our belief that funding from her will continue
is based primarily upon her continued  funding of NCT during 2002, 2003 and 2004
despite NCT's failure to repay her notes as the notes matured.  However, we have
no legally  binding  assurance  that Ms. Salkind will continue to funding NCT in
the  short-term or that the amount,  timing and duration of the funding from her
will be adequate to sustain our business operations.

     At March 31, 2004, the company's cash and cash equivalents  aggregated $0.7
million.  NCT's  working  capital  deficit was $69.1  million at March 31, 2004,
compared to a deficit of $60.8  million at December  31,  2003,  an $8.3 million
increase in working capital deficit.  Our current assets were approximately $2.0
million at March 31, 2004 compared to approximately $2.1 million at December 31,
2003.  The decline in current  assets was  primarily  due to the decrease in our
cash and cash equivalents  balance of approximately $0.2 million.  Excluding the
cash and cash  equivalents  balances,  the mix of our assets included in current
assets changed only slightly.  Our current  liabilities were approximately $71.1
million at March 31, 2004  compared to  approximately  $62.9 million at December
31, 2003. The increase in current  liabilities was primarily due to the issuance
and  rollover of  convertible  notes to Carole  Salkind of $6.1  million (net of
discounts)  and an  increase  in  accounts  payable of $1.0  million.  NCT is in
default of $3.3 million of its notes payable and $7.0 million of its convertible
notes at March 31,  2004 and is  subject  to a judgment  of  approximately  $2.1
million. The following table summarizes our indebtedness in default at March 31,
2004.




(in millions)
                                                     New            Defaults
                              Indebtedness        Defaults            Cured        Indebtedness
                               In Default          during            during         In Default
Notes Payable:                 12/31/03          the Period        the Period        03/31/04
                             --------------     -------------     -------------   --------------
                                                                      
Obligation to prior owner
  of Web Factory             $         2.7 (a)  $        0.1 (c)  $         -     $         2.8 (a)
Former Employee / Other                0.5 (a)             -                -               0.5 (a)
                             --------------     -------------     -------------   --------------
  Subtotal                   $         3.2      $        0.1      $         -     $         3.3
                             --------------     -------------     -------------   --------------

Convertible Notes Payable:
Carole Salkind Notes         $           -      $      11.2       $      (8.3)    $         2.9 (a)
8% Notes                               1.0 (b)          0.6                 -               1.6 (a,b)
6% Notes                               2.5 (a)            -                 -               2.5 (a)
                             --------------     -------------     -------------   --------------
  Subtotal                   $         3.5      $      11.8       $      (8.3)    $         7.0
                             --------------     -------------     -------------   --------------
Grand Total                  $         6.7      $      11.9       $      (8.3)    $        10.3
                             ==============     =============     =============   ==============


Footnotes:
- ----------
(a) Default due to non-payment.
(b) Default due to cross default provision (default on other debt).
(c) Foreign exchange rate fluctuations

     Net cash used in operating  activities for the three months ended March 31,
2004  was  $1.6  million  primarily  due to  funding  the 2004 net loss of $15.7
million, as adjusted to reconcile to net cash.

                                       24



     Our deferred revenue balance at March 31, 2004 was $2.8 million,  primarily
attributed to NXT. No additional cash will be realized from our deferred revenue
balance.  Our NXT  deferred  revenue  balance  originated  at the  value  of the
securities  received from our  licensee,  which was not realized in cash because
the value of the underlying securities declined before we sold such securities.

     Net cash used in  investing  activities  was less than $0.1 million for the
three-month period ended March 31, 2004 due to purchase of capital equipment.

     At  each  of  March  31,  2004  and  December  31,  2003,   the   company's
available-for-sale  securities had  approximate  fair market values of less than
$0.1 million.  These securities  represent  investments in technology  companies
and,  accordingly,  the fair market  values of these  securities  are subject to
substantial  price  volatility.  In  addition,  the  realizable  value  of these
securities is subject to market and other conditions.

     Net  cash  provided  by  financing  activities  was  $1.4  million  for the
three-month  period ended March 31, 2004 and was  primarily  due to the issuance
and sale of convertible notes to Ms. Salkind.

     At March 31, 2004, the company's  short-term debt was $41.7 million,  shown
net of discounts of  approximately  $2.0 million on the  condensed  consolidated
balance sheet, compared to $35.5 million of short-term debt, net at December 31,
2003. The cash proceeds from debt issued in 2004 were primarily used for general
corporate purposes.

     During the three months  ended March 31,  2004,  NCT issued an aggregate of
$11.2 million of convertible notes to Carole Salkind,  as consideration for $1.4
million  of cash and the  rollover  of $8.3  million  in  principal  of  matured
convertible  notes  along with $0.7  million of  interest,  and $0.8  million of
default penalties (10% of the principal in default).

     As of March 31, 2004, we are in default  (primarily  from  non-payment)  on
$10.3 million of our  indebtedness,  including $3.3 million of notes payable and
$7.0  million  of  convertible  notes  (refer  to  Notes 5 and 6 - notes  to the
condensed   consolidated   financial   statements  for  disclosure  of  material
defaults). NCT expects that from time to time outstanding short-term debt may be
replaced  with new short- or long-term  borrowings.  Although we believe that we
can  continue  to access the  capital  markets in 2004 on  acceptable  terms and
conditions, its flexibility with regard to long-term financing activity could be
limited by: (i) the  liquidity of our common stock on the open market;  (ii) our
current level of short-term  debt;  and (iii) our credit  ratings.  In addition,
many of the factors  that affect  NCT's  ability to access the capital  markets,
such as the  liquidity of the overall  capital  markets and the current state of
the economy,  are outside of NCT's control.  There can be no assurances that NCT
will continue to have access to the capital markets on favorable terms.

     From time to time,  we may change the terms of  options,  warrants or other
securities. In some instances, this has been to generate cash.

     The company has no lines of credit with banks or other lending institutions
and therefore has no unused borrowing capacity.

Capital Expenditures

     NCT intends to continue  its  business  strategy  of working  with  supply,
manufacturing,   distribution  and  marketing   partners  to  commercialize  its
technology. The benefits of this strategy include:

o    dependable  sources of electronic and other components,  which leverages on
     their purchasing  power,  provides  important cost savings and accesses the
     most advanced technologies;
o    utilization  of the  manufacturing  capacity of our allies,  enabling us to
     integrate our technology into products with limited capital investment; and
o    access  to   well-established   channels  of  distribution   and  marketing
     capability of leaders in several market segments.

     At March 31, 2004, we have a reasonable expectation of installing our Sight
& Sound(R) system within additional Barnes & Noble College Bookstores.  At March
31, 2004, we have 33 of the approximately 400 Barnes &

                                       25



Noble  College  Bookstores  operating  our  Sight  &  Sound(R)  system,  and  as
negotiated and as our capital  resources allow, may install the Sight & Sound(R)
system  in  additional  stores.  Our  average  cost  for  outfitting  a store is
approximately  $18,000.  We have not identified the source of funding to proceed
with these  installations.  We have no assurance  that  sufficient  capital will
become available.

     At March  31,  2004,  in  connection  with the  proposed  release  of a new
product,  we anticipate  incurring  approximately  $0.1 million in tooling costs
payable as follows:  one-third at inception  with the remainder  based upon unit
production, not to exceed eighteen months.

     Other  than  the  above-mentioned  expenditures,  there  were  no  material
commitments  for  capital  expenditures  as of March 31,  2004,  and no material
commitments are anticipated in the near future.

ITEM 3.   QUANTITATIVE OR QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     NCT's primary market risk exposures include  fluctuations in interest rates
and foreign exchange rates.  NCT is exposed to short-term  interest rate risk on
some of its obligations. We do not use derivative financial instruments to hedge
cash flows for such obligations.  In the normal course of business,  NCT employs
established policies and procedures to manage these risks.

     Based upon a hypothetical 10% proportionate increase in interest rates from
the average level of interest  rates during the last twelve  months,  and taking
into  consideration  commissions paid to selling agents,  growth of new business
and the expected  borrowing level of variable-rate  debt, the expected effect on
net income related to our financial instruments would be immaterial.

ITEM 4.   CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures

     NCT's  principal  executive  officer and its principal  financial  officer,
based on their  evaluation of the company's  disclosure  controls and procedures
(as  defined  in  the  Securities  Exchange  Act of  1934  Rules  13a-15(e)  and
15d-15(e)) as of the end of the period covered by this Quarterly  Report on Form
10-Q, have concluded that the company's  disclosure  controls and procedures are
effective for ensuring that information  required to be disclosed by the company
in the reports  that it files or submits  under the  Securities  Exchange Act of
1934 is recorded,  processed,  summarized  and reported  within the time periods
specified in the SEC's rules and forms.

Changes in internal controls

     There were no changes in the  company's  internal  control  over  financial
reporting  that  occurred  during the  company's  last fiscal  quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
company's internal control over financial reporting.

                                       26



                                     PART II
                                OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     For a discussion  of our legal  proceedings,  see Note 11 - Litigation  and
Note 13 - Subsequent Events included in the notes to the condensed  consolidated
financial statements herein.

ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS

Recent Sales of Unregistered Securities by NCT Group, Inc. and its Subsidiaries
- -------------------------------------------------------------------------------

     The table below  identifies  the  unregistered  sales of our  securities to
purchasers  from January 1, 2004 through  March 31, 2004,  as well as the amount
and nature of the  consideration  paid by each purchaser.  The issuance of these
securities,  except  as  otherwise  indicated,  was  deemed  to be  exempt  from
registration  under  the  Securities  Act in  reliance  on  Section  4(2) of the
Securities Act, or Regulation D promulgated  thereunder,  as a sale by an issuer
not involving a public offering.




- ------------------------------------------------------ ----------------------------------- --------------------------------
SECURITY SOLD                                          PURCHASER(S)                        CONSIDERATION
- --------------- -------------------------------------- ----------------------------------- --------------------------------
                                                                                  
Date of Sale    Amount and Type                        Name of Person/Entity to whom       Aggregate Amount and Type
                                                       securities were sold
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      02/13/04  NCT Convertible Note ($425,000.00      Carole Salkind                      $425,000 in cash
                principal amount)
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      02/13/04  Warrant for 6,750,000 shares of NCT    Carole Salkind                      Exercisable for cash at $0.050
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/05/04  NCT Convertible Note ($410,000.00      Carole Salkind                      $410,000 in cash
                principal amount)
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/05/04  Warrant for 6,750,000 shares of NCT    Carole Salkind                      Exercisable for cash at $0.049
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  NCT Convertible Note ($6,171,275.69    Carole Salkind                      Cancellation and surrender of
                principal amount)                                                          $450,000, $2,747,634.92,
                                                                                           $350,000, $410,000, $414,480.93,
                                                                                           $414,750.19 and $410,000
                                                                                           convertible notes dated
                                                                                           01/15/03, 01/23/03, 01/30/03,
                                                                                           07/14/03, 07/14/03, 07/28/03
                                                                                           and 07/28/03 along with accrued
                                                                                           interest and default penalty
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  Warrant for 96,500,000 shares of NCT   Carole Salkind                      Exercisable for cash at $0.047
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  NCT Convertible Note ($3,606,526.83    Carole Salkind                      Cancellation and surrender of
                principal amount)                                                          $1,252,592.41, $622,529.18,
                                                                                           $425,000, $414,884.82 and
                                                                                           $375,000 convertible notes dated
                                                                                           02/11/03, 08/07/03, 08/18/03,
                                                                                           08/28/03, and 08/28/03 along
                                                                                           with accrued interest and
                                                                                           default penalty
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  Warrant for 56,500,000 shares of NCT   Carole Salkind                      Exercisable for cash at $0.047
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  NCT Convertible Note ($410,000.00      Carole Salkind                      $410,000 in cash
                principal amount)
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  Warrant for 6,750,000 shares of NCT    Carole Salkind                      Exercisable for cash at $0.047
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------

                                       27



- ------------------------------------------------------ ----------------------------------- --------------------------------
SECURITY SOLD                                          PURCHASER(S)                        CONSIDERATION
- --------------- -------------------------------------- ----------------------------------- --------------------------------
Date of Sale    Amount and Type                        Name of Person/Entity to whom       Aggregate Amount and Type
                                                       securities were sold
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  NCT Convertible Note ($180,000.00      Carole Salkind                      $180,000 in cash
                principal amount)
- --------------- -------------------------------------- ----------------------------------- --------------------------------
      03/15/04  Warrant for 5,000,000 shares of NCT    Carole Salkind                      Exercisable for cash at $0.047
                common stock                                                               per share
- --------------- -------------------------------------- ----------------------------------- --------------------------------



ITEM 5.   OTHER INFORMATION

     NCT did not have an annual meeting of shareholders  during 2002 or 2003. We
intend to hold a shareholder meeting during the second half of 2004.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

 (a)      Exhibits:

4(a)      Warrant  dated  February  13,  2004  issued to Carole  Salkind for the
          purchase of 6,750,000  shares of NCT common stock at a purchase  price
          of $0.05 per share,  incorporated by reference to Exhibit 4(dk) of the
          company's  Annual Report on Form 10-K for the year ended  December 31,
          2003, filed April 8, 2004.

4(b)      Warrant dated March 5, 2004 issued to Carole  Salkind for the purchase
          of 6,750,000  shares of NCT common stock at a purchase price of $0.049
          per  share,  incorporated  by  reference  to  Exhibit  4(dl)  of NCT's
          Pre-Effective  Amendment No. 10 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on May 7, 2004.

4(c)      Warrant dated March 15, 2004 issued to Carole Salkind for the purchase
          of 96,500,000 shares of NCT common stock at a purchase price of $0.047
          per  share,  incorporated  by  reference  to  Exhibit  4(dm)  of NCT's
          Pre-Effective  Amendment No. 10 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on May 7, 2004.

4(d)      Warrant dated March 15, 2004 issued to Carole Salkind for the purchase
          of 56,500,000 shares of NCT common stock at a purchase price of $0.047
          per  share,  incorporated  by  reference  to  Exhibit  4(dn)  of NCT's
          Pre-Effective  Amendment No. 10 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on May 7, 2004.

4(e)      Warrant dated March 15, 2004 issued to Carole Salkind for the purchase
          of 6,750,000  shares of NCT common stock at a purchase price of $0.047
          per  share,  incorporated  by  reference  to  Exhibit  4(do)  of NCT's
          Pre-Effective  Amendment No. 10 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on May 7, 2004.

4(f)      Warrant dated March 15, 2004 issued to Carole Salkind for the purchase
          of 5,000,000  shares of NCT common stock at a purchase price of $0.047
          per  share,  incorporated  by  reference  to  Exhibit  4(dp)  of NCT's
          Pre-Effective  Amendment No. 10 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on May 7, 2004.

4(g)      Warrant dated April 1, 2004 issued to Carole  Salkind for the purchase
          of 6,750,000  shares of NCT common stock at a purchase price of $0.053
          per share.

4(h)      Warrant dated April 14, 2004 issued to Carole Salkind for the purchase
          of 6,750,000 shares of NCT common stock at a purchase price of $0.0501
          per share.

10(a)     Secured  Convertible  Demand Note in principal  amount of  $425,000.00
          dated  February  13,  2004  issued by the  company to Carole  Salkind,
          incorporated  by reference to Exhibit  10(dy) of the company's  Annual
          Report on Form 10-K for the year ended December 31, 2003,  filed April
          8, 2004.

                                       28



10(b)     Secured  Convertible  Demand Note in principal  amount of  $410,000.00
          dated  March  5,  2004  issued  by  the  company  to  Carole  Salkind,
          incorporated  by  reference to Exhibit  10(dz) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(c)     Secured  Convertible  Demand Note in principal amount of $6,171,275.69
          dated  March  15,  2004  issued  by the  company  to  Carole  Salkind,
          incorporated  by  reference to Exhibit  10(ea) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(d)     Secured  Convertible  Demand Note in principal amount of $3,606,526.83
          dated  March  15,  2004  issued  by the  company  to  Carole  Salkind,
          incorporated  by  reference to Exhibit  10(eb) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(e)     Secured  Convertible  Demand Note in principal  amount of  $410,000.00
          dated  March  15,  2004  issued  by the  company  to  Carole  Salkind,
          incorporated  by  reference to Exhibit  10(ec) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(f)     Secured  Convertible  Demand Note in principal  amount of  $180,000.00
          dated  March  15,  2004  issued  by the  company  to  Carole  Salkind,
          incorporated  by  reference to Exhibit  10(ed) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(g)     Cross-release  Agreement  dated  March 31,  2004  among  the  company,
          Advancel  Logic  Corporation  and  Infinite  Technology   Corporation,
          incorporated  by  reference to Exhibit  10(ef) of NCT's  Pre-Effective
          Amendment No. 10 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on May 7, 2004.

10(h)     Secured  Convertible  Demand Note in principal  amount of  $410,000.00
          dated April 1, 2004 issued by the company to Carole Salkind.

10(i)     Secured  Convertible  Demand Note in principal  amount of  $400,000.00
          dated April 14, 2004 issued by the company to Carole Salkind.

31(a)     Certification  of Chief Executive  Officer  pursuant to Section 302 of
          the  Sarbanes-Oxley  Act of 2002 for the quarterly  period ended March
          31, 2004.

31(b)     Certification  of Chief Financial  Officer  pursuant to Section 302 of
          the  Sarbanes-Oxley  Act of 2002 for the quarterly  period ended March
          31, 2004.

32(a)     Certification  of Form 10-Q for the  quarterly  period ended March 31,
          2004  pursuant  to 18 U.S.C.  Section  1350,  as adopted  pursuant  to
          Section 906 of the Sarbanes-Oxley Act of 2002.

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

  (b)     Reports filed on Form 8-K:

          On March 22, 2004,  the company filed a report on Form 8-K  disclosing
          the  press  release  relating  to the  introduction  by  Avaya  Global
          Services, a subsidiary of Avaya Inc., of their software-based  managed
          service incorporating technology of our subsidiary, Artera Group, Inc.

                                       29



                                   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.


                                          NCT GROUP, INC.


                                          By: /s/ Michael J. Parrella
                                              ----------------------------------
                                              Michael J. Parrella
                                              Chief Executive Officer and
                                              Chairman of the Board of Directors


                                          By: /s/ Cy E. Hammond
                                              ----------------------------------
                                              Cy E. Hammond
                                              Senior Vice President,
                                              Chief Financial Officer


Dated: May 17, 2004

                                       30