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

                                    FORM 10-Q

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


For the quarterly period ended      March 31, 2005
                                    --------------

                                       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 May 16, 2005 was 641,970,392.



                                Table of Contents



                                                                                                             Page

                                                                                                            
Part I     Financial Information

Item 1.    Financial Statements:
           Condensed Consolidated Balance Sheets at December 31, 2004 and March 31, 2005
             (Unaudited)                                                                                       3
           Condensed Consolidated Statements of Operations (Unaudited) and Condensed Consolidated
             Statements of Comprehensive Loss (Unaudited) for the Three Months
             Ended March 31, 2004 and 2005                                                                     4
           Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months
             Ended March 31, 2004 and 2005                                                                     5
           Notes to the Condensed Consolidated Financial Statements (Unaudited)                                6
Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations              21
Item 3.    Quantitative and Qualitative Disclosures About Market Risk                                         28
Item 4.    Controls and Procedures                                                                            28

Part II    Other Information

Item 1.    Legal Proceedings                                                                                  29
Item 6.    Exhibits                                                                                           30
Signatures                                                                                                    31



                                       2


PART I  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

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




                                                                                       (in thousands, except share data)
                                                                                        December 31,           March 31,
                                                                                            2004                  2005
                                                                                     ---------------        ---------------
                                                                                                          
ASSETS                                                                                                        (Unaudited)
Current assets:
  Cash and cash equivalents                                                              $   1,359              $  1,139
  Investment in available-for-sale marketable securities                                        24                    24
  Accounts receivable, net                                                                     528                   993
  Inventories, net                                                                             364                   353
  Other current assets (includes $127 and $108, respectively, due fromer officer)              248                   136
                                                                                     ---------------        ---------------
         Total current assets                                                                2,523                 2,645

Property and equipment, net                                                                    470                   437
Goodwill, net                                                                                1,252                 1,252
Patent rights and other intangibles, net                                                     1,089                 1,072
Other assets                                                                                   120                   114
                                                                                     ---------------        ---------------
                                                                                         $   5,454              $  5,520
                                                                                     ===============        ===============

LIABILITIES AND CAPITAL DEFICIT
Current liabilities:
  Accounts payable                                                                       $   1,909              $  2,248
  Accrued expenses-related parties                                                           8,745                 9,852
  Accrued expenses-other                                                                     9,862                10,040
  Notes payable                                                                                603                   598
  Related party convertible notes (due to a stockholder)                                    40,565                44,482
  Current maturities of convertible notes                                                    4,513                 4,610
  Deferred revenue                                                                             885                   350
  Shares of subsidiary subject to exchange into a variable number of shares                    709                   643
  Other current liabilities                                                                  6,990                 7,001
                                                                                     ---------------        ---------------
         Total current liabilities                                                          74,781                79,824
                                                                                     ---------------        ---------------
Long-term liabilities:
  Convertible notes                                                                          5,000                 5,000
  Other liabilities                                                                             63                    54
                                                                                     ---------------        ---------------
         Total long-term liabilities                                                         5,063                 5,054
                                                                                     ---------------        ---------------
Commitments and contingencies

Minority interest in consolidated subsidiaries                                               8,645                 8,415
                                                                                     ---------------        ---------------

Capital deficit:
Preferred stock, $.10 par value, 10,000,000 shares authorized:
 Convertible series H preferred stock, issued and outstanding, 1,752 shares,
    (redemption amount $20,992,210 and $21,024,000, respectively, liquidation
    amount $19,267,746 and $19,442,466, respectively)                                       19,203                19,376
Convertible series I preferred stock, zero and 975.55767 shares issued and
    outstanding, respectively, (redemption amount zero, liquidation amount zero
    and $975,558, respectively)                                                                -                     976
Common stock, $.01 par value, 645,000,000 shares authorized:
    issued and outstanding, 641,970,392 shares                                               6,420                 6,420
Additional paid-in capital                                                                 245,746               256,790
Common shares payable, 3,029,608 shares                                                        -                     -
Accumulated other comprehensive income                                                          86                   106
Accumulated deficit                                                                       (354,490)             (371,441)
                                                                                     ---------------        ---------------
         Total capital deficit                                                             (83,035)              (87,773)
                                                                                     ---------------        ---------------
                                                                                         $   5,454              $  5,520
                                                                                     ===============        ===============
The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.


                                       3





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

                                                                              (in thousands, except per share amounts)
                                                                                 Three months ended March 31,
                                                                                ------------------------------
                                                                                   2004                2005
                                                                                -----------         ----------
                                                                                              
REVENUE:
  Technology licensing fees and royalties                                       $       721         $    1,165
  Product sales, net                                                                    441                472
  Advertising                                                                            32                 36
                                                                                -----------         ----------
       Total revenue                                                                  1,194              1,673
                                                                                -----------         ----------

COSTS AND EXPENSES:
  Cost of product sales                                                                 239                169
  Cost of advertising                                                                     4                  3
  Selling, general and administrative                                                 2,088              1,298
  Research and development                                                            1,070              1,085
                                                                                -----------         ----------
       Total operating costs and expenses                                             3,401              2,555
Non-operating items:
  Other (income) expense, net                                                         1,247              2,869
  Interest expense, net                                                              12,286             13,200
                                                                                -----------         ----------
       Total costs and expenses                                                      16,934             18,624
                                                                                -----------         ----------

NET LOSS                                                                        $   (15,740)        $  (16,951)

Less:  Preferred stock dividends and other                                              401              2,661
                                                                                -----------         ----------
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                        $   (16,141)        $  (19,612)
                                                                                ============        ==========

Basic and diluted loss per share attributable to
   common stockholders                                                          $     (0.03)        $    (0.03)
                                                                                ============        ==========
Weighted average common shares outstanding -
   basic and diluted                                                                645,000            645,000
                                                                                ============        ==========

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

                                                                                        (in thousands)
                                                                                 Three months ended March 31,
                                                                                ------------------------------
                                                                                   2004                2005
                                                                                -----------         ----------
NET LOSS                                                                        $   (15,740)        $  (16,951)
Other comprehensive income (loss):
  Currency translation adjustment                                                      (167)                20
  Unrealized loss on marketable securities/Adjustment of unrealized loss                 26                  -
                                                                                -----------         ----------
COMPREHENSIVE LOSS                                                              $   (15,881)        $  (16,931)
                                                                                ===========         ==========


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)
                                                                                            Three months ended March 31,
                                                                                     ----------------------------------------
                                                                                           2004                    2005
                                                                                     ----------------        ----------------
                                                                                                       
Cash flows from operating activities:
  Net loss                                                                           $      (15,740)         $     (16,951)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                               114                     76
    Common stock, warrants and options issued as consideration for:
       Operating expenses                                                                        64                      -
    Provision for inventory reserve                                                             (28)                    (4)
    Provision for doubtful accounts and uncollectible amounts                                   (17)                    (9)
    (Gain) on disposition of fixed assets                                                         -                    (12)
    Finance costs associated with non-registration of common shares                             175                    251
    Subsidiary preferred stock dividends as interest                                              5                      5
    Default penalty on notes (related party)                                                  1,116                  2,641
    Amortization of discounts on notes (includes $5,443 and $5,290
      respectively, with related parties)                                                     5,443                  5,318
    Amortization of beneficial conversion feature on convertible notes (includes
      $5,878 and $6,341, respectively, with related parties)                                  5,889                  6,409
    Changes in operating assets and liabilities, net of acquisitions:
       Increase in accounts receivable                                                          (46)                  (456)
       Decrease in inventories                                                                   57                     16
       (Increase) decrease in other assets                                                      (11)                   118
       Increase (decrease) in accounts payable and accrued expenses                           1,949                 (1,173)
       (Decrease) increase in other liabilities and deferred revenue                           (538)                 1,594
                                                                                     ----------------        ----------------
     Net cash used in operating activities                                           $       (1,568)         $      (2,177)
                                                                                     ----------------        ----------------
Cash flows from investing activities:
    Capital expenditures                                                             $           (3)         $         (12)
                                                                                     ----------------        ----------------
Cash flows from financing activities:
    Proceeds from:
     Issuance of convertible notes and notes payable                                          1,425                  1,980
     Repayment of notes                                                                         (26)                   (31)
                                                                                     ----------------        ----------------
     Net cash provided by financing activities                                       $        1,399          $       1,949
                                                                                     ----------------        ----------------
Effect of exchange rate changes on cash                                              $          (69)         $          20
                                                                                     ----------------        ----------------
Net increase in cash and cash equivalents                                            $         (241)         $        (220)
Cash and cash equivalents at beginning of period                                                988                  1,359
                                                                                     ----------------        ----------------
Cash and cash equivalents at end of period                                           $          747          $       1,139
                                                                                     ================        ================

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 "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 months
ended  March 31, 2005 and cash flows for the three  months  ended March 31, 2005
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, 2004  contained in our Annual
Report on Form 10-K/A.

     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 $371.4 million through March 31, 2005. Cash and
cash  equivalents  amounted to $1.1 million at March 31, 2005,  decreasing  from
$1.4 million at December 31, 2004. A working  capital  deficit of $77.2  million
existed  at March 31,  2005.  We were in  default  of $0.5  million of our notes
payable  and $5.1  million  of our  convertible  notes at March  31,  2005.  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,  product sales and  advertising.  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.  Uncertainty exists about the adequacy of current funds
to support  our  activities  until  positive  cash flow from  operations  can be
achieved,  and uncertainty  exists about the availability of external  financing
sources to fund any cash deficiencies.

     The  accompanying  condensed  consolidated  financial  statements have been
prepared assuming that 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  paragraph raise  substantial doubt at
March  31,  2005  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.

Recent Accounting Pronouncements

     In November 2004, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 151, "Inventory Costs--an amendment of ARB No. 43," which is the result
of its  efforts to converge  U.S.  accounting  standards  for  inventories  with
International  Accounting  Standards.   SFAS  No.  151  requires  idle  facility
expenses,  freight,  handling cost and wasted  material  (spoilage)  costs to be
recognized as current-period  charges. It also requires that allocation of fixed
production  overhead to the costs of conversion be based on the normal  capacity
of the  production  facilities.  SFAS No. 151 will be effective for us beginning
January  1,  2006.  We  are  evaluating  the  impact  of  this  standard  on our
consolidated financial statements.

     In December 2004, the FASB issued SFAS No. 123 (Revised 2004)  "Share-Based
Payment" that prescribes the accounting for share-based payment  transactions in
which a company receives employee services in exchange for (a)

                                       6


equity  instruments of the company or (b) liabilities that are based on the fair
value of the company's equity instruments or that may be settled by the issuance
of such equity  instruments.  SFAS No. 123R  addresses all forms of  share-based
payment  awards,  including  shares issued under employee stock purchase  plans,
stock options,  restricted stock and stock  appreciation  rights.  SFAS No. 123R
eliminates  the ability to account  for  share-based  compensation  transactions
using APB Opinion No. 25,  "Accounting for Stock Issued to Employees,"  that was
previously allowed under SFAS No. 123 as originally issued. Under SFAS No. 123R,
companies  are  required  to record  compensation  expense  for all  share-based
payment award transactions measured at fair value. In April 2005, the Securities
and Exchange  Commission  ("SEC")  delayed the effective  date of SFAS No. 123R.
Accordingly,  this  statement is effective for us beginning  January 1, 2006. We
have not yet  determined  the impact of applying the various  provisions of SFAS
No. 123R. (See Note 2.)

     In December 2004,  the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
Assets--an  amendment  of APB  Opinion  No. 29" that  amends  Opinion  No. 29 to
eliminate the exception for nonmonetary  exchanges of similar  productive assets
and replaces it with a general  exception  for exchanges of  nonmonetary  assets
that do not have  commercial  substance.  A nonmonetary  exchange has commercial
substance  if the  future  cash  flows of the  entity  are  expected  to  change
significantly as a result of the exchange.  The provisions of this statement are
effective for non-monetary  asset exchanges for us beginning July 1, 2005. We do
not anticipate  that the adoption of SFAS No. 153 will have a material impact on
our financial position, results of operations or cash flows.

2.   Stock-Based Compensation:

     We have adopted the disclosure only provisions of SFAS No. 123, "Accounting
for  Stock-Based  Compensation,"  as amended by SFAS No.  148,  "Accounting  for
Stock-Based  Compensation  - Transition and  Disclosure,"  and continue to apply
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees,"  and related  interpretations  in accounting for our  stock-based
compensation  plans.  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 the date of grant 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 all 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.  Had  compensation  costs been determined as prescribed by
SFAS No. 123, our net loss attributable to common  stockholders and net loss per
share would have been the pro forma amounts indicated below:




                                                         (in thousands, except per share amounts)
                                                                    Three months ended
                                                                         March 31,
                                                            ------------------------------------
                                                                 2004               2005
                                                            ----------------    ----------------
                                                                            
Net loss attributable to common stockholders                  $    (16,141)       $    (19,612)
Total stock-based employee compensation
  expense determined under fair value based
  method for all awards, net of related tax effects                   (452)                  -
                                                            ----------------    ----------------
Pro forma net loss attributable to common stockholders        $    (16,593)       $    (19,612)
                                                            ================    ================
Net loss per common share (basic and diluted):
  As reported                                                 $      (0.03)       $      (0.03)
                                                            ================    ================
  Pro forma                                                   $      (0.03)       $      (0.03)
                                                            ================    ================


         Since the options granted normally vest over several years and
additional option grants are expected to be made in future years, the pro forma
impact on the results of operations for the three months ended March 31, 2004
and 2005, respectively, is not necessarily representative of the pro forma
effects on the results of operations for future periods.

                                       7


3.   Other Financial Data:

Balance Sheet Items

     Investment in marketable securities comprises available-for-sale securities
at fair market value. The following table sets forth the market value,  carrying
value,  and  realized  and  unrealized  gain  (loss)  of our  available-for-sale
securities:




                      Adjusted
                        Cost        Unrealized     Market                                          Market
                       Basis          Gain/        Value               Unrealized    Realized      Value
(In thousands)        01/01/04       (Loss)      12/31/04  Additions      Gain         Loss      03/31/05
- --------------       -----------  ----------- ----------- ----------- ------------  ----------- ------------
                                                                            
Available-for-sale:
  ITC                 $     38     $    (28)   $     10    $      -    $       -     $       -   $       10
  Teltran                   11            3          14           -            -             -           14
                     -----------  ----------- ----------- ----------- ------------  ----------- ------------
    Totals            $     49     $    (25)   $     24    $      -    $       -     $       -   $       24
                     ===========  =========== =========== =========== ============  =========== ============



     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 three months
ended March 31, 2005, we did not  recognize  any decline in realizable  value of
our investments.

     Accounts receivable comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Technology license fees and royalties            $        472     $        874
Joint ventures and affiliates                              34               34
Other receivables                                         375              429
                                                ---------------  ---------------
                                                 $        881     $      1,337
Allowance for doubtful accounts                          (353)            (344)
                                                ---------------  ---------------
     Accounts receivable, net                    $        528     $        993
                                                ===============  ===============

                                       8


     Inventories comprise the following:


                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Finished goods                                   $        491     $        493
Components                                                215              198
                                                ---------------  ---------------
                                                 $        706     $        691
Reserve for obsolete and slow moving inventory           (342)            (338)
                                                ---------------  ---------------
     Inventories, net                            $        364     $        353
                                                ===============  ===============

     Other current assets comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Notes receivable                                 $      1,000     $      1,000
Due from former officer                                   127               98
Other                                                     223              136
                                                ---------------  ---------------
                                                 $      1,350     $      1,244
Reserve for uncollectible amounts                      (1,102)          (1,098)
                                                ---------------  ---------------
     Other current assets                        $        248     $        136
                                                ===============  ===============


     Other assets (long-term) comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Advances and deposits                            $         70     $         70
Deferred charges                                           50               44
                                                ---------------  ---------------
     Other assets (classified as long term)      $        120     $        114
                                                ===============  ===============


     Property and equipment comprise the following:


                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Machinery and equipment                          $      1,284     $      1,294
Furniture and fixtures                                    585              586
Tooling                                                   493              496
Leasehold improvements                                    394              393
Other                                                     434              412
                                                ---------------  ---------------
                                                 $      3,190     $      3,181
Accumulated depreciation                               (2,720)          (2,744)
                                                ---------------  ---------------
     Property and equipment, net                 $        470     $        437
                                                ===============  ===============


Depreciation expense for the three months ended March 31, 2004 and 2005 was less
than $0.1million.

                                       9


     Accrued expenses comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Non-conversion fees due to a related party       $      3,972     $      5,231
Non-registration fees due to a related party            1,446            2,527
Interest due to a related party                         1,012            1,153
Consulting fees due to a related party                    483                -
Incentive compensation due to officers                  1,832              941
                                                ---------------  ---------------
     Accrued expenses-related parties            $      8,745     $      9,852
                                                ===============  ===============


Non-registration fees                            $      4,436     $      4,753
Interest                                                1,458            1,633
Commissions payable                                       372              118
Other                                                   3,596            3,536
                                                ---------------  ---------------
     Accrued expenses-other                      $      9,862     $     10,040
                                                ===============  ===============


     Deferred revenue comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
New Transducers Ltd.                             $        535     $          -
Other                                                     350              350
                                                ---------------  ---------------
                                                 $        885     $        350
                                                ===============  ===============


     As of March 31, 2005, we do not expect to realize any additional  cash from
revenue that has been deferred.

     Other current liabilities comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
License reacquisition payable                    $      4,000     $    4,0000
Royalty payable                                         1,679           1,679
Development fee payable                                   650             650
Due to selling shareholders of Theater Radio
 Network                                                  557             557
Due to Lernout & Hauspie                                  100             100
Other                                                      4               15
                                                ---------------  ---------------
     Other current liabilities                   $      6,990     $     7,001
                                                ===============  ===============


     Other liabilities (long-term) comprise the following:

                                                  December 31,      March 31,
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Note Payable-BMI                                 $         53     $        47
Other long term and capital leases                         10               7
                                                ---------------  ---------------
     Other long term liabilities                 $         63     $        54
                                                ===============  ===============

                                       10


Statements of Operations Information

     Other (income) expense, net consisted of the following:

                                                       Three months ended
                                                          March 31,
                                                --------------------------------
(In thousands)                                       2004             2005
- --------------                                  ---------------  ---------------
Finance costs associated with non-registration
  of common shares                               $        175     $       251
Default penalties on debt                               1,116           2,641
Other                                                     (44)            (23)
                                                ---------------  ---------------
     Other (income) expense                      $      1,247     $     2,869
                                                ===============  ===============


     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 months  ended March 31, 2005 were  approximately  $75,000.  Future
earnings of our 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 ($2.4 million at March 31, 2005).

Supplemental Cash Flow Information





                                                                                               Three months ended March 31,
                                                                                           -------------------------------------
(In thousands)                                                                                   2004                2005
- --------------                                                                             -----------------   -----------------
                                                                                                           
Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                                                  $          10       $           6
                                                                                           =================   =================
Supplemental disclosures of non-cash investing and financing activities:
    Unrealized holding loss on available-for-sale securities                                 $         (26)      $           -
                                                                                           =================   =================
    Finance costs associated with non-registration of common shares                          $         146       $       1,195
                                                                                           =================   =================
    Finance costs associated with non-conversion of preferred stock                          $           -       $       1,210
                                                                                           =================   =================
    Issuance of series I preferred stock in settlement of accrued consulting fees
    and incentive bonuses and  exchange of Artera Group Series A preferred stock             $           -                 976
                                                                                           =================   =================
    Property and equipment financed through notes payable                                    $           -       $          18
                                                                                           =================   =================
    Principal on convertible notes and notes payable rolled into new notes                   $       9,778       $      26,408
                                                                                           =================   =================
    Interest on convertible notes and notes payable rolled into new notes                    $         662       $       1,145
                                                                                           =================   =================
    Default penalty on convertible notes rolled into new notes                               $         829       $       2,641
                                                                                           =================   =================


                                       11


4.   Capital Deficit:

     The changes in capital deficit during the three months ended March 31, 2005
were as follows:





NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CAPITAL DEFICIT
                                                                                                                 Accumulated
                                                                                                                    Other
                                            Convertible Preferred Stock                                              Other
                                             Series H         Series I      Common Stock     Additional   Accumu-   Compre-
                                         ---------------  --------------  -----------------   Paid-in      lated    hensive
(In thousands)                           Shares   Amount  Shares  Amount  Shares    Amount   Capital     Deficit    Loss     Total
- --------------                           ---------------  --------------  ----------------  ----------  ---------  -------   ------
                                                                                          
Balance at December 31, 2004                 2   $19,203      -   $   0   641,970  $6,420   $245,746   ($354,490)   $ 86   ($83,035)
Conversion of preferred stock                -         -      -       -         -       -         70           -       -         70
Issuance of Series I preferred stock         -         -      1     976         -       -        155           -       -      1,131
Dividend and amortization of discounts
  on beneficial conversion price
  to preferred shareholders                  -       173      -       -         -       -       (173)          -       -          -
Dividend and amortization of discounts
  on beneficial conversion price to
  subsidiary preferred shareholders          -         -      -       -         -       -        (83)          -       -        (83)
Charges for the non-registration of the
  underlying shares of NCT common stock
  to subsidiary preferred shareholders       -         -      -       -         -       -     (1,195)          -       -     (1,195)
Charges for the non-conversion/exchange
  for common stock of NCT to NCT and
  subsidiary preferred shareholders          -         -      -       -         -       -     (1,210)          -       -     (1,210)
Warrants issued in conjunction with
  convertible debt                           -         -      -       -         -       -      7,391           -       -      7,391
Beneficial conversion feature on
  convertible debt                           -         -      -       -         -       -      6,089           -       -      6,089
Net loss                                     -         -      -       -         -       -          -     (16,951)      -    (16,951)
Accumulated other comprehensive loss         -         -      -       -         -       -          -           -      20         20
                                         ------- -------  ------  ------  -------  -------  ----------  ---------  -------   -------
Balance at March 31, 2005                    2   $19,376      1   $ 976   641,970  $6,420   $256,790   ($371,441)   $106   $(87,773)
                                         ===============  ==============  ================  ==========  =========  =======   ======


                                       12


5.   Notes Payable:





                                                                                   December 31,             March 31,
(In thousands)                                                                         2004                   2005
- --------------                                                                   -------------------    -------------------
                                                                                                    
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                                                           40                     30
  Interest at 8.5% per annum;  monthly payments (including  interest) of $3.5
  through May 2005, as revised, remainder matures June 27, 2005.
Note due former employee (a)                                                                100                    100
  $100 bears interest at 8.25% per annum, compounded annually;
  past due.
Other financings (a)                                                                         78                     83
  Interest  ranging  from 7% to 9% per annum;
  $35 due July 15, 2003; $42 and $6, respectively, all other.

                                                                                 -------------------    -------------------
                                                                                   $        603           $        598
                                                                                 ===================    ===================


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


6.   Convertible Notes Payable:




                                                                                   December 31,             March 31,
(In thousands)                                                                         2004                   2005
- --------------                                                                   -------------------    -------------------
                                                                                                    
Related Party Convertible Notes:
Issued to Carole Salkind - (a)                                                     $     58,120           $     63,886
  Weighted average effective interest rate of 89.9% per annum; accrues
  interest at 8% per annum except $5,000 at 12%;  collateralized  by
  substantially  all of the assets of NCT;  convertible into NCT common stock
  at prices ranging from $0.0166 - $0.02 or exchangeable  for common stock
  of NCT  subsidiaries  except Pro Tech; maturing by quarter as follows:

                                   2004             2005
                               ------------------------------

  March 31, 2005                $  26,408        $       -
  June 30, 2005                    26,712           26,712
  September 30, 2005                    -           32,174
  December 31, 2009                 5,000            5,000
Less: unamortized debt discounts                                                        (12,555)               (14,404)
                                                                                 -------------------    -------------------
                                                                                   $     45,565           $     49,482
Less: amounts classified as long-term                                                    (5,000)                (5,000)
                                                                                 -------------------    -------------------
                                                                                   $     40,565           $     44,482
                                                                                 ===================    ===================


                                       13






                                                                                   December 31,             March 31,
(In thousands)                                                                         2004                   2005
- --------------                                                                   -------------------    -------------------
                                                                                                    
Convertible Notes:
8% Convertible Notes past due                                                      $      2,641           $      2,641
     Weighted average effective interest rate of 30.8% per annum;
     generally convertible into NCT common stock at 80% of the five-day
     average closing bid price preceding conversion; matures
                                    2004            2005
                               --------------  --------------
     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             990

6% Convertible Notes past due                                                             2,474                  2,474
     Weighted average effective interest rate of 85.8% per annum;
     convertible into NCT common stock at 100% of the five-day average
     closing bid price preceding conversion; past due:
                                    2004            2005
                               --------------  --------------
     January 9, 2002           $         818   $         818
     April 4, 2002                       325             325
     May 25, 2002                         81              81
     June 29, 2002                     1,250           1,250
                                                                                 -------------------    -------------------
                                                                                   $      5,115           $      5,115
Less: unamortized debt discounts                                                           (602)                  (505)
                                                                                 -------------------    -------------------
                                                                                   $      4,513           $      4,610
                                                                                 ===================    ===================


Footnotes:
- ---------

     (a)  During the three months  ended March 31, 2005,  we issued an aggregate
          of $32.2 million of convertible notes to Carole Salkind, a stockholder
          and spouse of a former  director  of ours.  These notes are secured by
          substantially  all of our assets.  During the three months ended March
          31, 2005, we defaulted on payment of all notes that matured during the
          quarter for an aggregate  principal  amount of $26.4 million.  For the
          three months ended March 31, 2005, we refinanced an aggregate of $26.4
          million  principal amount into new notes along with default  penalties
          ($2.6 million) and accrued interest ($1.1 million)  aggregating  $30.2
          million.  In  addition,  we issued notes  aggregating  $2.0 million in
          consideration  of new funding  from Carole  Salkind.  During the three
          months ended March 31, 2005, we recorded  original issue  discounts of
          $6.1 million to the notes based upon the  relative  fair values of the
          debt and warrants  granted to Ms.  Salkind (see Note 10). In addition,
          beneficial   conversion  features  totaling  $7.4  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. For the three months ended March
          31, 2005,  $11.6  million of  amortization  related to these and prior
          discounts  is  classified   as  interest   expense  in  our  condensed
          consolidated statements of operations.  Unamortized discounts of $14.4
          million have been reflected as a reduction to the convertible notes in
          our condensed  consolidated  balance  sheet as of March 31, 2005.  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 stated interest rate of the note plus 5%.

          We are in default on convertible notes aggregating $1.0 million due to
          a  cross-default  provision and  non-payment.  In addition,  we are in
          default on convertible  notes  aggregating $0.6 million due to a cross
          default  provision.  We are  also  in  default  on  convertible  notes
          aggregating  $1.0 million  dated July 23,2004 due to our  inability to
          reserve shares of our common stock  issuable upon  conversion of these
          notes.

                                       14


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

     The monetary  value of Pro Tech series B  convertible  preferred  stock was
approximately  $643,000 in our condensed consolidated balance sheet at March 31,
2005,  which is  comprised of $575,000  aggregate  fair value of shares plus the
accrued  dividends of  approximately  $68,000.  We have the option to settle the
accrued dividends in cash or common stock. We would have to issue  approximately
36.6 million  shares of our common stock if settlement of the stated value along
with accrued  dividends had occurred as of March 31, 2005.  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 B preferred stock.

     At March 31,  2005,  there  were no shares of Pro Tech  series A  preferred
stock and 460 shares of Pro Tech series B preferred stock were  outstanding.  On
March 31, 2005, 50 shares of the Pro Tech series A preferred stock was converted
into  1,844,007  shares  of  Pro  Tech  common  stock  pursuant  to a  mandatory
conversion requirement. For the three months ended March 31, 2005, we calculated
the 4%  dividends  earned by  holders of the Pro Tech  series A and B  preferred
stock at approximately $5,000. Following adoption of SFAS No. 150 effective July
1,  2004,  this  amount is  included  on our  condensed  consolidated  financial
statements 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 that superseded and replaced a private equity credit
agreement  dated July 25, 2002 between us and Crammer Road.  The September  2004
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 91% of 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 March 31, 2005, we were  required to reserve for issuance  approximately
10.2  billion  shares of common  stock based on the market price of $0.018 price
per share on that date (or the discount  therefrom as provided under  applicable
exchange  or  conversion  agreements).   The  number  of  shares  issuable  upon
conversion or exchange of many of our outstanding  convertible and  exchangeable
securities  varies as a function  of the market  price of our common  stock.  At
March 31,  2005,  the number of shares  required  to be  reserved  for  issuance
exceeded the number of authorized  but unissued  shares of our common stock.  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. However, even if our stockholders approve the
proposed  amendments,  the increase  will not be sufficient to fully satisfy our
reserve  requirements.  At March 31, 2005,  we have been unable to satisfy valid
conversion,  exchange and share issuance requests to issue  approximately  162.8
million  shares  of our  common  stock  because  of an  insufficient  number  of
authorized but unissued shares.

NCT Group, Inc. Preferred Stock

     At March  31,  2005,  we had two  designations  of issued  and  outstanding
preferred stock, our series H convertible  preferred stock,  consisting of 2,100
designated shares, and our series I convertible  preferred stock,  consisting of
1,000 designated  shares.  We are obligated to register for resale shares of our
common stock  issuable upon the conversion of our series H preferred  stock.  At
March 31,  2005,  1,752  shares of series H  preferred  stock  were  issued  and
outstanding.  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

                                       15


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 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 three
months ended March 31, 2005, we calculated the 4% dividends earned by the holder
of the outstanding series H preferred stock at approximately  $0.2 million.  The
amortization  of  beneficial  conversion  feature  and the  dividend  amount are
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 months ended March
31, 2005, we recorded charges of $1.2 million,  for  non-conversion  of series H
preferred stock into our common stock. The  non-conversion  charges are included
in the calculation of loss attributable to common stockholders.

     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. The non-registration  charges are included
in the calculation of loss  attributable to common  stockholders.  For the three
months ended March 31, 2005,  this  resulted in a charge to  additional  paid-in
capital of $1.1 million.

     At March 31, 2005,  975.55767  shares of our series I preferred  stock were
issued and  outstanding and held by four of our executive  officers,  one of our
non-executive  officers  of NCT,  a holder of shares of  preferred  stock of our
subsidiary,  Artera Group,  Inc., and Steven Salkind,  the son of Carole Salkind
(see Note 10).  Our series I preferred  stock has a par value of $0.10 per share
and a stated value of $1,000 per share. No dividends are payable on the series I
preferred  stock. The series I preferred stock is junior in rank to our series H
convertible  preferred  stock,  but senior in rank to our  common  stock and has
preferences  over the common  stock with respect to  distributions  and payments
upon our  liquidation,  dissolution  or winding  up. The holders of our series I
preferred  stock have no voting rights (except as may be required by law).  Each
share of series I  preferred  stock is  convertible  into  approximately  47,619
shares of our common  stock,  determined  by dividing the $1,000 stated value by
the fixed  conversion  price of $0.021 per  share.  As a result,  the  975.55767
issued and  outstanding  shares of our series I preferred  stock are convertible
into approximately  46,455,127 shares of our common stock. However, the series I
preferred stock is not convertible until 20 days after our stockholders  approve
an increase in the number of authorized shares of our common stock.

Artera Group, Inc. Preferred Stock

     At March 31, 2005,  there were 8,299 shares  (including 271 shares owned by
NCT) of Artera  series A preferred  stock  outstanding.  During the three months
ended March 31, 2005,  271 shares were  exchanged for 160 shares of our series I
preferred  stock.  Each  share  of  series  A  convertible  preferred  stock  is
convertible  into shares of Artera  common stock at a conversion  price equal to
the average  closing  price for the five  trading  days prior to the  conversion
date. We entered into an exchange  rights  agreement in 2001 with ten accredited
investors  who hold $4.3  million in aggregate  stated value of Artera  series A
preferred  stock.  Each of the ten holders of Artera series A preferred stock is
entitled  to  exchange  the Artera  series A  preferred  stock for shares of our
common stock at an exchange  price per share of 100% of the average  closing bid
price of our common stock for the five  trading days prior to the exchange  date
and may not

                                       16


convert into Artera common 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  months  ended March 31,  2005,  we incurred
charges of  approximately  $0.1 million 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 the shares of Artera  series A preferred  stock
subject to the agreement 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 months ended March 31, 2005, we calculated the 4% dividends  earned by
holders  of  the  Artera  series  A  preferred   stock  at  $0.1  million.   The
non-registration  charges and dividends are included in the  calculation of loss
attributable to common stockholders.

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

     On April 5, 2004, our  subsidiary,  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.  On April 27, 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 and on March 31, 2005,  the  remaining  Pro Tech
series A were converted into 1,844,007 shares of Pro Tech common stock. At March
31, 2005, NCT Hearing held  approximately 83% of the outstanding Pro Tech common
stock.

Warrants

     During the three  months  ended March 31,  2005,  in  conjunction  with the
issuance of convertible  notes, we issued to Carole Salkind  warrants to acquire
an  aggregate  of  532,000,000  shares of our common  stock at  exercise  prices
ranging from $0.0172 to $0.0195 per share.  The fair value of these warrants was
approximately  $7.5 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 $6.1 million during the three months ended March 31, 2005.

10.  Related Parties:

Carole Salkind and Affiliates

     During the three months ended March 31, 2005, we issued $32.2 million of 8%
convertible  notes due in six months from respective dates of issuance to Carole
Salkind  (see Note 6) along with  five-year  warrants to acquire an aggregate of
532,000,000  shares of our  common  stock (see Note 9).  Consideration  paid for
these notes  included  approximately  $2.0  million  cash and  cancellation  and
surrender of notes aggregating  approximately $26.4 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
certain legal matters (see Note 11).

     On January 7, 2005, we entered into a three-year  consulting agreement with
Morton Salkind,  the spouse of Carole Salkind,  to provide us ongoing  financial
and consulting advisory services as we may reasonably request from time to time.
As  compensation  for these  consulting  services,  we have agreed to pay to Mr.
Salkind  a  monthly  $5,000  cash  fee  payable  at the  end of the  term of the
agreement,  to  reimburse  Mr.  Salkind  and his  spouse  for the cost of health
insurance  premiums  and to provide Mr.  Salkind  with the use of an  automobile
owned or leased by us, together with auto insurance  coverage,  through the term
of the agreement.  Our expected costs to provide this automobile are $10,800 per
year. The consulting engagement and compensation of Mr. Salkind is not dependent
upon the ongoing funding provided by Ms. Salkind.

     In March 2005, we issued 510 shares of our series I  convertible  preferred
stock to Steven Salkind in exchange for an aggregate of accrued  consulting fees
of $510,000  including  amounts accrued through June 12, 2005,  representing all
consulting  fees payable in cash to consulting  entities  affiliated with Carole
Salkind  (but not to Morton  Salkind  personally  pursuant to his  January  2005
agreement)  (see Note 9). These  consulting fees had previously been assigned to
Steven Salkind by these entities.

                                       17


Executive Officer Preferred Stock Issuance

     In March 2005,  we issued an aggregate of 212.33253  shares of our series I
convertible  preferred stock to four executive  officers in exchange for accrued
but unpaid  incentive cash bonuses of $490,000  (before income tax  withholding)
(see Note 9). The specific terms of these issuances are as follows:




                                                                Net Bonus Amount
                                                     Gross          After Tax           Shares
                 Name                             Bonus Amount     Withholding         Purchased
                 ----                             ------------  ----------------       ----------
                                                                                  
Michael J. Parrella, Chief Executive Officer      $  125,000       $   81,000                81
  and Chairman of the Board

Irene Lebovics, President                             46,000           27,000                27

Cy E. Hammond, Senior Vice President and              72,000           41,000                41
  Chief Financial Officer

R. Wayne Darville, Chief Operating Officer,          100,000        63,332.53          63.33253
  Artera Group, Inc.



Incentive Compensation of Management:

     On March 31,  2005,  three  executives  agreed to waive a portion  of their
incentive bonus earned in 2004. The amounts waived were approximately  $326,000,
$107,000 and  $158,000  for our Chief  Executive  Officer,  President  and Chief
Financial Officer, respectively. In addition, these executives agreed to subject
the  payment of a portion of their  accrued  but  unpaid  2004 bonus  amounts to
certain conditions.  Furthermore,  effective January 1, 2005, the incentive cash
compensation  arrangements applicable to these executives have been amended. For
the first six months of 2005,  these  executives  will  receive  incentive  cash
compensation  consisting  of a percentage of the value only of new cash and cash
equivalents received by us, subject to certain payment limitations.

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.  Manatt Jones also
provides us with use of their Washington,  D.C. and New York City offices. Under
this  agreement,  we pay a monthly  fee of  $16,000  to  Manatt  Jones for these
services.  Manatt Jones  recruited our former Senior Vice  President,  Corporate
Development  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.  The total paid in the three
months ended March 31, 2005 under this agreement was approximately $49,000.

     On May 1, 2005, we and Spyder  Technologies  Group, LLC, a company in which
our Chairman and Chief  Executive  Officer  Michael  Parrella and members of his
family have  interests,  amended the  arrangement  under which  Spyder  provides
technical consulting services to our subsidiary Artera Group, Inc. The amendment
was to change the cash  compensation  payable  by Artera to Spyder  from $20 per
hour to $365 per day (or $45.63 per hour for a pro rata portion thereof based on
an eight-hour  day). No additional  compensation  is paid for hours in excess of
eight per day. In addition,  Spyder received a one-time payment of approximately
$11,900,  which  effectively  made the rate increase  retroactive  to January 1,
2005.  The fees for services  provided by Spyder under this amended  arrangement
are at or below the fees that would be payable for similar services  provided by
an unrelated consultant.

11.  Litigation:

Founding Midcore Shareholder Litigation:

     This action was filed in  Connecticut  state court in April 2004 by Jerrold
Metcoff and David Wilson against us and Michael Parrella, our Chairman and Chief
Executive  Officer.  The complaint  was then amended to add Carole  Salkind as a
defendant.  The plaintiffs  allege that we and Mr. Parrella breached a number of
representations,  warranties and obligations under or relating to the August 29,
2000 Agreement and Plan of Merger by which Metcoff, Wilson and others sold to us
100% of the  outstanding  shares of a  corporation  that became our  subsidiary,

                                       18


Midcore  Software,  Inc.  Among those  obligations  was the obligation for us to
issue to Metcoff  and Wilson an  aggregate  of  60,359,576  shares of our common
stock,  which we have not  done.  The  complaint,  as  amended,  seeks  damages,
punitive damages, interest and attorneys' fees, all in unspecified amounts.

     On  January  7,  2005,  the court  granted  our motion to strike one of the
claims  against  Midcore  Software  in  the  amended  complaint,  pertaining  to
Midcore's  responsibility for our failure to issue shares of its common stock to
Metcoff and Wilson.  However,  on or about January 24, 2005,  Metcoff and Wilson
filed a substitute  complaint to reformulate the claim against Midcore  Software
that had been struck. On April 25, 2005, at our request,  the court required the
plaintiffs  to  revise  their  substitute  complaint  with  respect  to  certain
distinctions  in the  August  29,  2000  Agreement  and Plan of  Merger  between
potential  liabilities  of NCT and potential  liabilities  of Midcore  Software.
Discovery in the case is ongoing.  On May 10, 2005,  Metcoff and Wilson informed
the court that they intend to seek to further  amend their  complaint to add all
or some members of the our board of directors,  in addition to Michael Parrella,
as defendants in the action, and to seek to make claims against Mr. Parrella and
those other Board members for breach of fiduciary duty owed to the plaintiffs as
alleged  creditors.  Once the proposed further amended complaint is filed by the
plaintiffs,  we will  evaluate  any  director  and officer  indemnification  and
indemnification insurance issues implicated.

     Carole Salkind has demanded that we indemnify  her, in connection  with her
security  interests under our promissory notes to her, for legal fees she incurs
in this  action.  During the three  months  ended March 31,  2005,  Ms.  Salkind
incurred approximately $6,000 in such legal fees, of which we paid approximately
$2,000 during that period.

     Reference  is made to our Annual  Report on Form  10-K/A for the year ended
December 31, 2004,  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:

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

     During the three months ended March 31, 2005, 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 months ended March 31, 2005 and March 31,
2004 is as follows:




     Reportable segment data for the three months ended March 31, 2005 and March
31, 2004 is as follows:

(In thousands)
For the three months ended                Communi-                               Reportable  ---------- Other ----------    Grand
March 31, 2005                             cations      Media     Technology      Segments   Corporate     Consolidating    Total
- ---------------------------------------  ----------  ----------  ------------   -----------  ---------------------------------------
                                                                                                      
  License Fees and Royalties - External  $     630   $     535   $        -     $    1,165   $       6     $        (6)    $  1,165
  Other Revenue - External                     470          38            -            508           -                          508
  Revenue - Other Operating Segments           271           -            -            271           5            (276)           -
  Net Income (loss)                         (2,681)     (1,023)          74         (3,630)    (34,757)         21,436      (16,951)



For the three months ended                Communi-                               Reportable  ---------- Other ----------    Grand
March 31, 2004                             cations      Media     Technology      Segments   Corporate     Consolidating    Total
- ---------------------------------------  ----------  ----------  ------------   -----------  ---------------------------------------
  License Fees and Royalties - External  $      84   $     535   $      102     $      721   $       -     $         -     $    721
  Other Revenue - External                     436          37            -            473           -               0          473
  Revenue - Other Operating Segments           305           1            -            306           3            (309)           -
  Net Income (loss)                         (2,720)       (926)          70         (3,576)    (12,753)            589      (15,740)


                                       19


13.  Subsequent Events:

     On April 14, 2005, we issued Carole Salkind an 8%  convertible  note in the
principal  amount of $0.39 million,  for which Ms. Salkind paid us $0.39 million
in cash.  The note is due October 14, 2005 and may be converted  into our common
stock (at $0.013 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  7.0  million  shares of our
common stock at an exercise price per share of $0.013.

     Also on April 14, 2005, we issued Carole Salkind an 8% convertible  note in
the  principal  amount of $0.46  million to cure our default  under a note dated
October 1, 2004. The principal  amount of the new note  represents the aggregate
principal  rolled over  ($400,000),  default  penalty  (10% of the  principal in
default)  and accrued  interest.  The note is due on October 14, 2005 and may be
converted  into shares of our common  stock at a  conversion  price per share of
$0.013  and  exchanged  for  shares of common  stock of any of our  subsidiaries
(other than Pro Tech) that makes a public  offering of its common  stock (at the
public offering price).  In connection with the issuance of this note, we issued
Ms. Salkind a five-year warrant to purchase 7,750,000 shares of our common stock
at an exercise price per share of $0.013.

     On April 26, 2005, we issued Carole Salkind an 8%  convertible  note in the
principal  amount of $0.39 million,  for which Ms. Salkind paid us $0.39 million
in cash.  The note is due October 26, 2005 and may be converted  into our common
stock (at $0.011 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  7.0  million  shares of our
common stock at an exercise price per share of $0.011.

     On April 29, 2005, we issued Carole Salkind two 8% convertible notes in the
principal  amount of $1.03 million to cure our default under notes dated October
15, 2004 and October 21, 2004. The principal  amount of the new note  represents
the aggregate principal rolled over ($0.9 million),  default penalty (10% of the
principal in default) and accrued interest.  The note is due on October 29, 2005
and may be converted  into shares of our common stock at a conversion  price per
share  of  $0.012  and  exchanged  for  shares  of  common  stock  of any of our
subsidiaries  (other  than Pro Tech) that makes a public  offering of its common
stock (at the public  offering  price).  In connection with the issuance of this
note, we issued Ms. Salkind a five-year warrant to purchase 17,250,000 shares of
our common stock at an exercise price per share of $0.012.

                                       20


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    our substantial level of indebtedness;
     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, 2004 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.

Overview

     We design  products  and develop and  license  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 three months
ended March 31, 2005 consisted of  approximately  69.6% in technology  licensing
fees and  royalties,  28.2% in product sales,  2.2% in  advertising  and zero 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.

Going Concern Risks

     Since  inception,  we have  experienced  substantial  recurring losses from
operations, which amounted to $371.4 million on a cumulative basis through March
31,  2005.  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

                                       21


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  any
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 $1.1 million at March 31,
2005 and our working  capital  deficit was $77.2  million.  We have been able to
continue  our  operations  by raising  additional  capital  through  the sale of
convertible  notes.  We have been  primarily  dependent upon funding from Carole
Salkind in 2003, 2004 and to date in 2005. 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.

     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
March  31,  2005  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, 2004.

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.  Artera  recognizes  revenue  ratably  over the  period
service is provided known as the subscription period.  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
operating  results.  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

                                       22


products  in cash.  However,  from time to time,  receivables  may be settled by
securities transferred to us by the customer in lieu of cash payment.

     At March 31, 2005, our deferred revenue aggregated $0.4 million.  We do not
expect to realize any additional  cash in connection  with  recognizing  revenue
from our deferred revenue.

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, 2004, we evaluated  the goodwill  allocated to our Advancel
reporting unit, NCT Hearing reporting unit and Midcore/Artera reporting unit and
determined no impairment existed for Advancel or NCT Hearing.

     In our annual  assessment of the goodwill of the  Midcore/Artera  reporting
unit  (included in the  communications  segment),  we considered  the results of
operations in relation to previous  estimates of activity,  as well as estimates
of  anticipated  operations.  Based on our inability to develop the  anticipated
lines of  businesses  and to realize  results as  budgeted,  in part  because of
changes at our enterprise systems business  co-developer during the last quarter
of 2004,  we have  determined,  for the  purposes of our current  assessment  of
goodwill,  not to anticipate the  development  of additional  lines of business.
Although  we are  currently  in  negotiations  with other  parties  for  further
development and utilization of our system, we cannot be reasonably  assured such
negotiations will be successful. As a result, our assessment of the value of the
reporting  unit,  based on existing  operations,  is not sufficient to carry the
goodwill without impairment.  Based on our assessment,  as of December 31, 2004,
we concluded that the goodwill of the Midcore/Artera reporting unit was impaired
and we recorded an impairment of $5.9 million.  At March 31, 2005, our goodwill,
net consisting of the Advancel and NCT Hearing reporting units was $1.3 million.
Our next annual evaluation is planned for December 31, 2005.

     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 each of the three  months  ended  March 31,  2004 and 2005 was $0.1
million.

     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  March  31,  2005,  our  patent  rights  and  other
intangibles,  net were $1.1 million. Our next evaluation is planned for December
31, 2005.

Results of Operations

Three months ended March 31, 2005 compared to three months ended March 31, 2004.

     Revenue.  Total  revenue for the three months ended March 31, 2005 was $1.7
million as  compared  to $1.2 for same  period in 2004,  an  increase of $0.5 or
41.7%,  primarily due to the timing of reporting of royalties  from OKI Electric
Industry Ltd.  Total revenue for the three months ended March 31, 2005 consisted
of  approximately  69.6% in technology  licensing fees and  royalties,  28.2% in
product  sales and 2.2% in  advertising  revenue as compared to

                                       23


the three  months  ended March 31,  2004 of  approximately  60.4% in  technology
licensing  fees and  royalties,  36.9% in product sales and 2.7% in  advertising
revenue.

     Technology  licensing  fees and  royalties  were $1.2 million for the three
months  ended March 31, 2005 as compared to $0.7  million for the same period in
2004, an increase of $0.5 million,  or 71.4%. 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 March 31, 2005, our
deferred  revenue  related to NXT was zero. No additional  cash will be realized
from our deferred revenue.

     For the three months  ended March 31, 2005 product  sales were $0.5 million
compared to $0.4  million for the same period in 2004.  Gross  profit on product
sales,  as a percentage of product  sales,  for the three months ended March 31,
2005 and 2004 was 64.2% and 45.8%, respectively,  primarily due to the change in
product mix in the Communications  Segment. For the three months ended March 31,
2005 and 2004, 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 March 31, 2005  included 62% of Pro Tech  products and 19% of
Artera Turbo  subscriptions  whereas the same period in the prior year  included
61% of Pro Tech products and 13% of Artera Turbo  subscriptions.  Our subscriber
base that  generated  the Artera Turbo  product sales for the three months ended
March 31, 2005 consisted of residential and small business users.

     Advertising  revenue was $36,000 for the three  months ended March 31, 2005
compared to $32,000 for the same period in 2004.

     Costs and  expenses.  Total costs and  expenses  for the three months ended
March 31, 2005 were $18.6 million  compared to $16.9 million for the same period
in 2004, an increase of $1.7 million, or 10.1%, due primarily to an $1.5 million
increase  in default  penalties  on  convertible  notes and an  increase of $0.9
million in interest expense  partially offset by a decrease in selling,  general
and administrative expenses of $0.8 million.

     For  the  three  months  ended  March  31,  2005,   selling,   general  and
administrative expenses totaled $1.3 million as compared to $2.1 million for the
three months ended March 31, 2004, a decrease of $0.8  million,  or 38.1%.  This
decrease  was due  primarily to the waiver by three  executives  of a portion of
their  incentive bonus earned in 2004.  These amounts waived were  approximately
$326,000,  $107,000 and $158,000 for our Chief Executive Officer,  President and
Chief Financial Officer, respectively.

     For each of the  three  months  ended  March 31,  2005 and March 31,  2004,
research and  development  expenditures  totaled  $1.1 million due  primarily to
Artera  research and  development  efforts  including the  development  of other
components of our Artera Turbo and Rev The Web product offerings.

     For the three months  ended March 31, 2005,  other  (income)  expense,  net
totaled  $2.9  million as compared to $1.2  million for the three  months  ended
March 31, 2004,  an increase of $1.7  million,  or 141.7%.  The increase was due
primarily to a $1.5 million increase in default penalties on convertible notes.

     For the three months ended March 31, 2005,  interest  expense,  net totaled
$13.2  million as compared to $12.3 million for the three months ended March 31,
2004, an increase of $0.9 million, or 7.3%. The increase in interest expense was
attributable  to the increase in debt and 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 March
31, 2005  included  amortization  of original  issue  discounts of $5.3 million,
amortization  of  beneficial  conversion  features in  convertible  debt of $6.4
million, and interest on convertible debt issued by us of $1.5 million.

Liquidity and Capital Resources

     We have  experienced  substantial  losses from operations  since inception,
which have been recurring and amounted to $371.4  million on a cumulative  basis
through March 31, 2005. These losses, which include the costs for development of
technologies and products for commercial use, have been funded primarily from:

    o   the issuance of our and our subsidiaries' convertible debt;
    o   the sale of our and our subsidiaries' common stock;
    o   the sale of our and our subsidiaries' convertible preferred stock;
    o   technology licensing fees;

                                       24


    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,  product sales and  advertising.  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.  In  addition,  we  currently  do not have a
sufficient  number of  authorized  but  unissued  shares of our common  stock to
effect  conversions  and  exchanges  of our  and  our  subsidiaries'  derivative
securities. At our next annual meeting of stockholders, to be held in June 2005,
we will ask our  stockholders  to  consider  and  approve  an  amendment  to our
certificate of incorporation to increase the number of authorized  shares of our
common  stock.  However,  we can give no assurance  that our  stockholders  will
approve this amendment,  or that if approved, the increase will be sufficient to
satisfy all requests to convert or exchange derivative securities into shares of
our common stock. 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 March 31, 2005 about our ability to continue as a going concern.

     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 three months ended March
31, 2005 are  described  in the notes to the  condensed  consolidated  financial
statements.  In 2005, 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 2003, 2004 and to date in 2005 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.

     Our monthly use of operating  cash for each of the three months ended March
31, 2005 was approximately $797,000. In the absence of a significant infusion of
new capital,  we anticipate that our monthly use of cash over the next 12 months
will not exceed this level,  assuming  continued  funding from Carole Salkind or
other  sources to satisfy  the  amounts  not funded by royalty  collections  and
product sales. Of our monthly cash expenditures,  approximately $725,000 is used
to fund payroll and  payroll-related  costs (such as taxes and health insurance)
and  the  balance  is used  for  other  operating  expenses,  (including  rents,
utilities, and arrearage arrangements).

     At March 31, 2005, our cash and cash  equivalents  aggregated $1.1 million.
Our working capital  deficit was $77.2 million at March 31, 2005,  compared to a
deficit of $72.3  million at December 31, 2004,  a $4.9  million  increase.  Our
current  assets were  approximately  $2.6 million at March 31, 2005  compared to
approximately  $2.5 million at December 31, 2004. Our current  liabilities  were
approximately  $79.8 million at March 31, 2005 compared to  approximately  $74.8
million at December 31, 2004. The $5.0 million  increase in current  liabilities
was due primarily to the issuance and refinancing of convertible notes to Carole
Salkind of $3.9 million (net of discounts),  an increase in accrued expenses due
to  non-registration  costs and  liquidated  damages of $2.7  million  offset by
reductions in consulting fees of $0.5 million and incentive compensation of $0.9
million.  At March 31, 2005, our current  liabilities  consisted of indebtedness
($49.7 million),  accrued liabilities ($19.9 million), other current liabilities
($7.0 million), accounts payable ($2.2 million), deferred revenue ($0.4 million)
and  shares  of  subsidiary  subject  to  exchange  rights  ($0.6  million).  We
anticipate that we may not be required to settle all of our current  liabilities
in cash. Most of our indebtedness  (and accrued interest thereon) is convertible
into shares of our common  stock and may be  converted to the extent we are able
to  obtain  stockholder  approval  of a  proposal  to  increase  the  number  of
authorized shares of our common stock.

     At March 31, 2005,  we were in default of $0.5 million of our notes payable
and $5.1 million of our convertible  notes.  The following table  summarizes our
indebtedness in default at March 31, 2005:

                                       25






                                                        New             Defaults
(in millions)                  Indebtedness           Defaults            Cured          Indebtedness
- -------------                   In Default             during            during           In Default
Notes Payable:                   12/31/04            the Period        the Period         03/31/05
                              ---------------       -------------     -------------    ----------------
                                                                                 
Former Employee / Other       $           0.5 (a)               -                 -    $            0.5 (a)
                              ---------------       -------------     -------------    ----------------
  Subtotal                    $           0.5       $           -     $           -    $            0.5
                              ---------------       -------------     -------------    ----------------

Convertible Notes Payable:
Carole Salkind Notes          $             -       $        26.4     $       (26.4)   $              - (a)
8% Notes                                  2.6 (a,b)             -                 -                 2.6 (a,b)
6% Notes                                  2.5 (a)               -                 -                 2.5 (a)
                              ---------------       -------------     -------------    ----------------
  Subtotal                    $           5.1       $        26.4     $       (26.4)   $            5.1
                              ---------------       -------------     -------------    ----------------
Grand Total                   $           5.6       $        26.4     $       (26.4)   $            5.6
                              ===============       =============     =============    ================


Footnotes:
- ----------

     (a)  Default due to nonpayment.
     (b)  Default due to cross default provision (default on other debt).

     Net cash used in operating  activities for the three months ended March 31,
2005  was $2.2  million  due  primarily  to  funding  the 2005 net loss of $17.0
million, as adjusted to reconcile to net cash.

     Our  deferred  revenue  balance  at March  31,  2005 was $0.4  million.  No
additional cash will be realized from our deferred revenue balance.

     Net cash used in  investing  activities  was less than $0.1 million for the
three months ended March 31, 2005.

     At each of March 31, 2005 and  December 31,  2004,  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
price volatility and other market conditions.

     Net  cash  provided  by  financing  activities  was  $1.9  million  for the
three-month  period ended March 31, 2005 and was  primarily  due to the issuance
and sale of  convertible  notes to Ms.  Salkind for cash  consideration  of $2.0
million.

     At March 31,  2005,  our  short-term  debt was $49.7  million  (principally
comprised of $49.1 million face value of outstanding  convertible notes payable,
net and $0.6 million of outstanding  notes  payable),  shown net of discounts of
approximately  $14.4  million  on  our  condensed  consolidated  balance  sheet,
compared to $45.7  million of  short-term  debt,  net at December 31,  2004,  an
increase of $4.0  million due to Carole  Salkind.  The cash  proceeds  from debt
issued in the three months ended March 31, 2005 was  primarily  used for working
capital purposes.

     During the three  months  ended March 31,  2005,  we issued an aggregate of
$32.2 million of convertible  notes to Carole Salkind as consideration  for $2.0
million cash and  refinancing  of $26.4  million in principal of matured  notes,
along with default penalties and accrued interest.

     As described above, as of March 31, 2005, we are in default (primarily from
non-payment) on $5.6 million of our indebtedness.

     We  believe  that  the  level of  financial  resources  available  to us is
critical to our ability to continue as a going  concern.  From time to time,  we
may need to raise  additional  capital through equity or debt financing in order
to sustain our operations or capitalize upon business  opportunities  and market
conditions.  Presently we do not have a sufficient  number of authorized  common
shares to effect  conversions of security  instruments into our common stock. We
expect that from time to time our  outstanding  short-term  debt may be replaced
with new  short-term  or long-term  borrowings.  Although we believe that we can
continue  to  access  the  capital  markets  in 2005  on  acceptable  terms  and
conditions, our flexibility with regard to long-term financing activity could be
limited by the  liquidity of our common  stock on the open  market,  our current
level of short-term debt and our credit ratings.

                                       26


     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
assurance  that we will  continue  to have  access  to the  capital  markets  on
favorable terms. In addition, our subsidiaries are at a stage where they may not
separately be able to obtain financing or other funding based upon their lack of
or limited performance history.

     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 any
financing  under our private equity credit  agreement  dated  September 30, 2004
until our stockholders approve a sufficient increase in the number of authorized
shares of our common stock and we register for resale shares of our common stock
to be sold pursuant to the agreement.

Capital Expenditures

     We currently  anticipate Pro Tech incurring  approximately  $0.1 million in
tooling  costs,  in  connection  with our expected  release of a new  industrial
hearing  protection  product  in 2005.  Other than this  expenditure,  we had no
material  commitments  for  capital  expenditures  as of March  31,  2005 and no
material commitments are anticipated in the near future.

                                       27


ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our primary market risk exposures  include  fluctuations in interest 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 March 31, 2005. Based on that evaluation,  our Chief Executive
Officer and Chief Financial Officer  concluded that our disclosure  controls and
procedures  as of March 31, 2005 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 March 31, 2005 that have materially  affected,
or are  reasonably  likely to  materially  affect,  our  internal  control  over
financial reporting.

                                       28


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.

                                       29



ITEM 6.  EXHIBITS

3.1       Certificate  of  Designation,  Preferences  and  Rights  of  Series  I
          Convertible Preferred Stock of NCT Group, Inc. (incorporated herein by
          reference to Exhibit 3.1 of the  registrant's  Current  Report on Form
          8-K dated march 16, 2005 (File No. 0-18267)).).

10.1(a)   Form of Secured Convertible Note (new financings) issued by NCT Group,
          Inc. to Carole  Salkind  (incorporated  herein by reference to Exhibit
          10.8(a) of the  registrant's  Annual  Report on Form 10-K for the year
          ended December 31, 2004 (File No. 0-18267)).

10.1(b)   Schedule of Secured  Convertible Notes (new financings)  issued by NCT
          Group, Inc. to Carole Salkind and outstanding as of March 31, 2005.

10.2(a)   Form of Secured Convertible Note  (refinancings)  issued by NCT Group,
          Inc. to Carole  Salkind  (incorporated  herein by reference to Exhibit
          10.9(a) of the  registrant's  Annual  Report on Form 10-K for the year
          ended December 31, 2004 (File No. 0-18267)).

10.2(b)   Schedule of Secured  Convertible  Notes  (refinancings)  issued by NCT
          Group, Inc. to Carole Salkind and outstanding as of March 31, 2005.

10.3(a)   Form of Warrant (new financings)  issued by NCT Group,  Inc. to Carole
          Salkind  (incorporated  herein by reference to Exhibit 10.10(a) of the
          registrant's  Annual  Report on Form 10-K for the year ended  December
          31, 2004 (File No. 0-18267)).

10.3(b)   Schedule of Warrants  (new  financings)  issued by NCT Group,  Inc. to
          Carole Salkind and outstanding as of March 31, 2005.

10.4(a)   Form of Warrant  (refinancings)  issued by NCT Group,  Inc.  to Carole
          Salkind  (incorporated  herein by reference to Exhibit 10.11(a) of the
          registrant's  Annual  Report on Form 10-K for the year ended  December
          31, 2004 (File No. 0-18267)).

10.4(b)   Schedule  of  Warrants  (refinancings)  issued by NCT Group,  Inc.  to
          Carole Salkind and outstanding as of March 31, 2005.

10.5      Consulting Agreement,  dated as of January 7, 2005, by and between NCT
          Group, Inc. and Morton Salkind.

10.6(a)   Form of Preferred Stock Purchase Agreement between NCT Group, Inc. and
          certain NCT Group, Inc.  executive  officers  (incorporated  herein by
          reference to Exhibit  10.1(a) of the  registrant's  Current  Report on
          Form 8-K dated March 16, 2005 (File No. 0-18267)).

10.6(b)   Schedule of  Purchasers  (incorporated  herein by reference to Exhibit
          10.1(b) of the registrant's Current Report on Form 8-K dated March 16,
          2005 (File No. 0-18267)).

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

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

32.1      Certification  of Chief Executive  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.

                                       30


                                   SIGNATURES

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

                                         NCT GROUP, INC.


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


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


Dated: May 16, 2005

                                       31