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    September 30, 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

The number of shares of the registrant's common stock, par value $.01 per share,
outstanding as of November 12, 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 September 30, 2004
           (unaudited))                                                                                    3
         Condensed Consolidated Statements of Operations (Unaudited) and Condensed Consolidated
          Statements of Comprehensive Loss (Unaudited) for the Three and Nine Months
          Ended September 30, 2003 and 2004                                                                4
         Condensed Consolidated Statements of Cash Flows (Unaudited) for the Nine Months
          Ended September 30, 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            26
Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                       35
Item 4.  Controls and Procedures                                                                          35

Part II  Other Information

Item 1.  Legal Proceedings                                                                                36
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                                      36
Item 6.  Exhibits                                                                                         37
Signatures                                                                                                42



                                       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,           September 30,
                                                                                                 2003                   2004
                                                                                             --------------         --------------
ASSETS                                                                                                              (Unaudited)
Current assets:
                                                                                                              
  Cash and cash equivalents                                                                  $         988          $         795
  Investment in available-for-sale marketable securities                                                49                     32
  Accounts receivable, net                                                                             255                    743
  Inventories, net                                                                                     509                    519
  Other current assets (includes $138 and $28, respectively, due from officers)                        310                    136
                                                                                             --------------         --------------
          Total current assets                                                                       2,111                  2,225

Property and equipment, net                                                                            641                    526
Goodwill, net                                                                                        7,184                  7,184
Patent rights and other intangibles, net                                                             1,223                  1,121
Other assets                                                                                         1,616                    129
                                                                                             --------------         --------------
                                                                                             $      12,775          $      11,185
                                                                                             ==============         ==============
LIABILITIES AND CAPITAL DEFICIT
Current liabilities:
  Accounts payable                                                                           $       2,905          $       1,720
  Accrued expenses  (includes $1,128 and $4,075, respectively, related parties)                     13,799                 17,644
  Notes payable                                                                                      3,403                    621
  Related party convertible notes (due to a stockholder)                                            28,650                 33,697
  Current maturities of convertible notes                                                            3,438                  4,416
  Deferred revenue                                                                                   2,763                  1,430
  Shares of subsidiary subject to exchange into a variable number of shares                            742                    704
  Other current liabilities                                                                          7,227                  6,987
                                                                                             --------------         --------------
          Total current liabilities                                                                 62,927                 67,239

Long-term liabilities:
  Deferred revenue                                                                                     535                      -
  Convertible notes                                                                                    675                      -
  Other liabilities                                                                                  1,536                     73
                                                                                             --------------         --------------
          Total long-term liabilities                                                                2,746                     73

Commitments and contingencies

Minority interest in consolidated subsidiaries                                                       8,313                  8,562
                                                                                             --------------         --------------

Capital deficit:
Preferred stock, $.10 par value, 10,000,000  shares authorized:
  Convertible series H preferred stock, issued and outstanding, 1,725 and
   1,752 shares, respectively; (redemption amount $20,700,000 and
   $20,970,000, respectively; liquidation amount $18,300,822 and $19,093,026, respectively)         18,301                 19,028
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                235,943
Accumulated other comprehensive loss                                                                (1,170)                   (14)
Accumulated deficit                                                                               (289,864)              (326,066)
Common shares payable, 3,029,608 shares                                                                  -                      -
                                                                                             --------------         --------------
          Total capital deficit                                                                    (61,211)               (64,689)
                                                                                             --------------         --------------
                                                                                             $      12,775          $      11,185
                                                                                             ==============         ==============
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             Nine months ended
                                                                                     September 30,                  September 30,
                                                                                -------------------------    -----------------------
                                                                                   2003           2004          2003         2004
                                                                                -----------   -----------    ----------   ----------
REVENUE:
                                                                                                              
  Technology licensing fees and royalties                                       $      711    $      982     $   2,022    $   2,665
  Product sales, net                                                                   446           418         1,322        1,301
  Advertising                                                                           33            35            53          103
  Engineering and development services                                                   -             4            25            4
                                                                                -----------   -----------    ----------   ----------
       Total revenue                                                                 1,190         1,439         3,422        4,073

COSTS AND EXPENSES:
  Cost of product sales                                                                215           193           603          632
  Cost of advertising                                                                    5             4             9           12
  Selling, general and administrative (includes $941, $45 $3,755,
    and $135, respectively, related party consulting expenses)                       3,070         2,552        10,112        6,798
  Research and development                                                             870           943         2,702        3,113
  Other operating income                                                               (80)            -          (102)           -
                                                                                -----------   -----------    ----------   ----------
       Total operating costs and expenses                                            4,080         3,692        13,324       10,555
Non-operating items:
  Other (income) expense, net (includes related party expenses
    of $618, $1,321, $1,090 and $4,704, respectively)                               (3,636)       (3,194)       (2,205)         685
  Interest expense, net (includes related party expenses
    of $2,862, $10,937, $7,638 and $28,162, respectively)                            3,058        11,355         9,307       29,035
                                                                                -----------   -----------    ----------   ----------
       Total costs and expenses                                                      3,502        11,853        20,426       40,275
                                                                                -----------   -----------    ----------   ----------

NET LOSS                                                                        $   (2,312)   $  (10,414)    $ (17,004)   $ (36,202)

Less:  Preferred stock dividends                                                       262           260           795          771
         Beneficial conversion feature                                                   -             -             -          104
         Non-registration charges                                                      494           532         1,749          824
         Non-conversion/exchange charges                                                 -         1,039             -        2,741
                                                                                -----------   -----------    ----------   ----------

LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                        $   (3,068)   $  (12,245)    $ (19,548)   $ (40,642)
                                                                                ===========   ===========    ==========   ==========

Basic and diluted loss per share attributable to
  common stockholders                                                           $    (0.01)   $    (0.02)    $   (0.04)   $   (0.06)
                                                                                ===========   ===========    ==========   ==========
Weighted average common shares outstanding -
  basic and diluted                                                                570,030       645,000       536,092      645,000
                                                                                ===========   ===========    ==========   ==========


NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)
                                                                                                     (in thousands)
                                                                                   Three months ended           Nine months ended
                                                                                     September 30,                September 30,
                                                                                -------------------------    -----------------------
                                                                                      2003          2004          2003         2004

NET LOSS                                                                        $   (2,312)   $  (10,414)    $ (17,004)   $ (36,202)
Other comprehensive income (loss):
  Currency translation adjustment                                                     (158)        1,213          (162)       1,110
  Unrealized loss on marketable securities/Adjustment of unrealized loss                 7           (18)           (2)          46
                                                                                -----------   -----------    ----------   ----------
COMPREHENSIVE LOSS                                                              $   (2,463)   $   (9,219)    $ (17,168)   $ (35,046)
                                                                                ===========   ===========    ==========   ==========


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 (Notes 1 and 3)
(Unaudited)




                                                                                                         (in thousands)
                                                                                                  Nine months ended September 30,
                                                                                                  ----------------------------------
                                                                                                     2003                   2004
                                                                                                  -------------        -------------

Cash flows from operating activities:
                                                                                                                 
  Net loss                                                                                        $   (17,004)         $   (36,202)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                                         571                  290
    Common stock, warrants and options issued as consideration for:
       Operating expenses (includes $3,665 and zero of related party consulting, respectively)          3,746                  170
    Common stock of subsidiary conveyed as consideration for operating expenses                             -                   46
    Provision for inventory                                                                              (105)                 (47)
    Provision for doubtful accounts and uncollectible amounts                                              20                   91
    Loss on disposition of fixed assets                                                                    33                    1
    Gain on settlement of lawsuit                                                                      (4,888)                   -
    Gain on dissolution of Artera International                                                             -               (4,567)
    Finance costs associated with non-registration of common shares                                     2,031                  526
    Finance costs associated with non-conversion or exchange for common shares                              -                    -
    Preferred stock dividends as interest                                                                   6                   16
    Default penalty on notes (related party)                                                            1,090                4,704
    Amortization of discounts on notes (includes $3,208 and $12,349,
      respectively, with related parties)                                                               3,842               12,371
    Amortization of beneficial conversion feature on convertible notes (includes
      $3,027 and $13,243, respectively, with related parties)                                           3,147               13,306
    Issuance of convertible note for placement fees                                                        40                    -
    Realized loss on fair value of warrant                                                                  1                    -
    Realized loss on available-for-sale securities                                                          -                   77
    Settlement of debt                                                                                   (231)                   -
    Changes in operating assets and liabilities, net of acquisitions:
       Increase in accounts receivable                                                                   (213)                (476)
       Decrease in inventories                                                                            218                   38
       Decrease in other assets                                                                           163                  170
       Increase in accounts payable and accrued expenses                                                  983                3,910
       Decrease in other liabilities and deferred revenue                                              (1,120)              (1,623)
                                                                                                  -------------        -------------
    Net cash used in operating activities                                                         $    (7,670)            $ (7,199)
                                                                                                  -------------        -------------
Cash flows from investing activities:
     Capital expenditures                                                                         $      (127)               $ (72)
                                                                                                  -------------        -------------
       Net cash used in investing activities                                                      $      (127)               $ (72)
                                                                                                  -------------        -------------
Cash flows from financing activities:
     Proceeds from:
       Convertible notes and notes payable, net                                                   $     7,820              $ 7,133
       Repayment of notes                                                                                (298)                 (80)
                                                                                                  -------------        -------------
       Net cash provided by financing activities                                                  $     7,522              $ 7,053
                                                                                                  -------------        -------------
Effect of exchange rate changes on cash                                                           $        (1)                $ 25
                                                                                                  -------------        -------------
Net decrease in cash and cash equivalents                                                                (276)                (193)
Cash and cash equivalents - beginning of period                                                           806                  988
                                                                                                  -------------        -------------
Cash and cash equivalents - end of period                                                         $       530                $ 795
                                                                                                  =============        =============

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" (which may be referred to as the "company,"
"we,"  "our"  or  "us")  means  NCT  Group,  Inc.  or NCT  Group,  Inc.  and its
subsidiaries,  as the context requires.  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  condensed  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  for the
three and nine  months  ended  September  30,  2004 and cash  flows for the nine
months ended  September 30, 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.

     We have experienced substantial losses from operations since our inception,
which  cumulatively  amounted to $326.1 million through September 30, 2004. Cash
and cash equivalents amounted to $0.8 million at September 30, 2004,  decreasing
from $1.0  million at December  31,  2003.  A working  capital  deficit of $65.0
million existed at September 30, 2004. We were in default of $0.5 million of our
notes  payable and $5.5 million of our  convertible  notes at September 30, 2004
and were subject to a judgment of approximately  $2.1 million (excluding accrued
interest at 10%). Our management  believes that  internally  generated funds are
currently  insufficient  to meet our  short-term  and  long-term  operating  and
capital  requirements.  These funds include  available cash and cash equivalents
and revenue  derived from  technology  licensing  fees and royalties and product
sales.  Our ability to continue as a going  concern is  substantially  dependent
upon future  levels of funding  from our revenue  sources,  which are  currently
uncertain.  If we are unable to  generate  sufficient  revenue  to  sustain  our
current  level of operations  and to execute our business  plan, we will need to
obtain additional financing to maintain our current level of operations.  We are
attempting  to  obtain  additional  working  capital  through  debt  and  equity
financings.  However, we can give no assurance that additional financing will be
available  to us on  acceptable  terms or at all.  The  failure  to  obtain  any
necessary  additional  financing  would  have a material  adverse  effect on us,
including causing a substantial reduction in the level of our operations.  These
reductions,  in turn, could have a material adverse effect on our  relationships
with our licensees, customers and suppliers.

     The  accompanying  condensed  consolidated  financial  statements have been
prepared assuming that we will continue as a going concern,  which  contemplates
continuity of operations,  realization of assets and satisfaction of liabilities
in the ordinary  course of business.  Our ability to continue as a going concern
is dependent  upon,  among other things,  the  achievement of future  profitable
operations and the ability to generate  sufficient cash from operations,  equity
and/or debt  financing and other funding  sources to meet our  obligations.  The
uncertainties  described in the preceding  paragraphs raise substantial doubt at
September  30,  2004  about our  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 we be unable to continue as a going concern.

                                       6



2.   Stock-Based Compensation:

     We have  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,   we  account  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 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.  During 2004,
we granted options and stock awards under the 2001 Stock and Incentive Plan (the
"2001  Plan") for an  aggregate  of  29,380,000  shares of our  common  stock at
exercise prices  reflecting market prices on the dates of grant (see Note 9). Of
these grants,  27,380,000 were granted to officers,  directors and employees. At
September 30, 2004, we have options  outstanding  under our 1992 Stock Incentive
Plan and 2001 Plan. In addition,  options are outstanding that have been granted
to consultants  outside of our  stockholder  approved  stock-based  compensation
plans.  The following table  illustrates the effect on net loss  attributable to
common  stockholders  and net loss per share if we had  applied  the fair  value
recognition  provisions of SFAS No. 123, as amended by SFAS 148, to  stock-based
employee compensation:





                                                                  (in thousands, except per share amounts)
                                                             Three months ended               Nine months ended
                                                                September 30,                   September 30,
                                                         ---------------------------     ---------------------------
                                                             2003           2004             2003           2004
                                                         ------------   ------------     ------------   ------------

                                                                                            
Net loss attributable to common stockholders             $    (3,068)   $   (12,245)     $   (19,548)   $   (40,642)
Total stock-based employee compensation
  expense determined under fair value based
  method for all awards, net of related tax effects             (876)           (41)          (1,011)          (943)
                                                         ------------   ------------     ------------   ------------
Pro forma net loss attributable to common stockholders   $    (3,944)   $   (12,286)     $   (20,559)   $   (41,585)
                                                         ============   ============     ============   ============
Net loss per common share (basic and diluted):
  As reported                                            $     (0.01)   $     (0.02)     $     (0.04)   $     (0.06)
                                                         ============   ============     ============   ============
  Pro forma                                              $     (0.01)   $     (0.02)     $     (0.04)   $     (0.06)
                                                         ============   ============     ============   ============



     Since the options  granted 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 and nine months ended September 30, 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 NCT's  available-for-sale  securities  (in
thousands):

                                       7






                     Adjusted                    Market                                      Adjustment                  Market
                    Cost Basis    Unrealized     Value                       Unrealized    of Unrealized   Realized      Value
                     01/01/03    Gain (Loss)    12/31/03     Additions          Gain            Loss         Loss       09/30/04
                    ----------   -----------   ----------   -----------      -----------   --------------  ----------  ----------
                                                                                               
Available-for-sale:
   ITC              $       94   $      (56)   $       38   $       13  (a)  $        -    $        38     $     (77)  $      12
  Teltran                    8            3            11            -                9                            -          20
                    ----------   -----------   ----------   -----------      -----------   --------------  ----------  ----------
     Totals         $      102   $      (53)   $       49   $       13       $        9    $        38     $     (77)  $      32
                    ==========   ===========   ==========   ===========      ===========   ==============  ==========  ==========



Footnote:
- --------
     (a)  Represents  shares  previously  classified as "Other assets" valued at
          $5.00 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 these shares were reclassified as
          marketable securities at their market value at that date.

     We review  declines in the value of our  investment  portfolio when general
market conditions change or specific information pertaining to an industry or to
an individual company becomes  available.  We consider all available evidence to
evaluate the realizable  value of our investments  and to determine  whether the
decline in realizable value may be other-than-temporary.  During the nine months
ended  September  30, 2004, we  recognized  an  other-than-temporary  decline of
approximately $0.1 million.

          Accounts receivable comprise the following (in thousands):

                                                December 31,    September 30,
                                                    2003             2004
                                               -------------    -------------
Technology license fees and royalties          $        278     $        682
Joint ventures and affiliates                            34               34
Other receivables                                       284              356
                                               -------------    -------------
                                               $        596     $      1,072
Allowance for doubtful accounts                        (341)            (329)
                                               -------------    -------------
  Accounts receivable, net                     $        255     $        743
                                               =============    =============


          Inventories comprise the following (in thousands):

                                                December 31,    September 30,
                                                   2003              2004
                                               -------------    -------------
Finished goods                                 $        588     $        528
Components                                              203              226
                                               -------------    -------------
                                               $        791     $        754
Reserve for obsolete and slow moving inventory         (282)            (235)
                                               -------------    -------------
  Inventories, net                             $        509     $        519
                                               =============    =============

                                       8



          Other current assets comprise the following (in thousands):

(In thousands of dollars)
                                                 December 31, September 30,
                                                   2003             2004
                                               -------------    -------------
Notes receivable                               $      1,000     $      1,000
Due from officers                                       138                -
Due from former officer (Note 10)                         -              132
Other                                                   172              107
                                               -------------    -------------
                                               $      1,310     $      1,239
Reserve for uncollectible amounts (Note 10)          (1,000)          (1,103)
                                               -------------    -------------
  Other current assets                         $        310     $        136
                                               =============    =============


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

                                                 December 31, September 30,
                                                   2003             2004
                                               -------------    -------------

Marketable ITC securities (a)                  $      1,320     $          -
Advances and deposits                                    73               72
Deferred charges                                        223               57
                                               -------------    -------------
  Other assets (classified as long term)       $      1,616     $        129
                                               =============    =============


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

     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 acknowledged our 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
this release were 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,   September 30,
                                       2003           2004
                                   ------------   ------------
Machinery and equipment            $     1,210    $   1,279
Furniture and fixtures                     622          576
Leasehold improvements                     392          391
Tooling                                    632          495
Other                                      429          430
                                   ------------   ------------
                                   $     3,285    $   3,171
Accumulated depreciation                (2,644)      (2,645)
                                   ------------   ------------
  Property and equipment, net      $       641    $     526
                                   ============   ============


     Depreciation  expense for the nine months ended September 30, 2003 and 2004
was approximately $0.4 and $0.2 million, respectively.

                                       9



         Accrued expenses comprise the following (in thousands):

                                                December 31,    September 30,
                                                   2003             2004
                                               -------------    -------------
Non-registration fees                          $      3,147     $      4,112
Interest                                              1,484            1,783
Interest due to a related party                         818              849
Judgments                                             2,072            2,066
Non-conversion fees due to a related party                -            2,741
Non-registration fees due to a related party              -              385
Default penalties due to a related party                  -               40
Consulting fees due to a related party                  310              445
Executive compensation payable                          378            1,401
Commissions payable                                     276              361
Legal fees                                              669              563
Other                                                 4,645            2,918
                                               -------------    -------------
  Accrued Expenses                             $     13,799     $     17,644
                                               =============    =============


         Deferred revenue comprise the following (in thousands):

                                                December 31,    September 30,
                                                   2003             2004
                                               -------------    -------------
New Transducers Ltd.                           $      2,675     $      1,070
Other                                                   623              360
                                               -------------    -------------
                                               $      3,298     $      1,430
Less: amount classified as current                   (2,763)          (1,430)
                                               -------------    -------------
  Deferred revenue (classified as long term)   $        535     $          -
                                               =============    =============


     As of September  30,2004,  we do not expect to realize any additional  cash
from revenue that has been deferred.


         Other current liabilities comprise the following (in thousands):




                                                        December 31,    September 30,
                                                          2003              2004
                                                       -------------    -------------
                                                                  
License reacquisition payable                          $      4,000     $      4,000
Development fee payable                                         650              650
Royalty payable                                               1,679            1,679
Due to selling shareholders of Theater Radio Network            557              557
Due to Lernout & Hauspie                                        100              100
Advance by investor                                             230                -
Other                                                            11                1
                                                       -------------    -------------
  Other current liabilities                            $      7,227     $      6,987
                                                       =============    =============


                                       10



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

                                                December 31,    September 30,
                                                   2003             2004
                                               -------------    -------------
Due to ITC (a)                                 $      1,422     $          -
Other                                                   114               73
                                               -------------    -------------
  Other liabilities (classified as long term)  $      1,536     $         73
                                               =============    =============


Footnote:
- --------
     (a)  Refer to the discussion of the ITC cross-release agreement under other
          assets (long-term) above.

Statements of Operations Information

         Other operating income consisted of the following:





                                                                      (in thousands)
                                                    Three months ended             Nine months ended
                                                      September 30,                  September 30,
                                                --------------------------     --------------------------
                                                   2003            2004           2003           2004
                                                -----------    -----------     -----------    -----------
                                                                                  
Settlement of accounts payable                  $      (31)    $        -      $      (49)    $        -
Other                                                  (49)             -             (53)             -
                                                -----------    -----------     -----------    -----------
  Other operating income                        $      (80)    $        -      $     (102)    $        -
                                                ===========    ===========     ===========    ===========

Non-operating Other expense, net consisted of the following:


         Non-operating other (income)/expense, net consisted of the following:





                                                                      (in thousands)
                                                    Three months ended             Nine months ended
                                                      September 30,                   September 30,
                                                --------------------------     --------------------------
                                                   2003            2004           2003           2004
                                                -----------    -----------     -----------    -----------
                                                                                  
Finance costs associated with non-registration
  of common shares                              $      613     $       74      $    2,031     $     526
Default penalties on debt                              619          1,321           1,090         4,704
Dissolution of Artera International                      -         (4,567)(a)           -        (4,567) (a)
Settlement of notes payable                              -              -             (27)            -
Litigation settlement                               (4,888)             -          (5,317)            -
Other                                                   20            (22)             18            22
                                                -----------    -----------     -----------    -----------
  Other (income)/expense, net                   $   (3,636)    $    (3,194)    $   (2,205)    $     685
                                                ===========    ===========     ===========    ===========


Footnote
- --------
     (a)  The three and nine months  ending  September  30, 2004 included a $4.6
          million  gain on the  dissolution  and  liquidation  of  Artera  Group
          International  Limited, a United Kingdom limited company.  On April 5,
          2002  Artera   International  ceased  its  Internet  service  provider
          operations and entered into liquidation proceedings.  On July 22, 2004
          the liquidator  concluded the liquidation of Artera  International and
          the  notification  was registered at Companies House in the UK on July
          27,  2004.  On October 27, 2004 the  Registrar  of  Companies  removed
          Artera International from its register.

     We include  losses from our  majority-owned  subsidiaries  in our condensed
consolidated  statements  of  operations  exclusive of amounts  attributable  to
minority  shareholders'  common  equity  interests  only up to the  basis of the
minority shareholders'  interests.  Losses in excess of that amount are borne by
us. Such amounts from our Pro Tech  Communications,  Inc. subsidiary borne by us
for the  three and nine  months  ended  September  30,  2004 were  approximately
$47,000  and  $136,000,  respectively.  Future  earnings  of our

                                       11



majority-owned  subsidiaries  otherwise  attributable to minority  shareholders'
interests  will be allocated  again to minority  shareholders  only after future
earnings are sufficient to recover the cumulative losses previously  absorbed by
us ($2.3 million at September 30, 2004).


Supplemental Cash Flow Information




                                                                                               (in thousands)
                                                                                               Nine months ended
                                                                                                 September 30,
                                                                                     ---------------------------------------
                                                                                             2003                 2004
                                                                                     ------------------   ------------------
Supplemental disclosures of cash flow information:
Cash paid during the year for:
                                                                                                                 
  Interest                                                                           $              35                 $ 20
                                                                                     ==================   ==================
Supplemental disclosures of non-cash investing and financing activities:
  Unrealized holding loss on available-for-sale securities                           $              (2)               $ (30)
                                                                                     ==================   ==================
  Finance costs associated with non-registration of common shares
   on preferred stock of subsidiary                                                  $           1,749    $            439
                                                                                     ==================   ==================
  Finance costs associated with non-conversion for common on preferred stock         $               -    $           2,741
                                                                                     ==================   ==================
  Receipt of common stock of subsidiary as consideration for license amendment       $               -    $             275
                                                                                     ==================   ==================
  Receipt of common stock of subsidiary for payment of note receivable               $               -    $             640
                                                                                     ==================   ==================
  Issuance of preferred stock for advance by investor in prior years                 $               -    $             230
                                                                                     ==================   ==================
  Principal on convertible notes and notes payable rolled into new notes             $               -    $          46,637
                                                                                     ==================   ==================
  Interest on convertible notes and notes payable rolled into new notes              $               -    $           2,540
                                                                                     ==================   ==================
  Default penalty on convertible notes rolled into new notes                         $               -    $           4,664
                                                                                     ==================   ==================
  Issuance of common stock upon conversion of preferred stock and dividends          $             785    $               -
                                                                                     ==================   ==================
  Issuance of common stock upon exchange of convertible notes of subsidiary          $           1,754    $               -
                                                                                     ==================   ==================
  Issuance of common stock to fulfill common stock payable obligation                $           2,296    $               -
                                                                                     ==================   ==================
  Issuance of common stock to settle litigation                                      $           4,125    $               -
                                                                                     ==================   ==================


                                       12



4.   Capital Deficit:

     The changes in capital  deficit during the nine months ended  September 30,
2004 were as follows (in thousands):


NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY




                                         Series H                                                  Accumulated
                                        Convertible                                                   Other
                                       Preferred Stock    Common Stock     Additional    Accumu-     Compre-    Common
                                       ---------------    ------------      Paid-in       lated      hensive    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)
Sale of preferred stock, net               -      205           -       -          25           -          -         -          230
Beneficial conversion feature
  on preferred stock                       -     (104)          -       -         104           -          -         -            -
Dividend and amortization of discounts
  on beneficial conversion price
  to preferred shareholders                -      626           -       -        (626)          -          -         -            -
Dividend and amortization of discounts
  on beneficial conversion price to
  subsidiary preferred shareholders        -        -           -       -        (249)          -          -         -         (249)
Charges for the non-registration of the
  underlying shares of NCT common stock
  to subsidiary preferred shareholders     -        -           -       -        (824)          -          -         -         (824)
Charges for the non-conversion/exchange
  for common stock of NCT to NCT and
  subsidiary preferred shareholders        -        -           -       -      (2,741)          -          -         -       (2,741)
Warrants issued in conjunction with
  convertible debt                         -        -           -       -      17,162           -          -         -       17,162
Beneficial conversion feature on
  convertible debt                         -        -           -       -      17,619           -          -         -       17,619
Net loss                                   -        -           -       -           -     (36,202)         -         -      (36,202)
Accumulated other comprehensive loss       -        -           -       -           -           -      1,156         -        1,156
Compensatory stock options and warrants    -        -           -       -         170           -          -         -          170
Other                                      -        -           -       -         201           -          -         -          202
                                          --- -------     -------  ------   ---------   ----------   --------    ------   ----------
Balance at September 30, 2004              2  $19,028     641,970  $6,420   $ 235,943   $(326,066)   $   (14)    $   -    $ (64,689)
                                          === =======     =======  ======   =========   ==========   ========    ======   ==========



                                       13



5.   Notes Payable:





                                                                                      (in thousands)
                                                                                December 31,    September 30,
                                                                                    2003            2004
                                                                                ------------    ------------
                                                                                          
Logical eBusiness Solutions Limited (f/k/a DataTec)                             $      2,679    $          -
  Obligation of subsidiary to a prior owner of Web Factory;
  past due; payable in 1,500 British Pounds Sterling;
  interest accrues at 4% per annum above the base rate
  of National Westminister Bank plc.
Note due investor (a)                                                                    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; default interest accrues at 18% per annum.
Note due stockholder of subsidiary                                                       142              49
  Interest at 8.5% per annum; monthly payments (including interest)
  of $3.5 through May 2004, remainder matured June 27, 2004.
  Remainder rolled into note bearing interest at 8.5% per annum; monthly
  payments (including interest) of $3.5 through May 2005, remainder matures
  June 27, 2005.
Note due former employee (a)                                                             100             100
  Interest at 8.25% per annum, compounded annually.
Other financings                                                                          97              87
  Interest ranging from 7% to 9% per annum;
   $35 due July 15, 2003 (a); $52 all other.
                                                                                ------------    ------------
                                                                                $      3,403    $        621
                                                                                ============    ============


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


6.   Convertible Notes Payable:





                                                                                        (in thousands)
                                                                                 December 31,       September 30,
Related Party Convertible Notes                                                      2003               2004
                                                                                ---------------    ---------------
                                                                                             
Issued to Carole Salkind - related party (a)                                    $       33,824     $       47,288
  Weighted average effective interest rate of 110.9% per annum; accrues
  interest at 8% per annum; collateralized by substantially all of the
  assets of NCT; convertible into NCT common stock at prices ranging
  from $0.020 - $0.037 or exchangeable for common stock of NCT
  subsidiaries except Pro Tech; maturing by quarter as follows:
                                  2003         2004
                              -----------   -----------
     Past due                 $         -   $       400
     On demand                      3,050           425
     March 31,                     11,163        26,408
     June 30,                      19,611             -
     December 31,                       -        20,055
  Less: unamortized debt discounts                                                      (5,174)           (13,591)
                                                                                ---------------    ---------------
                                                                                $       28,650     $       33,697
                                                                                ===============    ===============

                                       14



                                                                                        (in thousands)
                                                                                 December 31,       September 30,
Convertible Notes                                                                    2003               2004
                                                                                ---------------    ---------------
8% Convertible Notes (b)                                                        $        1,651     $        2,641
  Weighted average effective interest rate of 30.8% 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
     July 23, 2006                                 990

6% Convertible Notes (c)                                                                 2,474              2,474
  Weighted average effective interest rate of 85.8% per annum;
  exchangeable 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     $        5,115
  Less: unamortized debt discounts                                                         (12)              (699)
  Less: amounts classified as long term                                                   (675)                 -
                                                                                ---------------    ---------------
                                                                                $        3,438     $        4,416
                                                                                ===============    ===============



Footnotes:
- ---------
     (a)  During  the nine  months  ended  September  30,  2004,  we  issued  an
          aggregate of $60.1 million of convertible  notes to Carole Salkind,  a
          stockholder  of NCT,  an  accredited  investor  and spouse of a former
          director of NCT. These notes are secured by  substantially  all of our
          assets.  During the nine months ended September 30, 2004, we defaulted
          on payment of all notes upon their maturity and upon receipt of demand
          for payment for an aggregate  principal  amount of $47.0 million.  For
          the nine months  ended  September  30,  2004,  an  aggregate  of $46.6
          million  principal  was  rolled  into new  notes  along  with  default
          penalties   ($4.7   million)  and  accrued   interest  ($2.5  million)
          aggregating $53.8 million. We are currently in negotiation to cure the
          remaining $0.4 million  principal in default.  In addition,  we issued
          notes  aggregating  $6.3 million in  consideration of new funding from
          Carole  Salkind.  During the nine months ended  September 30, 2004, we
          recorded  original issue discounts of $16.9 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  $17.1 million have been recorded as a discount to the notes.
          These discounts are amortized over the terms 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.
          The  majority  of the notes  entered  into during the second and third
          quarter  of 2004 had a  six-month  maturity.  For the  three  and nine
          months ended  September  30, 2004,  $10.0  million and $25.6  million,
          respectively,  of amortization related to these and prior discounts is
          classified  as  interest   expense  in  our   condensed   consolidated
          statements of operations.  Unamortized discounts of $13.6 million have
          been  reflected  as a  reduction  to  the  convertible  notes  in  our
          condensed  consolidated  balance sheet as of September  30, 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  at the

                                       15



          stated  interest  rate of the note plus 5%. As of  September  30 2004,
          $40,000 of accrued default  penalties are included in accrued expenses
          on our condensed consolidated balance sheet.

     (b)  Notes  totaling  $26,000 are  convertible at 80% of the lowest closing
          bid price of our common stock 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  totaling  approximately  $0.4  million  are
          convertible  at 80% of the  average of the  closing  bid price for the
          five days preceding conversion.

          On July 23, 2004, we issued subordinated  secured convertible notes to
          Alpha Capital Aktiengesellschaft and Longview Fund LP for an aggregate
          principal  amount  of  $0.9  million.   These  notes  are  secured  by
          substantially  all of our assets.  In  addition,  we issued  unsecured
          convertible  notes to Libra  Finance  S.A. and  Bi-Coastal  Consulting
          Corp., as finders,  in the aggregate principal amount of $0.1 million.
          The net proceeds of  approximately  $0.9 million were used for working
          capital  requirements.  The  notes  mature  on July 23,  2006 and bear
          interest  at 8% per annum,  payable at  maturity.  Until the notes are
          paid in full,  the holders  have the right to convert any  outstanding
          principal of the notes and, at their election, the interest accrued on
          the notes into shares of our common  stock at a  conversion  price per
          share of the lesser of $0.0232  or 80% of the  average of the  closing
          bid price for the five days immediately preceding conversion. Discount
          features were recorded to the notes and are being  amortized  over the
          term of the notes.  For the three and nine months ended  September 30,
          2004, $0.1 of amortization related to these discounts is classified as
          interest   expense  in  our  condensed   consolidated   statements  of
          operations.

          The   convertible   note  for  $0.6  million  is   collateralized   by
          substantially all of the assets of our subsidiary,  Artera Group, Inc.
          Beneficial  conversion  features  were  recorded  as a discount to the
          notes  and are being  amortized  over the term of the  notes.  For the
          three and nine months ended September 30, 2004, zero and approximately
          $11,000,  respectively,  of amortization related to these discounts is
          classified  as  interest   expense  in  our   condensed   consolidated
          statements of operations.  We did not fulfill registration obligations
          and settled finance costs associated with  non-registration  of common
          shares underlying convertible notes during 2003.

          We are in default on convertible notes aggregating $1.0 million due to
          a cross  default  provision  and  nonpayment.  In addition,  we are in
          default on convertible  notes  aggregating $0.6 million due to a cross
          default   provision.   We  are  also  default  on  convertible   notes
          aggregating  $1.0  effective  August 31, 2004 due to our  inability to
          reserve shares of our common stock  issuable upon  conversion of these
          notes.

     (c)  We were  obligated  but unable to  register  for resale  shares of our
          common stock  issuable  upon  exchange of these notes at various dates
          during 2001.  For the three and nine months ended  September 30, 2004,
          we have  recorded  charges  of  approximately  $0.1  million  and $0.5
          million, respectively, 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  nonpayment.  These notes are
          senior debt of Artera Group. We had received  requests for exchange of
          subsidiary  convertible  notes  into our  common  stock  and have been
          unable to fulfill such  requests.  The note  holders  granted a waiver
          related to these requests.  The waivers expired on April 10, 2004. and
          have not been renegotiated.

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

     The monetary value of Pro Tech series A and B convertible  preferred  stock
was $0.7 million in our  condensed  consolidated  balance sheet at September 30,
2004, which is comprised of $0.6 million of shares plus the accrued dividends of
approximately  $0.1 million.  We would have to issue  approximately 31.9 million
shares of our common stock if  settlement of the stated value had occurred as of
September 30, 2004.  We have the option to settle the accrued  dividends in cash
or common stock.  As of September  30,

                                       16



2004,  settlement  in common stock for the accrued  dividends  would require the
issuance of  approximately  4.2 million shares of our common stock.  There is no
limit on the number of shares of common stock that we could be required to issue
upon exchange of the Pro Tech series A and B preferred stock.

     During the nine months  ended  September  30,  2004,  40 shares of Pro Tech
series B preferred  stock plus accrued  dividends  were converted into 2,522,042
shares of Pro Tech common stock. At September 30, 2004,  there were 50 shares of
Pro Tech series A preferred  stock and 460 shares of Pro Tech series B preferred
stock  outstanding.  For the three and nine months ended  September 30, 2004, we
calculated  the 4%  dividends  earned by holders of the Pro Tech  series A and B
preferred stock at  approximately  $5,000 and $16,000,  respectively.  Following
adoption  of SFAS No. 150  effective  July 1, 2003,  this  amount is included in
interest expense.

8.   Commitments and Contingencies:

     On  September  30, 2004,  we entered  into an amended and restated  private
equity credit agreement with Crammer Road LLC ("Crammer Road"), a Cayman Islands
limited  liability  company.  The  September  30,  2004  private  equity  credit
agreement  superseded and replaced a private equity credit  agreement dated July
25, 2002 between us and Crammer Road.  The new  agreement  permits us to sell to
Crammer Road shares of our common  stock having an aggregate  value of up to $50
million (the maximum commitment  amount), in exchange for cash, pursuant to puts
made by us.  The  agreement  requires  us to sell to  Crammer  Road at  least an
aggregate of $5 million of our common stock (the minimum commitment  amount), in
exchange for cash. All sales of our common stock to Crammer Road pursuant to the
agreement  will be at a 9% discount  from the market  price of our common  stock
(defined  as the average of the lowest  closing bid price for any three  trading
days during the ten trading days  immediately  following  the put date).  We are
obligated to register for resale shares of our common stock sold pursuant to the
agreement  in an  amount no less than the  number of shares  for which  puts are
made, but in no event less than 150% of the minimum  commitment amount. In order
for us to be able to sell shares to Crammer Road pursuant to the  agreement,  we
must  obtain  stockholder  approval  of an  amendment  to  our  Second  Restated
Certificate of Incorporation  to sufficiently  increase the number of authorized
shares  of our  common  stock  and must  establish  and  maintain  an  effective
registration statement with the Securities and Exchange Commission to permit the
resale of shares sold to Crammer Road pursuant to the agreement.

9.   Capital Stock:

Common Shares Available for Future Issuance

     At  September   30,  2004,   we  were  required  to  reserve  for  issuance
approximately  6.6 billion shares of common stock calculated at the $0.020 price
per share on that date (or the discount  therefrom as provided under  applicable
exchange or conversion agreements).  At September 30, 2004, the number of shares
required to be reserved  for  issuance  exceeded  the number of  authorized  but
unissued  shares  of our  common  stock.  As a result,  at our next  stockholder
meeting, we intend to seek stockholder  approval of an amendment to our Restated
Certificate  of  Incorporation  to increase the number of  authorized  shares of
common  stock.  At  September  30,  2004,  we have been unable to satisfy  valid
conversion,  exchange and share issuance requests to issue  approximately  157.6
million  shares  of our  common  stock  because  of an  insufficient  number  of
authorized but unissued shares.

NCT Group, Inc. Preferred Stock

     At September 30, 2004,  we had one  designation  of issued and  outstanding
preferred stock, our series H convertible  preferred stock,  consisting of 2,100
designated  shares. We are obligated to register for resale shares of our common
stock issuable upon the conversion of the 1,752 issued and outstanding shares of
series H preferred  stock at September 30, 2004. The series H preferred stock is
senior in rank to our  common  stock and has a  liquidation  value  equal to the
dividends  plus  the  stated  value  ($10,000  per  share)  in the  case  of our
liquidation,  dissolution  or winding  up. The holder of our series H  preferred
stock  (Crammer  Road) has no voting rights  (except as may be required by law).
Each share of series H preferred stock is convertible  into shares of our common
stock at 75% of the  average  closing  bid  price of our

                                       17



common stock for the five-day trading period immediately  preceding  conversion.
Crammer  Road is subject to a  limitation  on its  percentage  ownership  of our
outstanding  common stock.  The series H preferred  stock is redeemable by us in
cash at any time at a  redemption  price that is a function of the time  between
the date  the  series H was  originally  issued  and the  redemption  date.  The
redemption  price  ranges  from 85% of  stated  value  (within  three  months of
issuance) to 120% of stated value (after nine months from issuance).  On May 11,
2004,  we issued 27 shares  ($270,000  stated  value) of our series H  preferred
stock to Crammer Road for cash  advanced in prior years of $230,000 less related
fees of $24,500.  In  connection  with the  issuance,  a  beneficial  conversion
feature of $0.1 million was recorded as a reduction to the  outstanding  balance
of the  preferred  stock and an  increase to  additional  paid-in  capital.  The
beneficial  conversion  feature was immediately  amortized  because the series H
preferred  is eligible to be  converted  on the date of  issuance.  For the nine
months ended  September  30, 2004,  amortization  of the  beneficial  conversion
feature on the series H preferred stock was $0.1 million. For the three and nine
months ended  September 30, 2004, we calculated  the 4% dividends  earned by the
holder of the outstanding series H preferred stock at approximately $0.2 million
and $0.5  million,  respectively.  The  amortization  of  beneficial  conversion
feature  and  the  dividend  amount  is  included  in the  calculation  of  loss
attributable to common stockholders.

     We received a request to convert 189 shares  ($1,890,000  stated  value) of
series H preferred stock plus accrued  dividends into 52.5 million shares of our
common  stock that we could not  fulfill  because of an  insufficient  number of
authorized  but  unissued  shares of common  stock.  Under  the  Certificate  of
Designations,  Preferences and Rights governing the series H preferred stock and
incorporated into the June 21, 2002 exchange  agreement  pursuant to which these
shares  were  sold  by us to  Crammer  Road,  Crammer  Road is  entitled  to (i)
compensation for late delivery of conversion shares of 1% of the stated value of
series H not converted  ($18,900) per business day beginning  March 4, 2004, the
12th business day after the conversion  date; or (ii) ordinary  contract  breach
damages. In addition,  if Crammer Road elects to purchase on the open market the
number of our common  shares it should  have been  issued  upon  exchange of the
series H shares,  Crammer Road is entitled to a payment equal to the excess,  if
any,  of the open  market  price  over the  conversion  price.  Neither of these
remedies has yet been  demanded by Crammer  Road.  For the three and nine months
ended September 30, 2004, we recorded  charges of $1.2 million and $2.7 million,
respectively,  for  non-conversion  of series H preferred  stock into our common
stock. The non-conversion  charges and dividends are included in the calculation
of loss attributable to common stockholders.

     We are obligated to register for resale shares of our common stock issuable
upon the  conversion  of the 1,752  issued  and  outstanding  shares of series H
preferred  stock at September 30, 2004.  Pursuant to the terms of a registration
rights  agreement  with Crammer Road, we were  obligated to file a  registration
statement covering these shares no later than August 28, 2004. Because we do not
have a sufficient number of authorized shares of NCT common stock to issue these
shares,  we have not been able to file a  registration  statement.  As a result,
Crammer  Road is entitled to  liquidated  damages at the rate of 2% per month of
the stated value of our outstanding  series H preferred stock. For the three and
nine months ended  September  30, 2004 this  resulted in a charge to  Additional
Paid In Capital of $0.4 million.

Artera Group, Inc. Preferred Stock

     We are obligated to register for resale shares of our common stock issuable
upon the exchange of 4,276 shares of Artera  series A preferred  stock.  For the
three  and nine  months  ended  September  30,  2004,  we  incurred  charges  of
approximately $0.1 million and $0.4 million,  respectively, for non-registration
of the underlying  shares of our common stock.  Pursuant to the exchange  rights
agreement,  we have 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 their shares into our
preferred stock (a series to be designated) thirty days after receipt of written
notice.  In 2003,  we received  requests to exchange  Artera  series A preferred
stock into our common stock and have been unable to fulfill these requests.  For
the three and nine  months  ended  September  30,  2004,  we  calculated  the 4%
dividends  earned by  holders  of the Artera  series A  preferred  stock at $0.1
million  and  $0.2  million,  respectively.  The  non-registration  charges  and
dividends  are  included  in the  calculation  of loss  attributable  to  common
stockholders.

                                       18



Transactions Affecting the Common Stock of Pro Tech Communications, Inc.

     At March 31, 2004, NCT Hearing Products, Inc., our wholly-owned subsidiary,
owned approximately 82% of the outstanding Pro Tech Communications,  Inc. common
stock.  On April 5,  2004,  NCT  Hearing  converted  $0.6  million  of its notes
receivable due from Pro Tech into 27,846,351 shares of Pro Tech common stock. In
addition,  on April 6, 2004, NCT Hearing transferred 2,000,000 shares of its Pro
Tech  common  stock to  outside  consultants  as  consideration  for  consulting
services  valued at  approximately  $46,000.  On April  21,  2004,  NCT  Hearing
expanded its existing exclusive  worldwide  technology license with Pro Tech. As
consideration,  NCT Hearing was issued 9,821,429 shares of Pro Tech common stock
valued at $0.3  million.  As noted above in 2004, 40 shares of Pro Tech series B
preferred stock, plus accrued dividends, were converted into 2,522,042 shares of
Pro Tech common stock. At September 30, 2004, NCT Hearing held approximately 86%
of the outstanding Pro Tech common stock.

Options

     During the nine months ended  September  30,  2004,  our Board of Directors
granted  options and stock awards under the 2001 Stock and  Incentive  Plan (the
"2001  Plan") for an  aggregate  of  29,380,000  shares of our  common  stock at
exercise  prices  reflecting  market  prices  on the dates of grant  subject  to
sufficient  increases in the number of authorized shares of common stock and the
number  under the 2001 plan (see Note 2)  subject  to  stockholder  approval  of
sufficient  increases in the number of shares of our common stock (i) authorized
and (ii)  available  for issuance  under the 2001 plan.  (i) At the time of such
stockholder  approval,  if the market  value of our  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.  If stockholder  approval of
the  increase is not  obtained  at an annual  meeting of  shareholders,  options
granted  will be reduced  pro rata for the excess  unauthorized  shares and (ii)
upon such stockholder  approval, if the market value of our common stock on that
date exceeds the market price on the award date, we will incur a non-cash charge
to earnings  equal to the difference  between the two market  prices,  times the
number of shares under the stock award. Of these grants, 27,380,000 were granted
to officers,  directors  and  employees  and  2,000,000  were granted as partial
consideration  for  consulting  services.  We estimated  the fair value of these
consulting 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 and nine  months  ended  September  30,  2004,  we  recorded  charges  for
consulting   services  of   approximately   $0.1   million  and  $0.2   million,
respectively,  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.  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 nine months ended  September 30, 2004, in  conjunction  with the
issuance of convertible  notes, we issued to Carole Salkind  warrants to acquire
an  aggregate  of  987,000,000  shares of our common  stock at  exercise  prices
ranging  from $0.020 to $0.053 per share.  The fair value of these  warrants was
approximately $24.0 million  (determined using the Black-Scholes  option pricing
model).   Based  upon  the  allocation  of  the  relative  fair  values  of  the
instruments,  we recorded a discount to the  convertible  notes issued to Carole
Salkind of $16.9 million during the nine months ended September 30, 2004.

                                       19



10.  Related Parties:

Carole Salkind

     During the nine months ended September 30, 2004, we issued $60.1 million of
8%  convertible  notes due upon demand to Carole Salkind (see Note 6) along with
five-year  warrants to acquire an aggregate of 987,000,000  shares of our common
stock (see Note 9).  Consideration  paid for these notes included  approximately
$6.3  million  cash  and  cancellation   and  surrender  of  notes   aggregating
approximately  $46.6 million,  along with default penalty and accrued  interest.
Carole Salkind has demanded,  and we have agreed, that to the extent required in
connection  with her security  interests under our secured notes to her, we will
pay the legal fees she incurs as a result of legal matters (see Note 11).

Indebtedness of Former 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 NCT 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
2004.

     Effective  April 30, 2004,  Jonathan M.  Charry,  Ph.D.  resigned  from his
employment  with us as our Senior  Vice  President,  Corporate  Development.  On
various  dates  in 2000  and  2001,  Dr.  Charry  had  entered  into  short-term
promissory  notes to borrow funds from us in  anticipation of cash overrides due
him  under  his  incentive  compensation  arrangement.  As of May 1,  2002,  the
borrowed funds had not been repaid but were  consolidated  with interest into an
outstanding  promissory  note due January  15,  2003 for a  principal  amount of
$107,960.  The note bore interest at an annual rate of 6.0% through its due date
of January 15, 2003, and bears  interest at prime plus 5% thereafter.  This note
was not paid when due on January  15,  2003 and became  past due. We continue to
seek  collection  on the May 1, 2002 note.  In 2004, we recorded an allowance of
approximately $0.1 million for the portion of a May 1, 2002 note receivable from
Dr. Charry (plus accrued interest) exceeding the amount we owed to Dr. Charry.

Kambrium, AB

     On May 20,  2004,  we entered  into a one-year  consulting  agreement  with
Kambrium,  AB, a Swedish  consulting  firm.  Under this  agreement,  Kambrium is
assisting us in establishing distribution  relationships,  large end user sales,
resellers,   capital  funding,   joint  venture  partners  and  private  network
opportunities  for our Artera Group business and our Artera Turbo product lines,
primarily in Scandinavia.  We paid Kambrium an up-front, one-time engagement fee
of  $32,800 to cover  Kambrium's  first-year  expenses  for their  provision  of
services to us. In addition,  our agreement  with  Kambrium  provides for future
pay-for-performance consideration that is generally based on a percentage of the
value  of the  revenue  or  funding  received  by us as a result  of  Kambrium's
efforts. Kambrium is currently developing several significant business prospects
for our Artera Group business and our Artera Turbo product lines. Dr. Charry was
engaged by Kambrium to provide  Kambrium  with product  expertise to  facilitate
Kambrium's efforts on our behalf.

Manatt Jones Global Strategies, LLC

     On July 1, 2004, we entered into a sixteen-month  consulting agreement with
Manatt Jones Global  Strategies,  LLC, a consulting  firm. Under this agreement,
Manatt Jones is assisting us in establishing distribution  relationships,  large
end user sales,  resellers,  capital funding, joint venture partners and private
network opportunities for our Artera Group business and our Artera Turbo product
lines,  primarily in Mexico, Latin America and Asia through the firm's extensive
contacts in those regions,  but also in the United States and elsewhere  through
the firm's extensive contacts in the Washington,  D.C. area. For example, two of
the principals of Manatt Jones, one a former United States  ambassador to Mexico
and the other a former  United  States  ambassador  to Malaysia,  are  currently
pursuing  potential  business  opportunities  on our behalf.  Manatt  Jones also
provides us with use of their Washington,  D.C. and New

                                       20



York City  offices.  Under this  agreement,  we pay a monthly  fee of $16,250 to
Manatt Jones for these services.  Manatt Jones recruited Dr Charry to serve as a
Managing Director in which capacity he is able to support Manatt Jones's efforts
on our behalf as a result of his availability and his experience with our Artera
Group business.

LightSpeed Networks, Inc.

     On July 30, 2004,  we entered  into a two-year  consulting  agreement  with
LightSpeed Networks,  Inc., a consulting firm. Under this agreement,  LightSpeed
will  assist  us, in  particular  Artera  Group,  in  establishing  distribution
relationships  and securing capital,  funding and joint ventures.  Our agreement
with LightSpeed provides for future  pay-for-performance  consideration (after a
threshold  is met) that is generally  based on a percentage  of the value of the
revenue or  funding  received  by us as a result of  LightSpeed's  efforts.  Dr.
Charry is the President and sole stockholder of LightSpeed.  In addition,  under
the agreement with LightSpeed, we agreed to waive the expiration of Dr. Charry's
options  that  otherwise  would have expired  three  months  after Dr.  Charry's
resignation  from NCT and to accelerate the vesting of any unvested options then
held by Dr.  Charry,  in order to provide Dr.  Charry  additional  incentive  to
further our business  objectives through his efforts with LightSpeed,  resulting
in a charge of $0.1 million.

Alpha Capital Aktiengesellschaft and Libra Finance, S.A.

     In April 2003,  we issued a  convertible  note in the  aggregate  principal
amount of $235,000 to Alpha Capital  Aktiengesellschaft,  a beneficial  owner of
more than 5% of NCT common  stock.  The note matures on April 22, 2005 and bears
interest  at 8% per annum.  The note is  convertible  into  shares of NCT common
stock at a  conversion  price per share of $0.04.  We would be  required to make
certain liquidating damages payments if we fail to effect a requested conversion
in a timely manner. We also have an obligation to register for resale the shares
of NCT common stock issuable upon conversion of the note.

     In September 2003, we issued a convertible note in the aggregate  principal
amount of $400,000 to Alpha  Capital and an additional  convertible  note in the
aggregate  principal  amount of $40,000 to Libra  Finance,  S.A.,  a third party
finder and a  beneficial  owner of more than 5% of NCT common  stock.  The notes
mature on  September  4, 2005 and bear  interest at 8% per annum.  The notes are
convertible  into shares of NCT common stock at a conversion  price per share of
80% of the average  closing bid price of NCT common  stock for the five  trading
days prior to  conversion.  We would be  required  to make  certain  liquidating
damages payments if we fail to effect a requested conversion in a timely manner.
We also have an obligation to register for resale the shares of NCT common stock
issuable upon conversion of the note.

     In July 2004,  we issued a  subordinated  secured  convertible  note in the
aggregate  principal  amount  of  $400,000  to Alpha  Capital  and an  unsecured
convertible note in the aggregate  principal amount of $40,000 to Libra Finance,
as third party finder. The notes mature on July 23, 2006 and bear interest at 8%
per  annum.  The notes are  convertible  into  shares of NCT  common  stock at a
conversion  price per share equal to the lesser of $0.0232 or 80% of the average
closing  bid  price of NCT  common  stock  for the five  trading  days  prior to
conversion. We would be required to make certain payments if we fail to effect a
requested  conversion in a timely manner. In connection with the issuance of the
note to Alpha  Capital,  we issued Alpha Capital  five-year  warrants to acquire
5,555,556 shares of NCT common stock at an exercise price per share equal to the
conversion  price of the note. We also have an obligation to register for resale
the  shares  of NCT  common  stock  issuable  upon  conversion  of the notes and
exercise of the warrants.

Indemnification of Management

     In January 2004, we agreed to indemnify  five of our 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
suits brought by PRG (see Note 11).

                                       21



     In May 2004,  we agreed  to  indemnify  our  Chairman  and Chief  Executive
Officer for any  liabilities  that may arise against him in a lawsuit brought in
Connecticut against him, NCT and NCT's subsidiaries  Midcore Software,  Inc. and
Artera Group,  Inc. by Jerrold  Metcoff and David Wilson and to provide him with
legal representation in the suit (see Note 11).

11.  Litigation:

Production Resource Group Litigation

     On June 6, 2001, PRG brought suit in Connecticut state court against us and
our subsidiary,  Distributed Media Corporation ("DMC"), for breach of agreements
and  instruments  relating to the lease of some Sight & Sound(R)  equipment.  On
December  20,  2001,  NCT and DMC  accepted  an  Offer of  Judgment  in the suit
requiring NCT and DMC to pay PRG $2.0 million.  On January 2, 2002,  outside the
scope of that  judgment,  PRG  amended  its  complaint  to allege  that  Michael
Parrella (our Chairman and Chief Executive Officer),  in dealing with PRG on our
behalf,  committed  breaches  of good  faith  and  fair  dealing,  unfair  trade
practices and fraud. On or about December 15, 2003, PRG brought suit in Delaware
state court against NCT, DMC,  Michael  Parrella,  Irene Lebovics (our President
and a Director),  John McCloy II (a Director) and Sam Oolie (a Director).  On or
about May 14, 2004, PRG brought a second suit in Connecticut  state court,  this
one  against  NCT and  Carole  Salkind  (a  secured  lender  to  NCT),  alleging
fraudulent  transfers in connection with certain  collateral Ms. Salkind has for
her loans to NCT.

     In the first  Connecticut  case,  in the  portion  against  NCT and DMC, on
February  25,  2004 we  surrendered  our 5,876  shares  of  common  stock of our
subsidiary,  NCT Audio  Products,  Inc.,  representing  100% of the  issued  and
outstanding  shares of NCT Audio, for possible sale for the benefit of PRG. This
surrender  may  adversely  affect  our right to any  further  proceeds  from the
TSA/TST  bankruptcy  estate,  in which NCT Audio is a creditor with a continuing
interest  under  the  plan  of  reorganization  approved  by  the  court  in the
bankruptcy case. At the same time, DMC surrendered DMC's 20,000 shares of common
stock of our subsidiary,  DMC Cinema,  Inc.,  representing 84% of the issued and
outstanding  shares  of DMC  Cinema,  its 100  shares  of  common  stock  of our
subsidiary,   Health  Radio  Network,   Inc.  (f/k/a  DMC   HealthMedia   Inc.),
representing 100% of the issued and outstanding  shares of Health Radio Network,
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) Health Radio Network, for possible sale for the
benefit of PRG. We  reported to the court that all of the other  equity and debt
securities we own could not be surrendered  because they are covered by security
interests in favor of Carole Salkind and are in her possession. On June 4, 2004,
PRG  filed a motion  for an Order in Aid of  Execution  (i)  authorizing  PRG to
institute  collections  proceedings and property executions against subsidiaries
of NCT and DMC for  amounts  owed to NCT and DMC  under  intercompany  notes and
licenses,   (ii)  authorizing  PRG  to  institute  collections  proceedings  and
executions  directly  against  others  owing  money  to NCT and DMC and to their
subsidiaries (e.g., licensees paying royalties),  (iii) prohibiting intercompany
transfers of cash or other assets among NCT, DMC and their subsidiaries and (iv)
compelling  additional  post-judgment  discovery  disclosures  by NCT and DMC. A
hearing  on the  motion  was held on August 2,  2004 but was  adjourned  pending
submission of additional briefs on issues (i) and (ii) above.  Those briefs were
submitted in early  September  2004. On October 27, 2004, the Court denied PRG's
motion on issues (i) and (ii) above. The Court's ruling on issues (iii) and (iv)
above has not yet been issued. Carole Salkind has demanded,  and we have agreed,
that to the extent required in connection with her security  interests under our
secured  convertible  notes to her,  we will pay the legal  fees she incurs as a
result  of  PRG's  efforts  to  collect  on its  judgment  against  NCT in  this
Connecticut action. At September 30, 2004,  approximately  $20,000 in such legal
fees have been  incurred by Carole  Salkind and will be paid by NCT. At December
31, 2003, the net  liabilities  included in our condensed  consolidated  balance
sheet  related to NCT Audio,  DMC Cinema  and Health  Radio  Network  were $16.1
million, $4.9 million and $1.7 million, respectively. At September 30, 2004, the
net liabilities included in our condensed  consolidated balance sheet related to
NCT Audio, DMC Cinema and Health Radio Network were $15.1 million,  $5.0 million
and $2.1 million,  respectively.  For the nine months ended  September 30, 2003,
the  net  earnings   (loss)  before  income  taxes  included  in  our  condensed
consolidated  statement of operation related to NCT Audio, DMC Cinema and Health
Radio Network were $1.8 million,  less than $(0.1)  million and $(0.4)  million,
respectively.  For the nine months ended  September  30, 2004,  the net earnings
(loss) before

                                       22



income  taxes  included in our  condensed  consolidated  statement  of operation
related to NCT Audio,  DMC Cinema and Health Radio  Network  were $1.1  million,
$(0.1) million and $(0.4) million, respectively.

     In the first  Connecticut case, in the portion against Michael Parrella (as
to which we have agreed to indemnify Mr. Parrella),  on March 11, 2004 the court
denied Mr. Parrella's motion to dismiss all then remaining claims against him in
the case.  On October 25, 2004,  shortly  before trial was scheduled to begin on
these remaining claims,  PRG withdrew its complaint against Mr. Parrella without
prejudice.  No payment  was made or agreed to be made by Mr.  Parrella to PRG in
connection with this withdrawal.

     In the  Delaware  case,  on January  6,  2004,  PRG  amended  its  Delaware
complaint to add Cy Hammond (Chief Financial  Officer and, as of March 17, 2004,
a Director of NCT) as a defendant. 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).  PRG's complaint as amended  alleges that NCT and DMC are insolvent,  that
during the insolvency the individual defendants owe a fiduciary duty to PRG as a
judgment creditor of NCT and DMC in the Connecticut  litigation described above,
and that they  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  described  above  remaining   unsatisfied  and  the
appointment  of a  receiver  over the  business  and  assets of NCT and DMC.  On
February 13, 2004, the  defendants  filed a motion to dismiss all claims in this
case. On April 12, 2004, the defendants amended their motion to dismiss. We have
agreed to indemnify the individual  defendants,  to the extent  permitted by our
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.  On February 25, 2004 and May 5, 2004, our director and officer
indemnification insurers, respectively,  initially denied coverage. We intend to
challenge the initial indemnification insurance denials if our amended motion to
dismiss all claims in the case is denied.  Discovery in the action has begun.  A
hearing on the  defendants'  amended  motion to dismiss  (and on some  discovery
motions by plaintiff)  occurred  September 20, 2004. NCT and DMC intend, and the
individual  defendants have told us that they intend, to deny and defend against
all allegations  remaining  after the court's  decision on the amended motion to
dismiss.

     In the  second  Connecticut  case,  PRG  seeks to have the  court  void our
transfer of possession of stock  certificates  and  promissory  notes we held to
Carole  Salkind  (who  has  security  interests  in such  assets),  so that  the
certificates  and notes,  once returned,  may be subject to judicial  process in
PRG's first  Connecticut case,  described above. In addition,  PRG seeks to have
the court  re-characterize  Salkind's  secured loans to us as equity rather than
debt,  which would give PRG  greater  rights  against the secured  assets in the
first  Connecticut  case.  PRG  seeks,  in the  alternative,  to have the  court
subordinate  the Salkind debt to our debts to other creditors  (including  PRG),
again  increasing  PRG's rights  against  these assets in the first  Connecticut
case. PRG also seeks compensatory damages, punitive damages and attorneys' fees,
all in unspecified  amounts.  We intend to deny all of the material  allegations
against us in the suit and to defend the suit  vigorously.  Ms. Salkind has told
us that she intends to deny all of the material  allegations  against her in the
suit and defend herself in the suit vigorously. Ms. Salkind has demanded, and we
have  agreed,  that to the  extent  required  in  connection  with her  security
interests under our secured convertible notes to her, we will pay the legal fees
she incurs as a result of the PRG claims in this second  Connecticut  action. At
September 30, 2004,  approximately  $2,000 in such legal fees have been incurred
by Carole Salkind and will be paid by NCT.

Founding Midcore Shareholder Litigation

     On or about  April 16,  2004,  Jerrold  Metcoff  and David  Wilson  filed a
complaint  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.  On or
about June 17, 2004,  Messrs.  Metcoff and Wilson amended their complaint to add
claims against the existing defendants relating primarily to their dealings with
Carole  Salkind and, in a related  filing on July 12, 2004,  asked the court for
permission  to add Ms.  Salkind as a defendant.  On October 26, 2004,  the Court
granted the permission to add Carole  Salkind as a defendant.  This action arose
out of the  August  29,  2000  Agreement  and Plan of Merger  pursuant  to which
Messrs.  Metcoff, Wilson and others sold to us 100% of the outstanding shares of
a corporation that was merged into and became Midcore Software, Inc.

                                       23



A look-back provision in the agreement requires us to issue additional shares of
our common  stock to Messrs.  Metcoff and Wilson to guarantee a fixed value to a
prior  share  issuance  by us that  served as  partial  consideration  under the
agreement.  Under  the  formula  in the  agreement,  we are  required  to  issue
26,193,025 shares 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 us 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,  we are required to issue 34,166,551
shares for the royalty payment.  We 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,  as
amended,  alleges breaches of the August 29, 2000 agreement and related improper
acts and omissions, including (i) our failure 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's and Wilson's contractual relations with
NCT and Midcore;  (vi) our failure to deliver documents pertaining to resales by
Messrs.  Metcoff  and Wilson of the shares of our common  stock they did receive
under the August 29, 2000  agreement  and (vii)  fraudulent  transfers and civil
conspiracy of NCT and Ms. Salkind in a number of our financing  transactions and
in the treatment of our assets constituting  collateral in such financings.  The
complaint, as amended, seeks damages,  punitive damages, interest and attorneys'
fees, all in unspecified amounts. On July 2, 2004, NCT, Midcore,  Artera and Mr.
Parrella  filed a motion to strike a number of the  claims  against  them in the
amended complaint.  A hearing on that motion is scheduled for November 22, 2004.
On July 6, 2004, the case was transferred to  Connecticut's  Complex  Litigation
Docket in Waterbury.  On September 24, 2004, the plaintiffs filed an application
for a prejudgment  attachment and garnishment of the assets of NCT,  Midcore and
Mr.  Parrella to the extent of  $4,200,000,  which they asserted is likely to be
the amount of a judgment in their favor in the case. NCT and Midcore intend, and
Mr.  Parrella  has  told us that he  intends,  to  object  to this  application.
Discovery in the case has begun.  We have agreed to indemnify Mr.  Parrella,  to
the extent permitted by our 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.  We have  submitted  the claims  against Mr.
Parrella to its director and officer indemnification  insurance carrier, but the
carrier has not yet  responded to confirm or  initially  deny  coverage.  Carole
Salkind  has  demanded,  and we have  agreed,  that to the  extent  required  in
connection  with her security  interests under our secured notes to her, we will
pay the  legal  fees she  incurs as a result of the  claims in this  action.  At
September 30, 2004,  approximately  $1,000 in such legal fees have been incurred
by Carole Salkind and will be paid by NCT. With respect to all claims  remaining
after the court's decision on the motion to strike described above, we intend to
defend against all claims against us in the action and Midcore and Artera intend
to deny and defend against all claims against them in the action.  Mr.  Parrella
has told us that he intends to deny and defend against all claims against him in
the action.  Ms. Salkind has told us that, if she is served as a defendant under
the amended complaint, she intends to deny and defend against all claims against
her therein.

     Reference  is made to our  Annual  Report on Form  10-K for the year  ended
December 31, 2003,  for further  information  regarding the foregoing as well as
other  litigation  related  matters.  We  believe  there  are  no  other  patent
infringement  claims,  litigation,  matters or unasserted  claims other than the
matters  discussed  above or in our most  recent  Form  10-K that  could  have a
material adverse effect on our financial position and results of operations.

12.  Segment Information:

     NCT is organized into three operating segments:  communications,  media and
technology.   To  reconcile  the  reportable   segment  data  to  the  condensed
consolidated   financial  statements,   we  capture  other  information  in  two
categories: other-corporate and other-consolidating. Other-corporate consists of
items  maintained  at  our  corporate  headquarters  and  not  allocated  to the
segments.  This includes most of our 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.

                                       24



Other-consolidating  consists  of items  eliminated  in  consolidation,  such as
intercompany revenue.

     During the three and nine months ended  September  30, 2004,  no geographic
information  for revenue from  external  customers or for  long-lived  assets is
disclosed,  as our primary markets and capital  investments were concentrated in
the United States.

     Reportable  segment data for the three and nine months ended  September 30,
2004 and September 30, 2003 is as follows (in thousands):





For the three months ended               Communi-                           Reportable    --------- Other ---------       Grand
September 30, 2004:                      cations      Media    Technology    Segments    Corporate     Consolidating      Total
- -------------------------------------   --------------------------------------------------------------------------------------------
                                                                                                     
License fees and royalties - external   $   432      $  535     $     15     $    982     $      -       $        -       $    982
Other revenue - external                    418          39            -          457            -                -            457
Other revenue - other operating
     segments                               303           3            -          306           14             (320)             -
Net (loss) income                         1,796      (1,014)          83          865      (11,881)             602        (10,414)


For the three months ended               Communi-                           Reportable    --------- Other ---------       Grand
September 30, 2003:                      cations      Media    Technology    Segments    Corporate     Consolidating      Total
- -------------------------------------   --------------------------------------------------------------------------------------------
License fees and royalties - external   $   160       $ 535     $     14     $    709     $      2       $        -       $    711
Other revenue - external                    440          39            -          479            -                -            479
Other revenue - other operating
     segments                               266           3            -          269            1             (270)             -
Net (loss) income                        (2,398)       (897)          26       (3,269)         361              596         (2,312)


For the three months ended               Communi-                           Reportable    --------- Other ---------       Grand
September 30, 2004:                      cations      Media    Technology    Segments    Corporate     Consolidating      Total
- -------------------------------------   --------------------------------------------------------------------------------------------
License fees and royalties - external   $   914     $ 1,605     $    146     $  2,665     $      -       $        -       $  2,665
Other revenue - external                  1,288         120            -        1,408                                        1,408
Other revenue - other operating
     segments                               886           5            -          891          342           (1,233)             -
Net (loss) income                        (3,714)     (2,982)         140       (6,556)     (31,441)           1,795        (36,202)


For the three months ended               Communi-                           Reportable    --------- Other ---------       Grand
September 30, 2003:                      cations      Media    Technology    Segments    Corporate     Consolidating      Total
- -------------------------------------   --------------------------------------------------------------------------------------------
License fees and royalties - external   $   396     $ 1,605     $     14     $  2,015     $      7       $        -       $  2,022
Other revenue - external                  1,317          83            -        1,400            -                -          1,400
Other revenue - other operating
     segments                               802           6            -          808          170             (978)             -
Net (loss) income                        (8,367)     (2,440)          84      (10,723)      (8,070)           1,789        (17,004)



13.  Subsequent Events:

     On October 1, 2004,  we issued Ms.  Salkind an 8%  convertible  note in the
principal amount of $0.4 million,  for which Ms. Salkind paid us $0.4 million in
cash.  The note is due April 1, 2005 and may be converted  into our common stock
(at $0.020 per share)  and  exchanged  for shares of common  stock of any of our
subsidiaries  (except Pro Tech) that makes a public offering of its common stock
(at the public  offering  price).  In conjunction  with this note  issuance,  we
issued Ms.  Salkind a five-year  warrant to acquire 6.75  million  shares of our
common stock at an exercise  price per share of $0.020.  The relative  estimated
fair value of the warrant will be reflected  as original  issue  discount to the
note and amortized as interest expense over the term of the note.

     On October 15, 2004, we issued Ms.  Salkind an 8%  convertible  note in the
principal amount of $0.425 million, for which Ms. Salkind paid us $0.425 million
in cash.  The note is due April 15,  2005 and may be  converted  into our common
stock (at $0.019 per share) and  exchanged for shares of common stock of any our
subsidiaries  (except Pro Tech) that makes a public offering of its common stock
(at the public  offering  price).  In conjunction  with this note  issuance,  we
issued Ms.  Salkind a five-year  warrant to acquire  7.5  million  shares of our
common stock at an exercise  price per share of $0.019.  The relative

                                       25



estimated fair value of the warrant will be reflected as original issue discount
to the note and amortized as interest expense over the term of the note.

     On October 21, 2004, we issued Carole Salkind an 8% convertible note in the
principal  amount of  approximately  $0.5  million to cure our  default  under a
demand note dated June 16, 2004. On October 19, 2004,  Ms. Salkind made a demand
for  payment of the note.  The  principal  amount of the  October  21, 2004 note
represents the principal rolled over ($0.425  million),  default penalty (10% of
the principal in default) and accrued  interest.  The note is due April 21, 2005
and may be converted  into our common  stock at a conversion  price per share of
$0.019  and  exchanged  for  shares of common  stock of any of our  subsidiaries
(except  Pro Tech) that  makes a public  offering  of its  common  stock (at the
public offering price).  In conjunction  with this note issuance,  we issued Ms.
Salkind a five-year warrant to acquire 8.0 million shares of our common stock at
an exercise price per share of $0.019.  The relative estimated fair value of the
warrant will be reflected as original  issue  discount to the note and amortized
as interest expense over the term of the note


ITEM 2.    MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS

Caution Concerning Forward-Looking Statements

     This report contains forward-looking statements, in accordance with Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange  Act  of  1934,  as  amended,   that  reflect  our  current  estimates,
expectations and projections  about our future results,  performance,  prospects
and  opportunities.  Forward-looking  statements include all statements that are
not historical  facts.  These  statements are often  identified by words such as
"anticipate," "believe," "could," "estimate," "expect," "intend," "plan," "may,"
"should,"  "will,"  "would"  and  similar  expressions.   These  forward-looking
statements are based on information currently available to us and are subject to
numerous  risks  and   uncertainties   that  could  cause  our  actual  results,
performance,   prospects  or  opportunities  to  differ  materially  from  those
expressed  in, or implied  by, the  forward-looking  statements  we make in this
report.  Important  factors  that  could  cause  our  actual  results  to differ
materially  from the results  referred to in the  forward-looking  statements we
make in this report include:

o    our ability to generate sufficient revenues to sustain our current level of
     operations and to execute our business plan;
o    our ability to obtain additional financing if and when necessary;
o    the level of demand for our products and services;
o    the level and intensity of competition in our industries;
o    our ability to develop new products and the  market's  acceptance  of these
     products;
o    our ability to maintain and expand our strategic relationships;
o    our ability to protect our intellectual property;
o    difficulties or delays in manufacturing;
o    our ability to effectively manage our operating costs;
o    our ability to attract and retain key personnel; and
o    additional factors discussed in our Annual Report on Form 10-K for the year
     ended  December  31, 2003 and our other  filings  with the  Securities  and
     Exchange Commission.

     You should not place  undue  reliance  on any  forward-looking  statements.
Except as  otherwise  required  by federal  securities  laws,  we  undertake  no
obligation to publicly update or revise any forward-looking statements,  whether
as a result of new  information,  future events,  changed  circumstances  or any
other reason after the date of this report.

     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.

                                       26



Overview

     NCT designs products and develops and licenses  technologies based upon our
portfolio of patents and related proprietary rights and extensive  technological
know-how.  Our business  operations are organized into three operating segments:
communications,  media and  technology.  Our  operating  revenue is comprised of
technology  licensing  fees  and  royalties,   product  sales,  advertising  and
engineering  and  development  services.  Operating  revenue for the nine months
ended  September  30,  2004  consisted  of  approximately  65.4%  in  technology
licensing fees and royalties,  31.9% in product sales,  2.5% in advertising  and
0.2% in engineering and  development.  The mix of our revenue sources during any
reporting  period may have a material  impact on our results of  operations.  In
particular,  our execution of technology  licensing agreements and the timing of
the revenue recognized from these agreements has not been predictable.

     We have  continued  our  practice of  marketing  our  technologies  through
licensing to third parties for fees,  generally by obtaining  technology license
fees when initiating strategic  relationships with new partners,  and subsequent
royalties.   We  have  entered  into  a  number  of  licensing  agreements  with
established  firms for the integration of our technologies  into their products.
The speed with which we can achieve the  commercialization  of our  technologies
and  subsequently  receive  royalties  depends,  in part, upon the time taken by
these firms for product  testing and their  assessment  of how best to integrate
our technology into their products and manufacturing  operations.  While we work
with these firms on product testing and  integration,  we are not always able to
influence  how quickly  this process can be  completed  and a resulting  revenue
stream can be generated.  Currently,  we are selling products through several of
our licensees, including Oki, which is integrating our ClearSpeech(R) algorithms
into large scale integrated  circuits for  communications  applications,  Sharp,
which is incorporating our ClearSpeech(R)  adaptive speech filter algorithm into
third-generation cellular telephones and STMicroelectonics, which is integrating
our T2J microprocessor core into smart card applications.

Going Concern Risks

     Since  inception,  we have  experienced  substantial  recurring losses from
operations,  which  amounted to $326.1  million on a  cumulative  basis  through
September 30, 2004. Internally generated funds from our revenue sources have not
been  sufficient  to cover our  operating  costs.  The  ability  of our  revenue
sources,  especially  technology  license  fees,  royalties,  product  sales and
advertising,  to generate significant cash for our operations is critical to our
long-term success.  We cannot predict whether we will be successful in obtaining
market  acceptance  of our new products or  technologies  or in  completing  our
current licensing agreement negotiations. To the extent our internally generated
funds  are  not  adequate,  our  management  believes  we will  need  to  obtain
additional  working capital through equity and/or debt financings.  However,  we
can give no assurance that any  additional  financing will be available to us on
acceptable terms or at all. In addition, in order to obtain additional financing
through  the sale of  shares of our  common  stock,  we will need to obtain  the
approval of our stockholders of an amendment to our certificate of incorporation
to  sufficiently  increase the number of authorized  shares of our common stock.
However,  we can  give no  assurance  that  our  stockholders  would  approve  a
sufficient increase in our authorized shares of common stock.

     Our  management  believes  that  currently  available  funds  will  not  be
sufficient  to sustain our  operations  at current  levels  through the next six
months.  These funds consist of available cash and the funding  derived from our
revenue sources. Cash and cash equivalents amounted to $0.8 million at September
30, 2004 and our working capital deficit was $65.0 million. We have been able to
continue our operations by raising  additional  capital.  We have been primarily
dependent  upon funding from Carole  Salkind in 2003 and to date in 2004. In the
event that external financing is not available or timely, we will be required to
substantially  reduce our level of operations in order to conserve  cash.  These
reductions could have an adverse effect on our relationships  with our customers
and suppliers.  Reducing operating  expenses and capital  expenditures alone may
not be adequate, and continuation as a going concern is dependent upon the level
of funding realized from our internal and external funding sources, all of which
are currently uncertain.

                                       27



     Our condensed consolidated financial statements have been prepared assuming
that we will  continue as a going  concern,  which  contemplates  continuity  of
operations,  realization  of  assets  and  satisfaction  of  liabilities  in the
ordinary  course of  business.  Our ability to  continue  as a going  concern is
dependent  upon,  among  other  things,  the  achievement  of future  profitable
operations and the ability to generate  sufficient cash from operations,  equity
and/or debt  financings and other funding sources to meet our  obligations.  The
uncertainties  described in the preceding  paragraphs raise substantial doubt at
September  30,  2004  about our  ability to  continue  as a going  concern.  Our
accompanying  condensed  consolidated  financial  statements  do not include any
adjustments  relating to the  recoverability  of the carrying amount of recorded
assets or the amount of liabilities  that might result from the outcome of these
uncertainties.

Critical Accounting Policies and Estimates

     The preparation of our financial statements requires our 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
is  contained  in our  filings  with the  Securities  and  Exchange  Commission,
including 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 and later 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  and title has passed.  Revenue  from  subscription
services (included in product sales) is deferred and recognized ratably over the
period  when  the  service  is  provided  (subscription  period).  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 of  operations.  In
particular,  our execution of technology  licensing agreements and the timing of
the revenue  recognized  from these  agreements  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 September 30, 2004, our deferred revenue aggregated $1.4 million.  We do
not expect to realize any additional cash in connection with recognizing revenue
from our deferred revenue.

                                       28



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.  We also record
goodwill  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,  we test our goodwill for  impairment.  We also  recognize 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, we
evaluated the goodwill  allocated to our 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
September 30, 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  amortized  using  the  straight-line  method  over the
remaining  useful  lives,  ranging  from one to  seventeen  years.  Amortization
expense for the nine months ended  September  30, 2003 and 2004 was $0.2 million
and $0.1 million, respectively.

     We evaluate  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. We evaluate our 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  September  30,  2004,  our patent  rights and other
intangibles, net were $1.1 million.

Results of Operations

Three months ended  September 30, 2004 compared to three months ended  September
30, 2003.

     Revenue.  Total  revenue for the three months ended  September 30, 2004 was
$1.4 million as compared to $1.2 for same period in 2003.  Total revenue for the
three months  ended  September  30, 2004  consisted  of  approximately  68.2% in
technology  licensing  fees and  royalties,  29.0%  in  product  sales,  2.4% in
advertising revenue and 0.4% in engineering and development services as compared
to the  three  months  ended  September  30,  2003  of  approximately  59.7%  in
technology  licensing  fees and  royalties,  37.5% in product  sales and 2.8% in
advertising.

     Technology  licensing  fees and  royalties  were $1.0 million for the three
months ended  September 30, 2004 as compared to $0.7 million for the same period
in 2003, an increase of $0.3 million,  or 42.9%. This increase was due primarily
to royalties  resulting from the license of our  ClearSpeech(R)  adaptive speech
filter  algorithm to Sharp for use in third  generation  cellular phones and the
license  of  our  ClearSpeech(R)  algorithms  to Oki  for  use  in  large  scale
integrated circuits for communications applications.  Our recognition of license
fee  revenue for both  periods  was due  primarily  to  recognition  of deferred
revenue from the New Transducers Ltd.  ("NXT")  license.  At September 30, 2004,
our deferred revenue related to NXT was $1.1 million. No additional cash will be
realized from our deferred revenue.

     For each of the three months  ended  September  30, 2004 and 2003,  product
sales were $0.4  million.  Gross profit on product  sales,  as a  percentage  of
product sales,  for the three months ended

                                       29



September  30,  2004 and 2003 was 53.8% and 51.8%,  respectively.  For the three
months  ended  September  30,  2004 and  2003,  92% of our  product  sales  were
attributable to our communications  segment. The mix of our product sales within
the  communications  segment  for the three  months  ended  September  30,  2004
included 73% of Pro Tech products and 23% of Artera Turbo subscriptions  whereas
the same period in the prior year  included  72% of Pro Tech  products and 2% of
Artera Turbo subscriptions.  Our subscriber base that generated the Artera Turbo
product  sales for the three  months  ended  September  30,  2004  consisted  of
residential and small business users.

     Advertising  revenue was $35,000 for the three months ended  September  30,
2004  compared  to $33,000  for the same period in 2003.  Health  Radio  Network
(shares of which were surrendered in the PRG litigation - see Note 11 - notes to
the condensed consolidated financial statements) is the business responsible for
the sale of audio and visual  advertising  in  healthcare  venues  employing our
Sight & Sound(R) systems and contributed 100% of total  advertising  revenue for
both periods.

     Costs and  expenses.  Total costs and  expenses  for the three months ended
September  30, 2004 were $11.9  million  compared  to $3.5  million for the same
period in 2003, an increase of $8.4 million,  or 240%,  due primarily to an $8.3
million increase in interest expense.

     For the three  months  ended  September  30,  2004,  selling,  general  and
administrative expenses totaled $2.6 million as compared to $3.1 million for the
three months ended  September  30, 2003, a decrease of $0.5  million,  or 16.1%.
This decrease was due primarily to a $0.8 million decrease in consulting expense
resulting  from decreased  non-cash  charges from the issuance of options during
the three months ended September 30, 2004.

     For each of the three months ended  September  30, 2004 and  September  30,
2003, research and development  expenditures  totaled $0.9 million due primarily
to Artera Turbo research and  development  efforts  including the development of
other components of our Artera Turbo product offering.

     For the three months ended September 30, 2004, other (income)/expense,  net
totaled  ($3.2) million as compared to ($3.6) million for the three months ended
September 30, 2003, an increase of $0.4 million,  or 11.1%. The increase was due
primarily to a $0.7 million increase in default  penalties on convertible  notes
partially  offset by a decrease of $0.3 million in finance costs associated with
non-registration of common shares underlying convertible notes. The three months
ended  September  30, 2004 includes a $4.6 million gain on the  dissolution  and
liquidation  of Artera  Group  International  Limited and the three months ended
September 30, 2003 included gains on the settlement of lawsuits in the amount of
$4.9 million.

     For the three  months  ended  September  30, 2004,  interest  expense,  net
totaled  $11.4  million as compared to $3.1  million for the three  months ended
September  30,  2003,  an increase of $8.3  million,  or 268%.  The  increase in
interest expense was attributable to the amortization of the relative fair value
of warrants  (original  issue  discounts  and  beneficial  conversion  features)
allocated  to the related  debt.  Interest  expense for the three  months  ended
September 30, 2004 included  amortization  of original  issue  discounts of $5.0
million,  amortization of beneficial  conversion features in convertible debt of
$5.1 million, and interest on convertible debt issued by us of $1.1 million.

Nine months ended September 30, 2004 compared to nine months ended September 30,
2003.

     Revenue.  For the nine months  ended  September  30,  2004,  total  revenue
amounted  to $4.1  million,  compared  to $3.4  million  for nine  months  ended
September  30, 2003,  an increase of $0.7  million,  or 20.6 %, due primarily to
increases in our technology licensing fees and royalties.  Total revenue for the
nine  months  ended  September  30, 2004  consisted  of  approximately  65.4% in
technology  licensing  fees and  royalties,  31.9% in product  sales and 2.5% in
advertising  as  compared  to the  nine  months  ended  September  30,  2003  of
approximately 59.1% in technology licensing fees and royalties, 38.6% in product
sales, 1.5% in advertising and 0.7 % in engineering and development services.

     Technology  licensing  fees and  royalties  were $2.7  million for the nine
months ended  September

                                       30



30, 2004 as compared to $2.0 million for the same period in 2003, an increase of
$0.7  million,  or 35.0%.  The  increase  was due  primarily  to an  increase in
royalties  resulting  from the  license of our  ClearSpeech(R)  adaptive  speech
filter  algorithm  to Sharp  for use in third  generation  cellular  phones.  In
addition,  our technology  license fees increased by $0.1 million resulting from
the cross-release  agreement with Infinite Technology  Corporation (see Note 3 -
notes  to the  condensed  consolidated  financial  statements).  The  technology
licensing  fees for the nine months ended  September  30, 2004 and 2003 were due
primarily to the  recognition  of deferred  revenue from the NXT license.  As of
September 30, 2004, our deferred revenue for NXT was $1.1 million. No additional
cash will be realized from our deferred revenue balance.

     For each of the nine months  ended  September  30,  2004 and 2003,  product
sales were $1.3  million.  Gross profit on product  sales,  as a  percentage  of
product sales,  for the nine months ended  September 30, 2004 and 2003 was 51.4%
and 54.4%, respectively.  For the nine months ended September 30, 2004 and 2003,
92% and  94%,  respectively,  of our  product  sales  were  attributable  to our
communications  segment.  The mix of our product sales within the  communication
segment for the nine months ended  September  30, 2004  included 65% of Pro Tech
products  and 19% of Artera Turbo  subscriptions  whereas the same period in the
prior  year   included  72%  of  Pro  Tech  products  and  1%  of  Artera  Turbo
subscriptions. Our subscriber base that generated the Artera Turbo product sales
for the nine months ended  September 30, 2004 consisted of residential and small
business  users.  On March 22,  2004,  Avaya Inc.  announced  it is offering our
product  within  its  Network  Bandwidth   Optimization   software  solution  to
enterprise subscribers (businesses with 250 or more users) under a marketing and
distribution  agreement  that,  as  amended,  expires on October  14,  2005.  At
September 30, 2004, we had no enterprise subscribers.

     Advertising  revenue was $103,000 for the nine months ended  September  30,
2004  compared  to $53,000  for the same period in 2003.  Health  Radio  Network
(shares of which were surrendered in the PRG litigation - see Note 11 - notes to
the condensed consolidated financial statements) is the business responsible for
the sale of audio and visual  advertising  in  healthcare  venues  employing our
Sight & Sound(R) systems and contributed 100% of total  advertising  revenue for
both periods.

     Costs and  expenses.  Total costs and  expenses  for the nine months  ended
September  30, 2004 were $40.3  million  compared to $20.4  million for the same
period in 2003,  an increase of $19.9  million,  or 98%, due to a $19.7  million
increase  in  interest  expense,  net  and a  $2.9  million  increase  in  other
(income)/expense,  net,  partially offset by a $3.3 million decrease in selling,
general and administrative expenses.

     Cost of product sales was $632,000 for the nine months ended  September 30,
2004 and  $603,000 for the nine months ended  September  30, 2003.  The increase
resulted from an expansion of our Artera Turbo data centers. Cost of advertising
revenue was $12,000 for the nine months  ended  September  30, 2004  compared to
$9,000 for the same period in 2003. These costs included the commissions paid to
advertising  representative  companies and agencies and  communication  expenses
related to the Sight & Sound(R) locations in commercial and healthcare venues.

     For the  nine  months  ended  September  30,  2004,  selling,  general  and
administrative  expenses  totaled $6.8 million as compared to $10.1  million for
the nine months ended September 30, 2003, a decrease of $3.3 million,  or 32.7%.
This decrease was due primarily to a $3.4 million decrease in consulting expense
resulting  from decreased  non-cash  charges from the issuance of options during
the nine months ended September 30, 2004.

     For the nine months  ended  September  30, 2004,  research and  development
expenditures  totaled  $3.1  million as  compared  to $2.7  million for the nine
months ended  September 30, 2003, an increase of $.0.4 million,  or 14.8%.  This
increase was due primarily to: (i) a $0.4 million  increase in compensation  and
benefit  costs  related to Artera  Group,  Inc.;  (ii) a $0.1  million  increase
related to the cross-release  entered into with Infinite Technology  Corporation
(see Note 3 - notes to the condensed  consolidated  financial  statements);  and
(iii) a $0.1 million increase in the amortization of deferred charges related to
the  installation  costs of our Sight & Sound(R)  systems in commercial  venues.
These  increases were  partially  offset by a decrease in our  depreciation  and
amortization  expense  related  to our  research  equipment.  Our  research  and
development  efforts  during the nine months ended  September  30, 2004 included
development

                                       31



of other components of our Artera Turbo product  offering,  particularly for use
in the enterprise market version of Artera Turbo.

     For the nine months ended September 30, 2004, other  (income)/expense,  net
totaled  $0.7  million as compared to ($2.2)  million for the nine months  ended
September 30, 2003, an increase of $2.9 million,  or 132%.  The increase was due
primarily to a $3.6 million increase in default penalties on convertible  notes,
a $1.5 million  decrease in finance costs  associated with  non-registration  of
common shares underlying convertible notes. The nine months ending September 30,
2004 included a $4.6 million gain on the  dissolution  and liquidation of Artera
Group  International  Limited  and the nine  months  ended  September  30,  2003
included gains on the settlement of lawsuits in the amount of $5.3 million.

     For the nine months ended September 30, 2004, interest expense, net totaled
$29.0  million as compared to $9.3 million for the nine months  ended  September
30,  2003,  an  increase of $19.7  million,  or 212%.  The  increase in interest
expense was primarily  attributable  to the immediate  expensing of the relative
fair value of warrants  (original  issue  discounts  and  beneficial  conversion
features)  allocated  to the  related  debt  that is due upon  demand.  Interest
expense for the nine months ended  September 30, 2004 included  amortization  of
original issue discounts of $12.4 million, amortization of beneficial conversion
features of $13.3 million, and interest on debt issued by us of $3.2 million.

Liquidity and Capital Resources

     We have  experienced  substantial  losses from operations  since inception,
which have been recurring and amounted to $326.1  million on a cumulative  basis
through  September  30,  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    the 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 that internally  generated  funds are currently  insufficient to
meet our  short-term  and long-term  operating and capital  requirements.  These
funds include  available  cash and cash  equivalents  and revenues  derived from
technology  licensing  fees and  royalties  and  product  sales.  Our ability to
continue as a going  concern is  substantially  dependent  upon future levels of
funding  from our revenue  sources,  which are  currently  uncertain.  If we are
unable to generate sufficient revenue to sustain our current level of operations
and to execute our business plan, we will need to obtain additional financing to
maintain our current level of operations. We are attempting to obtain additional
working capital through debt and/or equity financings.  However,  we can give no
assurance that additional  financing will be available to us on acceptable terms
or at all. The failure to obtain any necessary additional financing would have a
material adverse effect on us, including causing a substantial  reduction in the
level of our  operations.  These  reductions,  in turn,  could  have a  material
adverse effect on our relationships with our licensees, customers and suppliers.
The  uncertainty  surrounding  future levels of funding from our revenue sources
and the availability of any necessary  additional  financing raises  substantial
doubt at September 30, 2004 about our ability to continue as a going concern.

                                       32



     We have entered into financing  transactions  because internally  generated
funding sources have been insufficient to maintain our operations. Our financing
transactions  to fund  our  business  pursuits  during  the  nine  months  ended
September  30, 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 Ms.  Salkind  will  continue to provide
funds to us. Our belief that funding from her will  continue is based  primarily
upon her continued  funding of us during 2002, 2003 and 2004 despite our failure
to repay her notes as the notes  matured.  However,  we have no legally  binding
assurance  that Ms.  Salkind will continue to fund us 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  September  30,  2004,  our cash and cash  equivalents  aggregated  $0.8
million.  Our working  capital  deficit was $65.0 million at September 30, 2004,
compared to a deficit of $60.8  million at December  31,  2003,  a $4.2  million
increase.  Our current assets were  approximately  $2.2 million at September 30,
2004 compared to  approximately  $2.1 million at December 31, 2003.  Our current
liabilities were  approximately  $67.2 million at September 30, 2004 compared to
approximately  $62.9 million at December 31, 2003. The $4.3 million  increase in
current   liabilities  was  due  primarily  to  the  issuance  and  rollover  of
convertible  notes to Carole  Salkind of $5.0 million (net of discounts)  and an
increase in accrued expenses of $3.9 million.  We are in default of $0.5 million
of our notes payable and $5.5 million of our convertible  notes at September 30,
2004 and are  subject to a judgment of  approximately  $2.1  million  (excluding
accrued  interest at 10%). The following  table  summarizes our  indebtedness in
default at September 30, 2004.





                                                          (in millions)
                                                       New          Defaults
                              Indebtedness          Defaults         Cured           Indebtedness
                               In Default            during          during           In Default
Notes Payable:                  12/31/03           the Period      the Period          09/30/04
                              -------------      -------------    -------------      -------------
                                                                         
Obligation to prior owner
  of Web Factory              $        2.7 (a)   $          -     $       (2.7) (c)  $          -
Former Employee / Other                0.5 (a)              -                -                0.5  (a)
                              -------------      -------------    --------------     --------------
  Subtotal                    $        3.2       $          -     $       (2.7)      $        0.5
                              -------------      -------------    --------------     --------------

Convertible Notes Payable:
Carole Salkind Notes          $          -       $       47.0     $      (46.6)      $        0.4  (a)
8% Notes                               1.0 (b)            1.6                -                2.6  (a,b)
6% Notes                               2.5 (a)              -                -                2.5  (a)
                              -------------      -------------    --------------     --------------
  Subtotal                    $        3.5       $       48.6     $      (46.6)      $        5.5
                              -------------      -------------    --------------     --------------
Grand Total                   $        6.7       $       48.6     $      (49.3)      $        6.0
                              =============      =============    =============      =============


Footnotes:
- ---------
     (a)  Default due to nonpayment.
     (b)  Default due to cross default provision (default on other debt).
     (c)  Dissolution of Artera Group International Limited.

     Net cash used in operating  activities for the nine months ended  September
30, 2004 was $7.2  million due  primarily  to funding the 2004 net loss of $36.2
million, as adjusted to reconcile to net cash.

     Our  deferred  revenue  balance at  September  30,  2004 was $1.4  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
these securities.

     Net cash used in investing  activities  was $0.1 million for the nine-month
period ended  September

                                       33



30, 2004 due to the purchase of capital equipment. The capital expenditures were
primarily  for Artera  Group,  Inc.  as we added an Artera  Turbo data center in
anticipation of future growth.

     At each of September 30, 2004 and December 31, 2003, our 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 and  realizable  values of these  securities  are subject to
substantial price volatility and other market conditions.

     Net  cash  provided  by  financing  activities  was  $7.1  million  for the
nine-month  period ended September 30, 2004 and was due to the issuance and sale
of convertible  notes to Ms. Salkind for cash  consideration of $6.3 million and
other debt proceeds of approximately $0.9 million.

     At September 30, 2004, our short-term  debt was $38.7 million  (principally
comprised of $38.1 million face value of outstanding  convertible notes payable,
net and $0.6 million of outstanding  notes  payable),  shown net of discounts of
approximately  $13.6  million  on  our  condensed  consolidated  balance  sheet,
compared to $35.5  million of  short-term  debt,  net at December 31,  2003,  an
increase  of $3.2  million.  The cash  proceeds  from  debt  issued in 2004 were
primarily used for working capital purposes.

     During the nine months ended  September 30, 2004, we issued an aggregate of
$60.1 million of convertible notes to Carole Salkind,  as consideration for $6.3
million  of cash and the  rollover  of $46.7  million  in  principal  of matured
convertible  notes  along with $2.5  million of  interest,  and $4.7  million of
default penalties (10% of the principal in default).

     As of September 30, 2004, we are in default  (primarily from nonpayment) on
$6.0 million of our  indebtedness,  including  $0.5 million of notes payable and
$5.5  million  of  convertible  notes  (refer  to  Notes 5 and 6 - notes  to the
condensed   consolidated   financial   statements  for  disclosure  of  material
defaults).  We expect 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, our 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 our 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 our  control.  We can give no  assurances  that we will
continue to have access to the capital markets on favorable terms.

     We have no lines of credit  with banks or other  lending  institutions  and
therefore  have no unused  borrowing  capacity.  We will not have  access to the
private equity credit  agreement dated September 30, 2004 until our stockholders
approve an increase in authorized shares of our common stock and we register for
resale the underlying shares of NCT common stock.

Capital Expenditures

     We intend to  continue  our  business  strategy  of  working  with  supply,
manufacturing,   distribution  and  marketing   partners  to  commercialize  our
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  manufacturing  capacity,  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 September  30, 2004, in  connection  with the proposed  release of a new
industrial hearing protection  product,  we anticipate  incurring  approximately
$0.1 million in tooling costs.

     Other  than  the  above-mentioned  expenditures,  there  were  no  material
commitments  for capital  expenditures as of September 30, 2004, and no material
commitments are anticipated in the near future.

                                       34



ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our primary market risk exposures  include  fluctuations  in interest rates
and foreign  exchange rates. We are exposed to short-term  interest rate risk on
some of our obligations. We do not use derivative financial instruments to hedge
cash flows for these  obligations.  In the normal course of business,  we employ
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

     Our management,  with the  participation of our Chief Executive Officer and
Chief Financial Officer,  evaluated the effectiveness of our disclosure controls
and procedures  (as defined in Rule 13a-15(e)  under the Securities Act of 1934,
as  amended) as of  September  30,  2004.  Based on that  evaluation,  our Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and procedures as of September 30, 2004 were effective in ensuring that
information  required to be  disclosed  by us in reports  that we file or submit
under the Securities Exchange Act of 1934, as amended,  is recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange  Commission's  rules and forms.  We believe that a control  system,  no
matter how well designed and operated,  cannot provide  absolute  assurance that
the  objectives of the control system are met, and no evaluation of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, could be detected within a company.

Changes in internal controls

     There were no changes in our internal control over financial reporting that
occurred  during the  quarter  ended  September  30,  2004 that have  materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.

                                       35



PART II

                                OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

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

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

     The table below  identifies all  unregistered  sales of our securities from
July 1, 2004 through September 30, 2004, as well as the amount and nature of the
consideration paid by each purchaser. The issuances of these securities were not
registered  under  the  Securities  Act of 1933,  as  amended,  pursuant  to the
exemption  from  registration  provided by Section  4(2) of the  Securities  Act
and/or Regulation D under the Act.





- ------------------------------------------------------ ----------------------------------- --------------------------------
SECURITY SOLD                                          PURCHASER(S)                        CONSIDERATION
- --------------- -------------------------------------- ----------------------------------- --------------------------------
                                                                                     
Date of                                                 Name of Person/Entity to whom
Sale             Amount and Type                        securities were sold                Aggregate Amount and Type
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        7/16/04  NCT Convertible Note ($400,000.00      Carole Salkind                      $400,000 in cash
                 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        7/16/04  Warrant to purchase 6,750,000 shares   Carole Salkind                      Agreement to purchase NCT
                 of NCT common stock at $0.0290 per                                         Convertible Note
                 share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        7/16/04  NCT Convertible Note ($9,469,467.03    Carole Salkind                      Cancellation and surrender of
                 principal amount)                                                          $7,479,384.54 and $785,000
                                                                                            convertible notes dated
                                                                                            12/31/03 along with accrued
                                                                                            interest and default penalty
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        7/16/04  Warrant to purchase 156,000,000        Carole Salkind                      Agreement to purchase NCT
                 shares of NCT common stock at                                              Convertible Note
                 $0.0296 per share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        7/23/04  NCT Convertible Notes ($990,000        Alpha Capital Aktiengesellschaft    $873,000 in cash
                 aggregate principal amount)            ($400,000 principal amount);
                                                        Longview Fund LP ($500,000
                                                        principal amount); and as
                                                        finders: Libra Finance S.A.
                                                        ($40,000 principal amount) and
                                                        Bi-Coastal Consulting Corp.
                           ($50,000 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
       07/23/04  Warrant to purchase 5,555,556 shares   Alpha Capital Aktiengesellschaft    Agreement to purchase NCT
                 of NCT common stock at exercise                                            Convertible Note
                 price of the lesser of $0.0232 or 80%
                 of the average of the closing bid
                 price for the five days immediately
                 preceding exercise
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
       07/23/04  Warrant to purchase 6,944,445 shares   Longview Fund LP                    Agreement to purchase NCT
                 of NCT common stock at exercise                                            Convertible Note
                 price of the lesser of $0.0232 or
                 80% of the average of the closing
                 bid price for the five days
                 immediately preceding exercise
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/02/04  NCT Convertible Note ($13,587,645.08   Carole Salkind                      Cancellation and surrender of
                 principal amount)                                                          $425,000, $410,000,

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

                                       36



- ------------------------------------------------------ ----------------------------------- --------------------------------
SECURITY SOLD                                          PURCHASER(S)                        CONSIDERATION
- --------------- -------------------------------------- ----------------------------------- --------------------------------
Date of                                                 Name of Person/Entity to whom
Sale             Amount and Type                        securities were sold                Aggregate Amount and Type
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
                                                                                            $6,171,275.69, $3,606,526.83,
                                                                                            $410,000, $180,000, $410,000
                                                                                            and $400,000 convertible
                                                                                            demand notes dated 02/13/04,
                                                                                            3/15/04, 4/1/04 and 4/14/04
                                                                                            along with accrued interest
                                                                                            and default penalty
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/02/04  Warrant to purchase 223,750,000        Carole Salkind                      Agreement to purchase NCT
                 shares of NCT common stock at                                              Convertible Note
                 $0.0270 per share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/02/04  NCT Convertible Note ($400,000.00      Carole Salkind                      $400,000 in cash
                 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/02/04  Warrant to purchase 7,000,000 shares   Carole Salkind                      Agreement to purchase NCT
                 of NCT common stock at $0.0270 per                                         Convertible Note
                 share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/10/04  NCT Convertible Note ($400,000.00      Carole Salkind                      $400,000 in cash
                 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        8/10/04  Warrant to purchase 6,750,000 shares   Carole Salkind                      Agreement to purchase NCT
                 of NCT common stock at $0.0211 per                                         Convertible Note
                 share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/02/04  NCT Convertible Note ($400,000.00      Carole Salkind                      $400,000 in cash
                 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/02/04  Warrant to purchase 6,750,000 shares   Carole Salkind                      Agreement to purchase NCT
                 of NCT common stock at $0.0210 per                                         Convertible Note
                 share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/14/04  NCT Convertible Note ($400,000.00      Carole Salkind                      $400,000 in cash
                 principal amount)
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/14/04  Warrant to purchase 6,750,000 shares   Carole Salkind                      Agreement to purchase NCT
                 of NCT common stock at $0.0200 per                                         Convertible Note
                 share
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/14/04  NCT Convertible Note ($1,351,034.50    Carole Salkind                      Cancellation and surrender of
                 principal amount)                                                          convertible demand notes dated
                                                                                            5/07/04, 5/21/04, 6/04/04 each
                                                                                            in the principal amount of
                                                                                            $400,000 along with accrued
                                                                                            interest and default penalty
- ---------------- -------------------------------------- ----------------------------------- --------------------------------
        9/14/04  Warrant to purchase 22,500,000         Carole Salkind                      Agreement to purchase NCT
                 shares of NCT common stock at                                              Convertible Note
                 $0.0200 per share
- ----------------------------------------------------------------------------------------------------------------------------



ITEM 6.  EXHIBITS


4(a)      Warrant dated July 16, 2004 issued to Carole  Salkind for the purchase
          of 6,750,000 shares of NCT common stock at a purchase price of $0.0290
          per  share,  incorporated  by  reference  to  Exhibit  4(ed)  of NCT's
          Pre-Effective  Amendment No. 12 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on July 28, 2004.

4(b)      Warrant dated July 16, 2004 issued to Carole  Salkind for the purchase
          of  156,000,000  shares of NCT  common  stock at a  purchase  price of
          $0.0296 per share, incorporated by

                                       37



          reference to Exhibit 4(ee) of NCT's Pre-Effective  Amendment No. 12 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on July 28, 2004.

4(c)      Warrant dated July 23, 2004 issued to Alpha Capital Aktiengesellschaft
          for the  purchase  of  5,555,556  shares  of NCT  common  stock  at an
          exercise  price of the lesser of $0.0232 or 80% of the  average of the
          closing bid price for the five days  immediately  preceding  exercise,
          incorporated  by  reference  to Exhibit  4(ef) of NCT's  Pre-Effective
          Amendment No. 12 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on July 28, 2004.

4(d)      Warrant  dated  July  23,  2004  issued  to  Longview  Fund LP for the
          purchase of 6,944,445  shares of NCT common stock at an exercise price
          of the  lesser of $0.0232 or 80% of the  average  of the  closing  bid
          price for the five days immediately  preceding exercise,  incorporated
          by reference to Exhibit 4(eg) of NCT's Pre-Effective  Amendment No. 12
          to Registration  Statement on Form S-1 (Registration  No.  333-60574),
          filed on July 28, 2004.

4(e)      Warrant dated August 2, 2004 issued to Carole Salkind for the purchase
          of  223,750,000  shares of NCT  common  stock at a  purchase  price of
          $0.0270 per share, incorporated by reference to Exhibit 4(eh) of NCT's
          Post-Effective  Amendment No. 1 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on October 7, 2004.

4(f)      Warrant dated August 2, 2004 issued to Carole Salkind for the purchase
          of 7,500,000 shares of NCT common stock at a purchase price of $0.0270
          per  share,  incorporated  by  reference  to  Exhibit  4(ei)  of NCT's
          Post-Effective  Amendment No. 1 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on October 7, 2004.

4(g)      Warrant  dated  August  10,  2004  issued  to Carole  Salkind  for the
          purchase of 6,750,000  shares of NCT common stock at a purchase  price
          of $0.0211 per share,  incorporated  by reference to Exhibit  4(ej) of
          NCT's Post-Effective Amendment No. 1 to Registration Statement on Form
          S-1 (Registration No. 333-60574), filed on October 7, 2004.

4(h)      Warrant  dated  September  2, 2004  issued to Carole  Salkind  for the
          purchase of 6,750,000  shares of NCT common stock at a purchase  price
          of $0.0210 per share,  incorporated  by reference to Exhibit  4(ek) of
          NCT's Post-Effective Amendment No. 1 to Registration Statement on Form
          S-1  (Registration  No.  333-60574),  filed on October 7, 2004. . 4(i)
          Warrant  dated  September  14, 2004  issued to Carole  Salkind for the
          purchase of 6,750,000  shares of NCT common stock at a purchase  price
          of $0.0200 per share,  incorporated  by reference to Exhibit  4(el) of
          NCT's Post-Effective Amendment No. 1 to Registration Statement on Form
          S-1 (Registration No. 333-60574), filed on October 7, 2004.

4(j)      Warrant  dated  September  14, 2004  issued to Carole  Salkind for the
          purchase of 22,250,000  shares of NCT common stock at a purchase price
          of $0.0200 per share. ,  Incorporated by reference to Exhibit 4(em) of
          NCT's Post-Effective Amendment No. 1 to Registration Statement on Form
          S-1 (Registration No. 333-60574), filed on October 7, 2004

4(k)      Warrant  dated  October  1,  2004  issued to  Carole  Salkind  for the
          purchase of 6,750,000  shares of NCT common stock at a purchase  price
          of $0.0200 per share.

4(l)      Warrant  dated  October  15,  2004  issued to Carole  Salkind  for the
          purchase of 7,500,000  shares of NCT common stock at a purchase  price
          of $0.0190 per share.

4(m)      Warrant  dated  October  21,  2004  issued to Carole  Salkind  for the
          purchase of 8,000,000  shares of NCT common stock at a purchase  price
          of $0.0190 per share.

                                       38



10(a)     Secured  Convertible  Note in principal  amount of $400,000 dated July
          16, 2004 issued by NCT to Carole Salkind, incorporated by reference to
          Exhibit 10(ew) of NCT's Pre-Effective Amendment No. 12 to Registration
          Statement on Form S-1 (Registration No. 333-60574),  filed on July 28,
          2004.

10(b)     Secured  Convertible Note in principal  amount of $9,469,467.03  dated
          July  16,  2004  issued  by NCT to  Carole  Salkind,  incorporated  by
          reference to Exhibit 10(ex) of NCT's Pre-Effective Amendment No. 12 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on July 28, 2004.

10(c)     Subscription  Agreement  dated July 23, 2004  between NCT Group,  Inc.
          and  Alpha   Capital   Aktiengesellschaft   and   Longview   Fund  LP,
          incorporated  by  reference to Exhibit  10(ey) of NCT's  Pre-Effective
          Amendment No. 12 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on July 28, 2004.

10(d)     Security  Agreement  dated July 23, 2004  between NCT Group,  Inc. and
          Alpha Capital Aktiengesellschaft and Longview Fund LP, incorporated by
          reference to Exhibit 10(ez) of NCT's Pre-Effective Amendment No. 12 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on July 28, 2004.

10(e)     Secured  Convertible  Note in principal  amount of $400,000 dated July
          23,   2004  issued  by  NCT  to  Alpha   Capital   Aktiengesellschaft,
          incorporated  by  reference to Exhibit  10(fa) of NCT's  Pre-Effective
          Amendment No. 12 to Registration  Statement on Form S-1  (Registration
          No. 333-60574), filed on July 28, 2004.

10(f)     Secured  Convertible  Note in principal  amount of $500,000 dated July
          23, 2004 issued by NCT to Longview Fund LP,  incorporated by reference
          to  Exhibit  10(fb)  of  NCT's  Pre-Effective   Amendment  No.  12  to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on July 28, 2004.

10(g)     Convertible  Note in principal  amount of $40,000  dated July 23, 2004
          issued by NCT to Libra  Finance  S.A,  incorporated  by  reference  to
          Exhibit 10(fc) of NCT's Pre-Effective Amendment No. 12 to Registration
          Statement on Form S-1 (Registration No. 333-60574),  filed on July 28,
          2004.

10(h)     Convertible  Note in principal  amount of $50,000  dated July 23, 2004
          issued  by  NCT  to  Bi-Coastal  Consulting  Corp.,   incorporated  by
          reference to Exhibit 10(fd) of NCT's Pre-Effective Amendment No. 12 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on July 28, 2004.

10(i)     Consulting  Agreement  dated July 1, 2004 between NCT Group,  Inc. and
          Manatt  Jones Global  Strategies,  LLC,  incorporated  by reference to
          Exhibit 10(fe) of NCT's Post-Effective Amendment No. 1 to Registration
          Statement on Form S-1 (Registration No.  333-60574),  filed on October
          7, 2004.

10(j)     Consulting  Agreement dated July 30, 2004 between NCT Group,  Inc. and
          Light Speed Networks, Inc. incorporated by reference to Exhibit 10(ff)
          of NCT's Post-Effective  Amendment No. 1 to Registration  Statement on
          Form S-1 (Registration No. 333-60574), filed on October 7, 2004.

10(k)     Finder  Agreement dated August 1, 2004 between Artera Group,  Inc. and
          Spyder Technologies  Group, LLC,  incorporated by reference to Exhibit
          10(fg)  of  NCT's  Post-Effective  Amendment  No.  1  to  Registration
          Statement on Form S-1 (Registration No.  333-60574),  filed on October
          7, 2004.

                                       39



10(l)1    Amendment  No.  1 to  the  September  1,  2003  Master  Distributor
          Agreement  dated August 1, 2004 between Artera Group,  Inc. and Spyder
          Technologies Group, LLC, incorporated by reference to Exhibit 10(fg) 1
          of NCT's Post-Effective  Amendment No. 1 to Registration  Statement on
          Form S-1 (Registration No. 333-60574), filed on October 7, 2004.

10(l)2    Amendment No. 1 to the September 1, 2003  Reseller  Agreement  dated
          August 1, 2004 between  Artera  Group,  Inc.  and Spyder  Technologies
          Group,  LLC,  incorporated  by reference to Exhibit  10(fg) 2 of NCT's
          Post-Effective  Amendment No. 1 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on October 7, 2004.

10(l)3    Amendment  and Waiver to Master  Distributor  Agreement  (for Puerto
          Rico and The Caribbean) dated August 1, 2004 between Artera Group, Inc
          and Spyder  Technologies  Group,  LLC,  incorporated  by  reference to
          Exhibit  10(fg)  3  of  NCT's   Post-Effective   Amendment  No.  1  to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on October 7, 2004.

10(m)     Secured  Convertible Note in principal amount of $13,587,645.08  dated
          August  2,  2004  issued by NCT to  Carole  Salkind,  incorporated  by
          reference to Exhibit 10(fh) of NCT's Post-Effective Amendment No. 1 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on October 7, 2004.

10(n)     Secured  Convertible Note in principal amount of $400,000 dated August
          2, 2004 issued by NCT to Carole Salkind,  incorporated by reference to
          Exhibit 10(fi) of NCT's Post-Effective Amendment No. 1 to Registration
          Statement on Form S-1 (Registration No.  333-60574),  filed on October
          7, 2004.

10(o)     Secured  Convertible Note in principal amount of $400,000 dated August
          10, 2004 issued by NCT to Carole Salkind, incorporated by reference to
          Exhibit 10(fj) of NCT's Post-Effective Amendment No. 1 to Registration
          Statement on Form S-1 (Registration No.  333-60574),  filed on October
          7, 2004.

10(p)     Secured  Convertible  Note  in  principal  amount  of  $400,000  dated
          September  2, 2004 issued by NCT to Carole  Salkind,  incorporated  by
          reference to Exhibit 10(fk) of NCT's Post-Effective Amendment No. 1 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on October 7, 2004.

10(q)     Secured  Convertible  Note  in  principal  amount  of  $400,000  dated
          September 14, 2004 issued by NCT to Carole  Salkind,  incorporated  by
          reference to Exhibit 10(fl) of NCT's Post-Effective Amendment No. 1 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on October 7, 2004.

10(r)     Secured  Convertible Note in principal  amount of $1,351,034.50  dated
          September 14, 2004 issued by NCT to Carole  Salkind,  incorporated  by
          reference to Exhibit 10(fm) of NCT's Post-Effective Amendment No. 1 to
          Registration Statement on Form S-1 (Registration No. 333-60574), filed
          on October 7, 2004.

10(s)     Amended and  Restated  Private  Equity  Credit  Agreement  dated as of
          September  30, 2004 by and between NCT Group,  Inc.  and Crammer  Road
          LLC,   incorporated   by   reference   to  Exhibit   10(fn)  of  NCT's
          Post-Effective  Amendment No. 1 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on October 7, 2004.

10(t)1    Registration  Rights  Agreement dated September 30, 2004 between NCT
          Group, Inc. and Crammer Road LLC, incorporated by reference to Exhibit
          10(fn)  1 of NCT's  Post-Effective  Amendment  No.  1 to  Registration
          Statement on Form S-1 (Registration No.  333-60574),  filed on October
          7, 2004.

                                       40



10(u)     Amendment  No. 8 dated  September  30,  2004 to the  Distribution  and
          Marketing  Agreement  dated April 21, 2003 between Artera Group,  Inc.
          and Avaya Inc,  incorporated by reference to Exhibit 10(fo) 1 of NCT's
          Post-Effective  Amendment No. 1 to Registration  Statement on Form S-1
          (Registration No. 333-60574), filed on October 7, 2004.

10(v)     Secured  Convertible  Note  in  principal  amount  of  $400,000  dated
          October 1, 2004 issued by NCT to Carole Salkind.

10(w)     Amendment  No.  9  dated  October  14,  2004 to the  Distribution  and
          Marketing  Agreement  dated April 21, 2003 between Artera Group,  Inc.
          and Avaya Inc.

10(x)     Secured  Convertible  Note  in  principal  amount  of  $425,000  dated
          October 15, 2004 issued by NCT to Carole Salkind.

10(y)     Secured  Convertible  Note in principal  amount of  $479,392.54  dated
          October 21, 2004 issued by NCT to Carole Salkind.

31(a)     Certification of Chief Executive  Officer pursuant to Rule 13a - 14(a)
          under the Securities Exchange Act of 1934.

31(b)     Certification of Chief Financial  Officer pursuant to Rule 13a - 14(a)
          under the Securities Exchange Act of 1934.

32(a)     Certification of Chief Executive  Officer and Chief Financial  Officer
          pursuant to Rule 13a - 14(b) under the Securities Exchange Act of 1934
          and 18 U.S.C.  Section 1350, as adopted pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002.

                                       41



                                   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: November 15, 2004

                                       42