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

                                   FORM 10-Q/A
(Mark One)
/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934


For the quarterly period ended      September 30, 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 Exchange Act).
/ / Yes  /X/ No

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
/ / Yes  /X/ No

The number of shares of the registrant's common stock, par value $.01 per share,
outstanding as of November 14, 2005 was 788,360,496.



                                EXPLANATORY NOTE

     NCT  Group,  Inc.  (also  referred  to as "we" or  "our")  is  filing  this
Amendment to its Quarterly  Report on Form 10-Q for the  quarterly  period ended
September 30, 2005, originally filed with the Securities and Exchange Commission
on November 14, 2005, for the following  purposes:  (a) to correct the following
line items in the  Condensed  Consolidated  Statements  of Cash  Flows:  (i) the
caption "Gain on  dissolution  of Artera  International"  had been omitted along
with the amounts for the nine months ended  September 30, 2004 ($4,567) and 2005
($0); (ii) the amount for the nine months ended September 30, 2005 for "Increase
in accounts  payable and accrued  expenses" was corrected from $383 to $316; and
(iii) the amount for the nine months ended  September  30, 2005 for  "(Decrease)
increase in other liabilities and deferred revenue" was corrected from $4,039 to
$383;  (b)  to  correct  the  table  in  Note 2 of the  Notes  to the  Condensed
Consolidated  Financial  Statements -  Stock-Based  Compensation  to reflect the
prior year total  stock-based  employee  compensation  expense  and  correct the
total; (c) to clarify certain disclosure in Note 8 of the Notes to the Condensed
Consolidated  Financial  Statements  -  Commitments  and  Contingencies;  (d) to
clarify certain disclosure in Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital  Resources;  and (e)
to  make  miscellaneous   wording  changes  and  correct   typographical  errors
throughout the Form 10-Q.

     The complete  text of our Form 10-Q, as amended,  is set forth below.  This
Amendment  speaks as of the  original  filing date of the Form 10-Q and reflects
only the changes discussed above. Updated  certifications of our Chief Executive
Officer and Chief Financial Officer are attached to this Amendment as exhibits.


                                Table of Contents



                                                                                                                 Page


Part I     Financial Information
                                                                                                               
Item 1.    Financial Statements:
           Condensed Consolidated Balance Sheets at December 31, 2004 and September 30, 2005
                (Unaudited)                                                                                       3
           Condensed Consolidated Statements of Operations (Unaudited) and Condensed Consolidated
                Statements of Comprehensive Loss (Unaudited) for the Three and Nine Months
                Ended September 30, 2004 and 2005                                                                 4
           Condensed Consolidated Statements of Cash Flows (Unaudited) for the Nine Months
                Ended September 30, 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                 23
Item 3.    Quantitative and Qualitative Disclosures About Market Risk                                            31
Item 4.    Controls and Procedures                                                                               31

Part II    Other Information

Item 1.    Legal Proceedings                                                                                     32
Item 6.    Exhibits                                                                                              32
Signatures                                                                                                       33


                                       2


PART I FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

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




                                                                                               (in thousands, except share data)
                                                                                                December 31,      September 30,
                                                                                                    2004               2005
                                                                                                ------------      --------------
ASSETS                                                                                                             (Unaudited)
                                                                                                             
Current assets:
  Cash and cash equivalents                                                                     $      1,359       $        445
  Investment in available-for-sale marketable securities                                                  24                 26
  Accounts receivable, net                                                                               528                772
  Inventories, net                                                                                       364                375
  Other current assets (includes $127 and $98, respectively, due from former
   officer)                                                                                              248                157
                                                                                                ------------       ------------
       Total current assets                                                                            2,523              1,775

Property and equipment, net                                                                              470              1,121
Goodwill, net                                                                                          1,252              1,252
Patent rights and other intangibles, net                                                               1,089              1,038
Other assets                                                                                             120                 70
                                                                                                ------------       ------------
                                                                                                $      5,454       $      5,256
LIABILITIES AND CAPITAL DEFICIT                                                                 ============       ============
Current liabilities:
  Accounts payable                                                                              $      1,909       $      2,832
  Accrued expenses-related parties                                                                     8,745              7,235
  Accrued expenses-other                                                                               9,862             11,046
  Notes payable                                                                                          603                577
  Related party convertible notes (due to a stockholder)                                              40,565             60,606
  Current maturities of convertible notes                                                              4,513              4,803
  Deferred revenue                                                                                       885                350
  Shares of subsidiary subject to exchange into a variable number of shares                              709                652
  Other current liabilities                                                                            6,990              7,015
                                                                                                ------------       ------------
       Total current liabilities                                                                      74,781             95,116
                                                                                                ------------       ------------

Long-term liabilities:
  Related party convertible notes (due to a stockholder)                                               5,000              5,000
  Other liabilities                                                                                       63                 37
                                                                                                ------------       ------------
       Total long-term liabilities                                                                     5,063              5,037
                                                                                                ------------       ------------

Commitments and contingencies

Minority interest in consolidated subsidiaries                                                         8,645              8,574
                                                                                                ------------       ------------

Capital deficit:
Preferred stock, $.10 par value, 10,000,000 shares authorized:
  Convertible series H preferred stock, 1,752 and 1,716 shares issued and outstanding,
    respectively (redemption amount $20,992,210 and  $20,772,000, respectively;
    liquidation amount $19,267,746 and $19,385,089, respectively)                                     19,203             19,321
  Convertible series I preferred stock, zero and 510 shares issued and outstanding,
   respectively (liquidation amount zero and $510,000, respectively)                                       -                510
Common stock, $.01 par value, authorized 645,000,000 and 5,622,000,000 shares, respectively;
 issued and outstanding, 641,970,392 and 717,355,365 shares, respectively                              6,420              7,174
Additional paid-in capital                                                                           245,746            283,641
Accumulated deficit                                                                                 (354,490)          (414,363)
Accumulated other comprehensive income                                                                    86                246
Common shares payable, 3,029,608 and zero shares, respectively                                             -                  -
                                                                                                ------------       ------------
       Total capital deficit                                                                         (83,035)          (103,471)
                                                                                                ------------       ------------
                                                                                                $      5,454       $      5,256
                                                                                                ============       ============
The accompanying notes are an integral part of the condensed consolidated financial statements.


                                       3


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




                                                                              (in thousands, except per share amounts)
                                                                      Three months ended                 Nine months ended
                                                                          September 30,                    September 30,
                                                                 ------------------------------  -------------------------------
                                                                      2004            2005            2004              2005
                                                                 --------------  --------------  --------------   --------------
REVENUE:
                                                                                                      
   Technology licensing fees and royalties                       $         982   $         513   $       2,665    $       2,006
   Product sales, net                                                      418             479           1,301            1,465
   Advertising                                                              35              12             103               61
   Engineering and development services                                      4              25               4               25
                                                                 --------------  --------------  --------------   --------------
       Total revenue                                                     1,439           1,029           4,073            3,557
                                                                 --------------  --------------  --------------   --------------

COSTS AND EXPENSES:
   Cost of product sales                                                   193             272             632              697
   Cost of advertising                                                       4               4              12                9
   Selling, general and administrative                                   2,552           1,927           6,798            5,196
   Research and development                                                943           1,077           3,113            3,276
                                                                 --------------  --------------  --------------   --------------
       Total operating costs and expenses                                3,692           3,280          10,555            9,178
Non-operating items:
   Other (income) expense, net                                          (3,194)          5,905             685            9,295
   Interest expense, net                                                11,355          18,034          29,035           44,957
                                                                 --------------  --------------  --------------   --------------
       Total costs and expenses                                         11,853          27,219          40,275           63,430
                                                                 --------------  --------------  --------------   --------------

NET LOSS                                                         $     (10,414)  $     (26,190)  $     (36,202)   $     (59,873)

Less:  Preferred stock dividends                                         1,831          (4,789)          4,336              472
       Beneficial conversion feature                                         -               -             104                -

                                                                 --------------  --------------  --------------   --------------
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                         $     (12,245)  $     (21,401)  $     (40,642)   $     (60,345)
                                                                 ==============  ==============  ==============   ==============

Basic and diluted loss per share attributable to
   common stockholders                                           $       (0.02)  $       (0.03)  $       (0.06)   $       (0.09)
                                                                 ==============  ==============  ==============   ==============
Weighted average common shares outstanding -
   basic and diluted                                                   645,000         690,330         645,000           658,287
                                                                 ==============  ==============  ==============   ==============

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

                                                                      Three months ended                  Nine months ended
                                                                          September 30,                     September 30,
                                                                 ------------------------------  -------------------------------
(in thousands)                                                        2004            2005            2004              2005
- --------------                                                   --------------  --------------  --------------   --------------

NET LOSS                                                         $     (10,414)  $     (26,190)  $     (36,202)   $     (59,873)
Other comprehensive income (loss):
   Currency translation adjustment                                       1,213              35           1,110              158
   Unrealized loss on marketable securities/Adjustment of
    unrealized loss                                                        (18)              -              46                2
                                                                 --------------  --------------  --------------   --------------
COMPREHENSIVE LOSS                                               $      (9,219)  $     (26,155)  $     (35,046)   $     (59,713)
                                                                 ==============  ==============  ==============   ==============
The accompanying notes are an integral part of the condensed consolidated financial statements.


                                       4


NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Notes 1 and 3)
(Unaudited)




                                                                                                   (in thousands)
                                                                                           Nine months ended September 30,
                                                                                         ----------------------------------
                                                                                               2004               2005
                                                                                         ----------------   ---------------
Cash flows from operating activities:
                                                                                                      
  Net loss                                                                               $     (36,202)     $    (59,873)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                                  290               247
    Common stock, warrants and options issued as consideration for:
       Compensation and Operating expenses                                                         216                22
    Provision for inventory reserve                                                                (47)             (201)
    Provision for doubtful accounts and uncollectible amounts                                       91                (6)
    Loss (gain) on disposition of fixed assets                                                       1                (7)
    Gain on dissolution of Artera International                                                 (4,567)                -
    Finance costs associated with non-registration of common shares                                526               613
    Finance costs associated with non-conversion or exchange of common shares                        -               (41)
    Subsidiary preferred stock dividends as interest                                                16                14
    Default penalty on notes (related party)                                                     4,704             8,529
    Interest converted to principal (related party)                                              2,540             3,656
    Amortization of discounts on notes (includes $12,349 and $19,535,
      respectively, with related parties)                                                       12,371            19,620
    Amortization of beneficial conversion feature on convertible notes (includes
      $13,243 and $20,299, respectively, with related parties)                                  13,306            20,504
    Realized loss on available-for-sale securities                                                  77                 -
    Minority interest loss                                                                           -               (59)
    Changes in operating assets and liabilities, net of acquisitions:
       Increase in accounts receivable                                                            (476)             (237)
       Decrease in inventories                                                                      38               190
       Decrease in other assets                                                                    170               142
       Increase in accounts payable and accrued expenses                                         1,370               316
       (Decrease) increase in other liabilities and deferred revenue                            (1,623)              383
                                                                                         -------------      ---------------
     Net cash used in operating activities                                               $      (7,199)     $     (6,188)
                                                                                         -------------      ---------------
Cash flows from investing activities:
  Capital expenditures                                                                             (72)             (890)
                                                                                         -------------      ---------------
     Net cash used in investing activities                                               $         (72)     $       (890)
                                                                                         -------------      ---------------
Cash flows from financing activities:
  Proceeds from:
    Issuance of convertible notes and notes payable, net                                         7,133             6,036
    Sale of common stock                                                                             -                50
    Repayment of notes                                                                             (80)              (81)
                                                                                         -------------      ---------------
    Net cash provided by financing activities                                            $       7,053      $      6,005
Effect of exchange rate changes on cash                                                  $          25      $        159
                                                                                         -------------      ---------------
Net decrease in cash and cash equivalents                                                $        (193)     $       (914)
Cash and cash equivalents - beginning of period                                                    988             1,359
                                                                                         -------------      ---------------
Cash and cash equivalents - end of period                                                $         795      $        445
                                                                                         =============      ===============
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 and nine
months  ended  September  30,  2005 and cash  flows  for the nine  months  ended
September  30, 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  since  our  inception,   which
cumulatively  amounted to $414.4 million  through  September 30, 2005.  Cash and
cash equivalents amounted to $0.4 million at September 30, 2005, decreasing from
$1.4 million at December 31, 2004. A working  capital  deficit of $93.3  million
existed at September  30, 2005.  We were in default of $0.5 million of our notes
payable and $5.1 million of our  convertible  notes at September  30, 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
September  30,  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
Statement  of  Accounting  Standards  ("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 do not  believe  that the
adoption  of  SFAS  151  will  have a  significant  impact  on our  consolidated
financial statements.

                                       6


     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)  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 May 2005,  the FASB issued SFAS No. 154,  "Accounting  Changes and Error
Corrections--A Replacement of APB Opinion No. 20 and FASB Statement No. 3." SFAS
No.  154  requires   retrospective   application  to  prior  periods'  financial
statements for changes in accounting  principle,  unless it is  impracticable to
determine  either the  period-specific  effects or the cumulative  effect of the
change. SFAS No. 154 also requires that retrospective application of a change in
accounting  principle be limited to the direct  effects of the change.  Indirect
effects   of  a  change   in   accounting   principle,   such  as  a  change  in
non-discretionary  profit-sharing  payments resulting from an accounting change,
should be recognized in the period of the accounting  change.  SFAS No. 154 also
requires that a change in  depreciation,  amortization,  or depletion method for
long-lived  non-financial  assets be  accounted  for as a change  in  accounting
estimate affected by a change in accounting principle. SFAS No. 154 is effective
for accounting  changes and corrections of errors made in fiscal years beginning
after December 15, 2005. Early adoption is permitted for accounting  changes and
corrections  of  errors  made in  fiscal  years  beginning  after  the date this
Statement is issued. We are required to adopt the provisions of SFAS No. 154, as
applicable, beginning in fiscal 2006.

     In June 2005, the FASB's  Emerging Issues Task Force reached a consensus on
Issue No. 05-6, "Determining the Amortization Period for Leasehold Improvements"
("EITF 05-6"). The guidance requires that leasehold  improvements  acquired in a
business  combination  or purchased  subsequent  to the  inception of a lease be
amortized  over the  lesser  of the  useful  life of the  assets  or a term that
includes  renewals  that are  reasonably  assured  at the  date of the  business
combination or purchase.  The guidance is effective for periods  beginning after
June 29, 2005.  We have adopted EITF 05-06 and the adoption of EITF 05-6 did not
have a significant effect on our financial statements.

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.

     Options that were  granted in prior  periods were subject to approval of an
increase in the number of shares  available under our option plan, as well as an
increase in the number of authorized  shares.  These  increases were approved by
our stockholders on June 28, 2005. Our share price on the approval date was less
than the exercise price for all such options waiting  approval and  accordingly,
no additional charge was incurred.

     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:

                                       7





                                                                  (in thousands, except per share amounts)
                                                                Three months ended             Nine months ended
                                                                   September 30,                 September 30,
                                                            ----------------------------  ----------------------------
                                                                2004            2005          2004            2005
                                                            ------------   -------------  ------------   -------------
                                                                                                
Net loss attributable to common stockholders                  $ (12,245)      $ (21,401)    $ (40,642)      $ (60,345)
Total stock-based employee compensation
    expense determined under fair value based
    method for all awards, net of related tax effects               (41)              -          (943)              -
                                                            ------------   -------------  ------------   -------------
Pro forma net loss attributable to common stockholders        $ (12,286)      $ (21,401)    $ (41,585)      $ (60,345)
                                                            ============   =============  ============   =============
Net loss per common share (basic and diluted):
     As reported                                              $   (0.02)      $   (0.03)    $   (0.06)      $   (0.09)
                                                            ============   =============  ============   =============
     Pro forma                                                $   (0.02)      $   (0.03)    $   (0.06)      $   (0.09)
                                                            ============   =============  ============   =============


     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 and nine months ended September 30, 2004
and  2005,  respectively,  is not  necessarily  representative  of the pro forma
effects on the results of operations for future periods.

3.   Other Financial Data:

Balance Sheet Items

     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                Unrealized                Market
                        Basis      Gain/       Value                   Gain/      Realized      Value
(In thousands)        01/01/04     (Loss)     12/31/04   Additions    (Loss)        Loss      09/30/05
- --------------       ---------- ----------- ----------- ----------- ----------   ---------- ------------
                                                                       
Available-for-sale:
   ITC               $      38  $      (28) $       10  $        -  $       2    $       -  $        12
  Teltran                   11           3          14           -          -            -           14
                     ---------- ----------- ----------- ----------- ----------   ---------- ------------
     Totals          $      49  $      (25) $       24  $        -  $       2    $       -  $        26
                     ========== =========== =========== =========== ==========   ========== ============


     We review  declines in the value of our  investment  portfolio when general
market conditions change or specific information pertaining to an industry or to
an individual company becomes  available.  We consider all available evidence to
evaluate the realizable  value of our investments  and to determine  whether the
decline in realizable value may be other-than-temporary.  During the nine months
ended September 30, 2005, we did not  recognize any other-than-temporary-decline
in the realizable value of our investments.

     Accounts receivable comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004             2005
- --------------                                   ---------------  --------------
Technology license fees and royalties            $         472    $        538
Joint ventures and affiliates                               34              34
Other receivables                                          375             535
                                                 --------------   --------------
                                                 $         881    $      1,107
Allowance for doubtful accounts                           (353)           (335)
                                                 --------------   --------------
     Accounts receivable, net                    $         528    $        772
                                                 ==============   ==============

                                       8


     Inventories comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004             2005
- --------------                                   ---------------  --------------
Finished goods                                   $         491    $      296
Components                                                 215           220
                                                 --------------  --------------
                                                 $         706    $      516
Reserve for obsolete and slow moving inventory            (342)         (141)
                                                 --------------  --------------
     Inventories, net                            $         364    $      375
                                                 ==============  ==============


     Other current assets comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004             2005
- --------------                                   ---------------  --------------
Notes receivable                                 $       1,000    $    1,000
Due from former officer                                    127            98
Other                                                      223           157
                                                 ---------------  --------------
                                                 $       1,350    $    1,255
Reserve for uncollectible amounts                       (1,102)       (1,098)
                                                 ---------------  --------------
     Other current assets                        $         248    $      157
                                                 ===============  ==============

     Other assets (long-term) comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004            2005
- --------------                                   ---------------  --------------
Advances and deposits                            $          70    $       70
Deferred charges                                            50             -
                                                 ---------------  --------------
     Other long term assets                      $         120    $       70
                                                 ===============  ==============


     Property and equipment comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004             2005
- --------------                                   ---------------  --------------
Machinery and equipment                          $       1,284    $    1,169 (a)
Furniture and fixtures                                     585           572
Tooling                                                    493           491
Leasehold improvements                                     394           389
Other                                                      434           402
                                                 ---------------  --------------
                                                 $       3,190    $    3,023
Accumulated depreciation                                (2,720)       (1,902)(a)
                                                 ---------------  --------------
     Property and equipment, net                 $         470    $    1,121
                                                 ===============  ==============

Footnote:
- --------
     (a)  Includes   the   write-off   of  fully   depreciated   DMC  assets  of
          approximately  $0.8  million and the  addition of  approximately  $0.8
          million for the purchase of data center equipment for Artera Group.

     Depreciation  expense for each of the nine months ended  September 30, 2004
and 2005 was approximately $0.2 million.

                                       9


     Accrued expenses comprise the following:

                                                  December 31,    September 30,
(In thousands)                                       2004             2005
- --------------                                   ---------------  --------------
Non-conversion fees due to a related party       $       3,972    $          -
Non-registration fees due to a related party             1,446           4,735
Interest due to a related party                          1,012           1,632
Consulting fees due to a related party                     483               -
Incentive compensation due to officers                   1,832             868
                                                 ---------------  --------------
    Accrued expenses-related parties             $       8,745    $      7,235
                                                 ===============  ==============

Non-registration fees                            $       4,436    $      5,397
Interest                                                 1,458           1,993
Commissions payable                                        372             113
Other                                                    3,596           3,543
                                                 ---------------  --------------
    Accrued expenses-other                       $       9,862    $     11,046
                                                 ===============  ==============


     Deferred revenue comprise the following:

                                                   December 31,   September 30,
(In thousands)                                         2004           2005
- --------------                                   ---------------  --------------
New Transducers Ltd.                             $         535    $          -
Other                                                      350             350
                                                 ---------------  --------------
                                                 $         885    $        350
                                                 ===============  ==============

     As of September  30,  2005,  we will not realize any  additional  cash from
revenue that has been deferred.


     Other current liabilities comprise the following:

                                                   December 31,   September 30,
(In thousands)                                         2004           2005
- --------------                                   ---------------  --------------
License reacquisition payable                    $       4,000    $      4,000
Royalty payable-former Midcore stockholders              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              29
                                                 ---------------  --------------
     Other current liabilities                   $       6,990    $      7,015
                                                 ===============  ==============


     Other liabilities (long-term) comprise the following:

                                                   December 31,   September 30,
(In thousands)                                         2004           2005
- --------------                                   ---------------  --------------
Note Payable-BMI                                 $          53    $         35
Other long term and capital leases                          10               2
                                                 ---------------  --------------
     Other long term liabilities                 $          63    $         37
                                                 ===============  ==============

                                       10


Statements of Operations Information

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




                                                        Three months ended              Nine months ended
                                                           September 30,                   September 30,
                                                    ----------------------------   ---------------------------
(In thousands)                                          2004            2005           2004           2005
- --------------                                      --------------  ------------   ------------  -------------
                                                                                     
  Finance costs associated with non-registration
     of common shares                               $          74   $       206    $       526   $        613
  Default penalties on debt                                 1,321         5,588          4,704          8,529
  Dissolution of Artera International                      (4,567)            -         (4,567)             -
  Minority interest loss                                        -             -              -            (59)
  Other                                                       (22)          111             22            212
                                                    --------------  ------------   ------------  -------------
     Other (income) expense                         $      (3,194)  $     5,905    $       685   $      9,295
                                                    ==============  ============   ============  =============



     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 nine months ended  September 30, 2005 were  approximately  $0.2 million.
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  (approximately  $2.6 million at September 30,
2005).


Supplemental Cash Flow Information




                                                                                 Nine months ended September 30,
                                                                                ---------------------------------
(In thousands)                                                                       2004              2005
- --------------                                                                  ---------------   ---------------
Supplemental disclosures of cash flow information:
Cash paid during the year for:
                                                                                           
 Interest                                                                      $           20    $           13
                                                                                ===============   ===============
Supplemental disclosures of non-cash investing and financing activities:
  Unrealized holding (loss)/gain on available-for-sale securities               $          (30)   $            2
                                                                                ===============   ===============
  Finance costs associated with non-registration of common shares               $          439    $        3,638
                                                                                ===============   ===============
  Finance costs associated with non-conversion of preferred stock               $        2,741    $       (3,931)
                                                                                ===============   ===============
  Issuance of series I preferred stock                                          $            -    $          976
                                                                                ===============   ===============
  Receipt of common stock of subsidiary as consideration for license amendment  $          275    $            -
                                                                                ===============   ===============
  Receipt of common stock of subsidiary for payment of note receivable          $          640    $            -
                                                                                ===============   ===============
  Issuance of preferred stock for advance by investor in prior years            $          230    $            -
                                                                                ===============   ===============
  Property and equipment financed through notes payable                         $            -    $           18
                                                                                ===============   ===============
  Principal on convertible notes and notes payable rolled into new notes        $       46,637    $       85,294
                                                                                ===============   ===============
  Interest on convertible notes and notes payable rolled into new notes         $        2,540    $        3,656
                                                                                ===============   ===============
  Default penalty on convertible notes rolled into new notes                    $        4,664    $        8,529
                                                                                ===============   ===============


                                       11


4.   Capital Deficit:

     The changes in capital  deficit during the nine months ended  September 30,
     2005 were as follows:




                                                Convertible Preferred Stock
                                               Series H             Series I          Common Stock        Additional     Accumu-
                                            -----------------  -----------------  --------------------      Paid-in       lated
(In thousands)                              Shares    Amount   Shares    Amount     Shares    Amount        Capital      Deficit
- --------------                              -----------------  -----------------  --------------------    -----------   ----------
                                                                                          
Balance at December 31, 2004                   2     $19,203      -      $    -     641,970   $6,420       $245,746     ($354,490)
Conversion of preferred stock                  -        (404)     -        (466)     68,628      686            184 (a)         -
Issuance of NCT common stock under
  private equity credit agreement              -           -      -           -       6,757       68            (18)(b)         -
Issuance of series I preferred stock           -           -      1         976           -        -            155             -
Dividend and amortization of discounts
  on beneficial conversion price
  to preferred shareholders                    -         522      -           -           -        -           (522)            -
Dividend and amortization of discounts
  on beneficial conversion price to
  subsidiary preferred shareholders            -           -      -           -           -        -           (244)            -
Charges for the non-registration of the
  underlying shares of NCT common stock
  to subsidiary preferred shareholders         -           -      -           -           -        -         (3,638)            -
Charges for the non-conversion/exchange
  for common stock of NCT to NCT and
  subsidiary preferred shareholders            -           -      -           -           -        -          3,931             -
Warrants issued in conjunction with
  convertible debt                             -           -      -           -           -        -         22,547             -
Beneficial conversion feature on
    convertible debt                           -           -      -           -           -        -         15,466             -
Net loss                                       -           -      -           -           -        -              -       (59,873)
Accumulated other comprehensive loss           -           -      -           -           -        -              -             -
Compensatory stock options and warrants        -           -      -           -           -        -             22             -
Other                                          -           -      -           -           -        -             12             -
                                            -----------------  -----------------  --------------------    -----------   ----------
Balance at September 30, 2005                  2     $19,321      1      $  510      717,355   $7,174      $283,641     ($414,363)
                                            =================  =================  ====================    ===========   ==========


                                                 Other
                                                 Compre-
                                                 hensive
(In thousands)                                   Loss          Total
- --------------                                 -------      -----------
Balance at December 31, 2004                      $86        ($83,035)
Conversion of preferred stock                       -               -
Issuance of NCT common stock under
  private equity credit agreement                   -              50
Issuance of series I preferred stock                -           1,131
Dividend and amortization of discounts
  on beneficial conversion price
  to preferred shareholders                         -               -
Dividend and amortization of discounts
  on beneficial conversion price to
  subsidiary preferred shareholders                 -            (244)
Charges for the non-registration of the
  underlying shares of NCT common stock
  to subsidiary preferred shareholders              -          (3,638)
Charges for the non-conversion/exchange
  for common stock of NCT to NCT and
  subsidiary preferred shareholders                 -           3,931
Warrants issued in conjunction with
  convertible debt                                  -          22,547
Beneficial conversion feature on
    convertible debt                                -          15,466
Net loss                                            -         (59,873)
Accumulated other comprehensive loss              160             160
Compensatory stock options and warrants             -              22
Other                                               -              12
                                               -------      -----------
Balance at September 30, 2005                    $246       ($103,471)
                                               =======      ===========
Footnotes:
- ---------
     (a)  Includes  $(75,000)  representing the difference between the aggregate
          conversion price of the preferred shares, which was based on a formula
          in the  certificate  of designation  of the preferred  stock,  and the
          aggregate  par  value  of the  shares  of  common  stock  issued  upon
          conversion.

     (b)  Represents  the  difference  between the aggregate  sales price of the
          shares  sold,  which was based on the fair market value of the shares,
          and the aggregate par value of the shares sold.

                                       12


5.   Notes Payable:




                                                                                                 December 31,      September 30,
(In thousands)                                                                                      2004               2005
- --------------                                                                                 ----------------   ----------------
                                                                                                            
Note due investor                                                                              $           385    $           385
    Interest at 8% per annum payable at maturity;  effective interest
    rate of 80.3% per annum resulting from the issuance of warrants
     and finders fees; matured April 7, 2003 (a); default interest accrues
     at 18% per annum.
Note due stockholder of subsidiary                                                                          40                 17
    Interest at 12% per annum; monthly payments (including interest)
    of $1.5 through September 2005, remainder matures October 15, 2006 (b).
Note due former employee                                                                                   100                100
    $100 bears interest at 8.25% per annum, compounded annually;
    past due (a).
Other financings                                                                                            78                 75
    Interest ranging from 7% to 9% per annum;
     $35 due July 15, 2003 (a); $41 all other.
                                                                                               ----------------   ----------------
                                                                                               $           603    $           577
                                                                                               ================   ================


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

     (b)  On August 1, 2005,  we refinanced  the remaining  principal of $16,704
          from a prior  note  issued on June 1,  2005,  with a  modification  of
          terms.  The  debt  instruments  were  deemed  not to be  substantially
          different  in  accordance  with  Emerging  Issues Task Force Issue No.
          96-19  "Debtor's  Accounting  for a  Modification  or Exchange of Debt
          Instruments."

6.   Convertible Notes Payable:




                                                                                                 December 31,      September 30,
(In thousands)                                                                                      2004               2005
- --------------                                                                                 ----------------   ----------------
                                                                                                            
Related Party Convertible Notes:
Issued to Carole Salkind - (a)                                                                 $        58,120    $        80,341
Weighted average effective interest rate of 82.5% 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 $0.0050 to $0.0166 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            -
     December 31, 2005             -        5,500
     March 31, 2006                -       69,841
     December 31, 2009         5,000        5,000
Less: unamortized debt discounts                                                                       (12,555)           (14,735)
                                                                                               ----------------   ----------------
                                                                                               $        45,565    $        65,606
Less: amounts classified as long-term                                                                   (5,000)            (5,000)
                                                                                               ----------------   ----------------
                                                                                               $        40,565    $        60,606
                                                                                               ===============    ================


                                       13





                                                                                                 December 31,      September 30,
(In thousands)                                                                                      2004               2005
- --------------                                                                                 ----------------   ----------------
                                                                                                            
Convertible Notes:
8% Convertible Notes - (b)                                                                     $         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                                                                                     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)             (312)
                                                                                               ----------------   ----------------
                                                                                               $         4,513    $         4,803
                                                                                               ===============    ================


Footnotes:
- ---------
     (a)  During  the nine  months  ended  September  30,  2005,  we  issued  an
          aggregate of $107.5 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 nine months
          ended  September  30, 2005,  we defaulted on payment of all notes that
          matured during the period for an aggregate  principal  amount of $85.3
          million.  For the nine months ended  September 30, 2005, we refinanced
          an aggregate of $85.3  million  principal  amount into new notes along
          with  default  penalties  ($8.5  million) and accrued  interest  ($3.7
          million)  aggregating  $97.5  million.  In  addition,  we issued notes
          aggregating  approximately  $10.0  million  in  consideration  of  new
          funding from Carole Salkind.  Included in the new funding amount is an
          8% convertible note in the principal amount of $5.0 million, for which
          Ms. Salkind paid us $1.0 million in cash. During the nine months ended
          September  30, 2005,  we recorded  original  issue  discounts of $19.5
          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  $22.5  million  have  been
          recorded as a discount to the notes.  These  discounts  are  amortized
          over the terms of the  related  notes.  For the three and nine  months
          ended   September  30,  2005,  $16.1   million   and  $39.8   million,
          respectively,  of amortization related to these and prior discounts is
          classified  as  interest   expense  in  our   condensed   consolidated
          statements of operations.  Unamortized  discounts of $14.7 million and
          $12.6  million have been  reflected as a reduction to the  convertible
          notes in our condensed  consolidated balance sheet as of September 30,
          2005 and December 31, 2004,  respectively.  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%.

     (b)  We are in default on convertible notes aggregating $1.6 million due to
          a cross-default  provision and non-payment.  We are also in default on
          convertible  notes aggregating $1.0 million dated July 23, 2004 due to
          our  failure to  register  for  resale the 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  $652,000 in our condensed consolidated balance sheet at September
30, 2005, which is comprised of $575,000 aggregate fair value of shares plus the
accrued  dividends of  approximately  $77,000.  We have the option to settle the
accrued dividends in cash or common stock. We would have to issue  approximately
115.7 million shares of our common stock if settlement of the stated value along
with accrued  dividends had occurred as of September 30, 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 September 30, 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  were
converted into 1,844,007 shares of Pro Tech common stock pursuant to a mandatory
conversion requirement.  For the three and nine months ended September 30, 2005,
we calculated the 4% dividends earned by holders of the Pro Tech preferred stock
at approximately  $5,000 and $14,000,  respectively.  Following adoption of SFAS
No. 150  effective  July 1,  2003,  this  amount is  included  on our  condensed
consolidated financial statements in interest expense.

8.   Commitments and Contingencies:

     In July 2005, we entered into a second amended and restated  private equity
credit  agreement  with  Crammer Road LLC  ("Crammer  Road"),  a Cayman  Islands
limited liability company, that supersedes and replaces our amended and restated
private equity credit  agreement  dated as of September 30, 2004,  which in turn
replaced a similar agreement dated as of July 25, 2002. The new credit agreement
provides  that we must put to Crammer  Road shares of our common stock having an
aggregate value of at least $5.0 million (the minimum commitment amount) and may
put to Crammer Road shares of our common  stock having an aggregate  value of up
to $50.0  million (the maximum  commitment  amount).  The purchase  price of the
shares will equal 93% of the average of the three  lowest  closing bid prices of
our common stock during the ten-day  trading  period  immediately  following the
date of our notice to Crammer  Road of our  election to put shares.  The maximum
amount that we can put to Crammer Road in any single transaction is equal to, at
the time of our  election,  the  lesser of (a) $2.0  million  or (b) 500% of the
daily  weighted  average volume of shares of our common stock for the 15 trading
days immediately preceding the date of the put, provided that the maximum amount
is no less  than  $500,000.  Through  September  30,  2005,  we  sold a total of
6,756,756  shares of our common  stock to Crammer  Road  pursuant to our private
equity  credit  agreement  for  gross  proceeds  of  $50,000.  (see  Note 13 for
transactions subsequent to September 30, 2005).

     Delaware law restricts  sales of unissued shares of common stock at a price
less  than the par  value of the  common  stock.  We have put  shares  under our
private  equity  credit  agreement  which  were  sold  below par  value.  We are
currently engaged in discussions with Crammer Road regarding this shortfall.  In
the  future,  we do not intend to sell shares  pursuant  to the  private  equity
credit  agreement  when the purchase price of such shares would be less than par
value. We also do not intend to fulfill conversion  requests for preferred stock
or  convertible  notes or exercise  requests for warrants or options if to do so
would require us to issue shares of our common stock at a conversion or exercise
price less than the par value of our common stock.

9.   Capital Stock:

Common Shares Available for Future Issuance

     At  September   30,  2005,   we  were  required  to  reserve  for  issuance
approximately  23.0 billion  shares of common stock based on the market price of
$0.0058 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 September 30, 2005, the number of shares  required to be reserved for
issuance  exceeded the number of  authorized  but unissued  shares of our common
stock.  At  September  30,  2005,  we had valid  conversion,  exchange and share
issuance  requests to issue  approximately  105.1  million  shares of our common
stock.

Increase in Authorized Shares

     At our 2005 annual  meeting of  stockholders,  held on June 28,  2005,  our
stockholders  approved an  amendment  to our  certificate  of  incorporation  to
increase the number of our  authorized  shares of common stock to

                                       15


5.622 billion  shares.  This  increase,  however,  is not  sufficient  for us to
satisfy all of our commitments to reserve,  issue and register for resale shares
of our common stock.

NCT Group, Inc. Preferred Stock

     At September 30, 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
September  30, 2005,  1,716  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 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 nine
months ended  September 30, 2005, we calculated  the 4% dividends  earned by the
holder  of the  outstanding  series  H  preferred  stock at  approximately  $0.5
million.  The  amortization  of beneficial  conversion  feature and the dividend
amount  are  included  in  the  calculation  of  loss   attributable  to  common
stockholders.  On June 30, 2005, Crammer Road converted  six shares of  series H
preferred stock into 5,275,230  shares of our common stock. On July 12, 2005 and
August 1, 2005, Crammer Road converted fifteen shares each of series H preferred
stock along with  accrued  dividends  totaling  approximately  $0.1 million into
19,023,915 and  22,159,660  shares of our common stock,  respectively  (see Note
13 for transactions subsequent to September 30, 2005).

     We had 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 was  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 elected to purchase on the open market the
number of our common  shares it should have been issued upon  conversion  of the
series H shares,  Crammer Road was entitled to a payment equal to the excess, if
any, of the open  market  price over the  conversion  price.  On July 19,  2005,
Crammer Road  irrevocably  waived,  rescinded and voided any and all outstanding
demands with respect to the  conversion  of the 189 shares of series H preferred
stock into shares of our common  stock.  As result of this  waiver,  we reversed
charges  accrued  through  July 11, 2005 of $6.3 million for  non-conversion  of
series H preferred stock into our common stock. The  non-conversion  charges are
included in preferred stock dividends 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 did not have a  sufficient  number of
authorized shares of NCT common stock to issue these shares, we were not 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 nine
months ended September 30, 2005, this resulted in a charge to additional paid-in
capital of $3.2 million.

     During the nine months ended September 30, 2005, we issued 975.55767 shares
of our series I preferred  stock to four of our executive  officers,  one of our
non executive  offices,  a holder of shares of preferred stock of our subsidary,
Artera Group,  Inc., and Steven  Salkind,  the son of Carole Salkind (see Artera
Group, Inc.  Preferred Stock (below) and Note 10). During the three months ended
September 30, 2005, all but one holder of our series I preferred stock converted
an aggregate of 465.55767 shares (including  executive  officers'  conversion of
212.33253  shares) of our series I  preferred  stock into a total of  22,169,412
shares of our common stock.  At September  30, 2005,  510 shares of our series I
preferred stock

                                       16


were issued and outstanding  and held by Steven Salkind.  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 510  issued  and  outstanding  shares of our  series I
preferred  stock are convertible  into  approximately  24,285,714  shares of our
common stock.

Artera Group, Inc. Preferred Stock

     At September 30, 2005, there were 8,299 shares of Artera series A preferred
stock  outstanding.  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 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 nine months ended September 30, 2005,
we incurred charges of approximately  $0.4 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 nine months ended September 30, 2005,
we  calculated  the 4%  dividends  earned  by  holders  of the  Artera  series A
preferred stock at approximately $0.2 million. The non-registration  charges and
dividends  are  included  in the  calculation  of loss  attributable  to  common
stockholders. During the nine months ended September 30, 2005, 271 shares with a
stated  value of  $271,000,  along  with  accrued  dividends  of  $44,000,  were
exchanged for 160 shares of our series I preferred stock.

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

     On March 31, 2005,  the remaining  Pro Tech series A shares were  converted
into  1,844,007  shares of Pro Tech common  stock.  At September  30, 2005,  our
subsidiary,  NCT Hearing,  held  approximately  83% of the  outstanding Pro Tech
common stock.

Warrants

     During the nine months ended  September 30, 2005, in  conjunction  with the
issuance of convertible  notes, we issued to Carole Salkind  warrants to acquire
an aggregate  of  1,832,500,000  shares of our common  stock at exercise  prices
ranging from $0.005 to $0.0195 per share.  The fair value of these  warrants was
approximately $19.1 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 $15.8 million during the nine months ended September 30, 2005.

10.  Related Parties:

Carole Salkind and Affiliates

     During the nine months ended  September 30, 2005, we issued $107.5  million
of 8%  convertible  notes due six months  from  respective  dates of issuance to
Carole  Salkind  (see  Note 6) along  with  five-year  warrants  to  acquire  an
aggregate   of   1,832,500,000   shares  of  our  common  stock  (see  Note  9).
Consideration paid for these notes included  approximately $6.0 million cash and
cancellation  and surrender of notes  aggregating  approximately  $85.3 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).

                                       17


     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.

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 $343,000  (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          Issued
                        ----                                     ------------         -----------          ------
                                                                                                    
Michael J. Parrella, Chief Executive Officer and Chairman of
     the Board                                                    $125,000           $    81,000             81

Irene Lebovics, President                                           46,000                27,000             27

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

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




     During the three months ended September 30, 2005, these executive  officers
converted  212.33253  shares of our series I  preferred  stock  into  10,111,072
shares of our common stock.

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  nine  months  of 2005,  these  executives  received  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  $16,250  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 expensed in the nine
months ended September 30, 2005 under this agreement was approximately $146,250.

                                       18


Spyder Technologies Group, LLC

     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.  Spyder earned  technical  consulting  fees of $65,607 for the nine months
ended September 30, 2005.

11.  Litigation:

Founding Midcore Shareholder Litigation

     In April 2004,  Jerrold Metcoff and David Wilson filed a complaint  against
us  and  Michael  Parrella,   our  Chairman  and  Chief  Executive  Officer,  in
Connecticut state court, which complaint was subsequently  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,  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 plaintiffs also allege that we and Mr.
Parrella engaged in intentional and/or negligent misrepresentations,  fraudulent
transfers  of  intellectual  property  and other  company  assets,  unfair trade
practices  and breaches of an implied  covenant of good faith and fair  dealing.
The  complaint,  as amended,  seeks  damages,  punitive  damages,  interest  and
attorneys' fees, and seeks a declaration that the intellectual property acquired
from the plaintiffs by the corporation that became Midcore Software, Inc. (which
intellectual  property is currently used in our Artera Turbo product) is held in
trust for the benefit of the plaintiffs. The damages, punitive damages, interest
and attorneys'  fees sought in the substitute  complaint are all for unspecified
amounts,  but in other court filings in the case,  the  plaintiffs  have alleged
that the total cash amount they are owed exceeds $4.2 million.

     On  January  7,  2005,  the court  granted  our motion to strike one of the
claims  against  Midcore  Software in the complaint (as amended),  pertaining to
Midcore's  responsibility for our failure to issue shares of its common stock to
Metcoff and Wilson.  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.

     On June 21, 2005, Metcoff and Wilson filed a second amended complaint. This
new  complaint:  (i) added claims  against Mr.  Parrella for breach of fiduciary
duty owed to the  plaintiffs  as alleged  creditors  of NCT;  (ii) added  Morton
Salkind (husband of Carole Salkind) as a defendant in the case,  asserted claims
against him for unfair trade  practices  and  fraudulent  transfers and asserted
that he should be held personally responsible for some of the allegedly wrongful
acts of NCT; and (iii)  reformulated some of the existing claims with respect to
the issue of potential  liability as between  Midcore and NCT. The new complaint
also sought to add as defendants in the case Irene  Lebovics,  Cy Hammond,  John
McCloy and Sam Oolie  (members  of our board of  directors)  and  assert  claims
against  them for unfair  trade  practices  and  breach of  fiduciary  duty.  We
objected to the addition of those parties and, on July 29, 2005,  the court held
in our favor on that issue.  Mr.  Parrella has told us that,  he intends to deny
the material new allegations against him in the second amended complaint.

     On October 3, 2005, at our request,  the court  required the  plaintiffs to
revise their second amended  complaint with respect to, among other things,  the
removal of certain  references  to members of our board of directors  other than
Mr. Parrella. On October 19, 2005, Metcoff and Wilson filed a revised complaint.
On November 2, 2005, we filed a request to further revise the revised complaint,
which request is currently pending before the court.

     We have agreed to indemnify Mr.  Parrella,  to the extent  permitted by our
certificate of incorporation and applicable law, for any liabilities  (including
legal fees) he may incur as a result of the claims  against him in this  action.
We have submitted the claims against Mr.  Parrella in the prior  complaint,  and
the  additional  claims  against  him in the second  amended  complaint,  to our
director and officer indemnification  insurance carrier. The carrier has not yet
responded to confirm or initially deny coverage of any of the claims against Mr.
Parrella.

                                       19


     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 nine months ended  September 30, 2005,  Ms.  Salkind
incurred approximately $10,000 in such legal fees of which we paid approximately
$2,000.

     In November  2005,  Metcoff and Wilson filed a separate  complaint  against
John McCloy, Sam Oolie, Irene Lebovics and Cy Hammond in Connecticut state court
asserting  claims  against them for breaches of fiduciary  duty and unfair trade
practices in connection  with the  transactions  relating to the August 29, 2000
Agreement  and Plan of Merger.  The  damages,  punitive  damages,  interest  and
attorneys'  fees sought in the complaint are for  unspecified  amounts.  Messrs.
McCloy, Oolie and Hammond and Ms. Lebovics have indicated to us that they intend
to deny the allegations against them.

     We have  agreed to  indemnify  Messrs.  McCloy,  Oolie and  Hammond and Ms.
Lebovics,  to the extent  permitted  by our  certificate  of  incorporation  and
applicable law, for any liabilities  (including  legal fees) they may incur as a
result of the claims against them in this action. We intend to submit the claims
against  Messrs.  McCloy,  Oolie and Hammond and Ms. Lebovics in the case to the
Company's director and officer indemnification insurance carrier.

     Reference  is made to our  Annual  Report on Form  10-K 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.

                                       20


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
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  consolidating  column.  Consolidating  consists  of  items
eliminated in consolidation, such as intercompany revenue and expense.

     During the nine months ended September 30, 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 and nine months ended  September 30,
2005 and September 30, 2004 is as follows:




(In thousands)
For the three months ended               Communi-                               Reportable       Other      Consoli-       Grand
September 30, 2005                        cations      Media      Technology     Segments      Corporate     dating        Total
- ---------------------------------------  ----------  ----------  ------------  ------------  ------------  ------------  -----------
                                                                                                    
 License Fees and Royalties - External   $     489   $       -   $       24    $     513     $      691    $     (691)   $     513
 Other Revenue - External                      503          16            -          519              -            (3)         516
 Revenue - Other Operating Segments            747           1            -          748              4          (752)           -
 Net Income (loss)                          (3,827)     (2,089)         129       (5,787)           (25)      (20,378)     (26,190)
 Segment Assets                             14,255      21,432          737       36,424          2,489       (33,657)       5,256


For the three months ended               Communi-                               Reportable       Other      Consoli-       Grand
September 30, 2004                        cations      Media      Technology     Segments      Corporate     dating        Total
- ---------------------------------------  ----------  ----------  ------------  ------------  ------------  ------------  -----------
 License Fees and Royalties - External   $     432   $     535   $       15    $     982     $        -    $        -    $     982
 Other Revenue - External                      418          39            -          457              -             -          457
 Revenue - Other Operating Segments            303           3            -          306             14          (320)           -
 Net Income (loss)                           1,796      (1,014)          83          865        (11,881)          602      (10,414)
 Segment Assets                             20,575      23,145          936       44,656          2,288       (35,759)      11,185


For the nine months ended                Communi-                               Reportable       Other      Consoli-       Grand
September 30, 2005                        cations      Media      Technology     Segments      Corporate     dating        Total
- ---------------------------------------  ----------  ----------  ------------  ------------  ------------  ------------  -----------
 License Fees and Royalties - External   $   1,378   $     535   $       93    $   2,006     $      700    $     (700)   $   2,006
 Other Revenue - External                    1,485          69            -        1,554              -            (3)       1,551
 Revenue - Other Operating Segments            775           1            -          776             13          (789)           -
 Net Income (loss)                          (9,637)     (4,793)         349      (14,081)       (47,445)        1,653      (59,873)
 Segment Assets                             14,255      21,432          737       36,424          2,489       (33,657)       5,256


For the nine months ended                Communi-                               Reportable       Other      Consoli-       Grand
September 30, 2004                        cations      Media      Technology     Segments      Corporate     dating        Total
- ---------------------------------------  ----------  ----------  ------------  ------------  ------------  ------------  -----------
 License Fees and Royalties - External   $     914   $   1,605   $      146    $   2,665     $        -    $        -    $   2,665
 Other Revenue - External                    1,288         120            -        1,408                            -        1,408
 Revenue - Other Operating Segments            886           5            -          891            342        (1,233)           -
 Net Income (loss)                          (3,714)     (2,982)         140       (6,556)       (31,441)        1,795      (36,202)
 Segment Assets                             20,575      23,145          936       44,656          2,288       (35,759)      11,185


13.  Subsequent Events:

     During  October 2005,  Crammer Road  converted an aggregate of 16 shares of
our series H  preferred  stock along with  accrued  dividends,  into  45,515,131
shares of our common stock.

     On October 10, 2005,  Longview  Fund LP converted  $15,227 in principal and
$48,548 in accrued  interest due under our $500,000  convertible  note issued in
July 2004 into an aggregate of 13,370,000 shares of our common stock.

     On October  11,  2005,  we sold  12,000,000  shares of our common  stock to
Crammer  Road,  pursuant  to a put of $80,000  under our private  equity  credit
agreement with Crammer Road.

                                       21


     On October 14, 2005, we issued Carole Salkind an 8% convertible note in the
principal  amount of $300,000,  for which Ms.  Salkind paid us $300,000 in cash.
Also on October 14, 2005, we issued Carole Salkind a 12% convertible note in the
principal  amount of $1,001,329.96 to cure our default on payment of the initial
interest  installment due under the $5,000,000 note dated December 22, 2004. The
principal amount of this note represents the interest installment due October 1,
2005  ($498,082.19),  default interest thereon and interest default penalty (10%
of the then outstanding  principal).  The notes are secured by substantially all
of our  assets.  The notes are due on April 14, 2006 and may be  converted  into
shares  of our  common  stock at a  conversion  price per  share of  $0.0049  or
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 the issuance of these notes, we issued Ms. Salkind
five-year  warrants  to  acquire  26,500,000  shares of our  common  stock at an
exercise price per share of $0.0049.

     On October 18, 2005, we issued Carole Salkind an 8% convertible note in the
principal  amount of  $968,035.46  to cure our default on repayment of two notes
dated April 14, 2005. The principal amount of this note represents the aggregate
principal  rolled over  ($847,970.18),  default penalty (10% of the principal in
default) and accrued interest. The notes are secured by substantially all of our
assets.  The notes are due on April 18, 2006 and may be converted into shares of
our common  stock at a conversion  price per share of $0.0049 or  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 the issuance of this note,  we issued Ms.  Salkind a five-year
warrant to acquire  16,000,000  shares of our common stock at an exercise  price
per share of $0.0049.

     On  October  19,  2005,  our board of  directors  increased  the  number of
directorships on the board from five to seven and elected Stephan  Carlquist and
Robert N.  Rose,  to fill the newly  created  vacancies  on the board  effective
October 19, 2005 for a term expiring at our 2006 annual meeting of  stockholders
or until their successors are elected and duly qualified. Our board of directors
also appointed Mr.  Carlquist to serve on its  compensation  committee.  Messrs.
Carlquist and Rose were each granted options to purchase 6 million shares of our
common stock at an exercise price of $0.006 per share,  the fair market value of
our common stock on the date of grant.

     On October 19, 2005,  we issued  120,000  shares to Wayne  Darville,  Chief
Operating  Officer,  Artera Group, Inc. pursuant to a stock award granted by our
board of directors on September 30, 2004.

     On October 19, 2005, we granted an aggregate of 363,694,000  options to our
employees and non-employee directors. Of these options, 262,103,000 options were
granted to officers  and other  employees by the  compensation  committee of our
board of directors  pursuant to our 2001 Stock and  Incentive  Plan,  as amended
(the "2001 Plan"), 46,002,000 options were granted to our non-employee directors
(including  Messrs.  Carlquist and Rose) by the full board of directors pursuant
to the 2001 Plan and 55,589,000  options were granted to an executive officer by
the full board  outside  of the 2001 Plan.  All of the  options  granted  have a
seven-year term and an exercise price of $0.006 per share, the fair market value
of our common stock on the date of grant.

     On October 31, 2005, we issued Carole Salkind an 8% convertible note in the
principal  amount of $325,000,  for which Ms.  Salkind paid us $325,000 in cash.
Also on October 31, 2005, we issued Carole Salkind an 8% convertible note in the
principal  amount of  $1,625,612.05  to cure our default on  repayment  of notes
dated  April 26,  2005 and April 29,  2005.  The  principal  amount of this note
represents the aggregate principal rolled over ($1,424,532.52),  default penalty
(10% of the principal in default) and accrued interest. The notes are secured by
substantially  all of our assets.  The notes  mature six months from the date of
issuance may be converted  into shares of our common stock  (369,457,284  shares
for the  $1,625,612.05  note at a  conversion  price  per share of  $0.0044  and
79,268,293  shares  for the  $325,000  note at a  conversion  price per share of
$0.0041)  or  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 the issuance of
these notes,  we issued Ms.  Salkind  five-year  warrants to acquire  27,000,000
shares  of our  common  stock at an  exercise  price per  share of  $0.0044  and
15,000,000 shares of our common stock at an exercise price per share of $0.0041.

                                       22


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  consists  of
technology  licensing  fees  and  royalties,   product  sales,  advertising  and
engineering  and  development  services.  Operating  revenue for the nine months
ended  September  30,  2005  consisted  of  approximately  56.4%  in  technology
licensing fees and royalties,  41.2% in product sales,  1.7% in advertising  and
0.7% in engineering and  development.  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.

Going Concern Risks

     Since  inception,  we have  experienced  substantial  recurring losses from
operations,  which  amounted to $414.4  million on a  cumulative  basis  through
September 30, 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

                                       23


our internally generated funds are not adequate, we believe that 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 may need
to obtain the  approval of our  stockholders  of  additional  amendments  to our
certificate of incorporation  to sufficiently  increase the number of authorized
shares of our  common  stock and to  reduce  or  eliminate  the par value of our
common stock.  However,  we can give no assurance  that our  stockholders  would
approve either or both of these amendments.

     Our  management  believes  that  currently  available  funds  will  not  be
sufficient  to sustain our  operations  at current  levels  through the next six
months.  These funds consist of available cash and the funding  derived from our
revenue sources. Cash and cash equivalents amounted to $0.4 million at September
30, 2005 and our working capital deficit was $93.3 million. We have been able to
continue our operations by raising  additional  working capital through the sale
of convertible notes. We have been primarily  dependent upon funding from Carole
Salkind  during  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
September  30,  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  following  discussion  of  our  financial  condition  and  results  of
operations is based on the consolidated  financial  statements  included in this
Form 10-Q,  which have been prepared in accordance  with  accounting  principles
generally  accepted in the United States.  The  preparation  of these  financial
statements  requires us to make estimates and judgments that affect the reported
amounts  of  assets,   liabilities,   revenue  and  expenses,  and  the  related
disclosures of contingencies.  We base these 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 for making  judgments  about
the carrying values of assets and liabilities that are not readily apparent from
other sources. On an on going basis, we evaluate our estimates,  including those
related to  amortization  and  potential  impairment  of  intangible  assets and
goodwill.  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.  During the nine months  ended  September  30,  2005,  there were no
significant  changes to the critical  accounting  policies  that we disclosed in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  in our Annual  Report on Form 10-K for the year ended  December  31,
2004.

     The methods,  estimates  and  judgments  we use in applying our  accounting
policies  have a  significant  impact on the results we report in our  financial
statements,  which we discuss under the heading  "Results of Operations"  below.
Some of our  accounting  policies  require us to make  difficult and  subjective
judgments,  often as a result of the need to make  estimates of matters that are
inherently uncertain. Our most critical accounting estimate is the assessment of
recoverability of long-lived  assets,  which primarily impacts operating results
when we impair assets or accelerate their  depreciation.  Below, we discuss this
policy further,  as well as the estimates and judgments  involved.  We also have
other  policies that we consider key accounting  policies,  such as policies for
revenue  recognition,  including the deferral of revenue.

                                       24


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.  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 September 30, 2005, our goodwill,  net, all of which is allocated to
the Advancel and NCT Hearing  reporting  units, totalled $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 nine months ended  September  30, 2004 and 2005 was less
than  $0.1  million.  At  September  30,  2005,  our  patent  rights  and  other
intangibles, net were $1.0 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.  Our  evaluations  to date have not
indicated that any revisions are necessary.  Our next  evaluation is planned for
December 31, 2005.  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,  which
results  in a charge  in our  results  of  operations  equal  to the  determined
impairment  amount.  In  addition,  if we  determine  that  a  reduction  in the
remaining  amortization  period was warranted,  our  amortization  expense would
increase,  which would reduce our operating results.  In light of our continuing
losses, a potential indicator of impairment, we test our patent rights and other
intangible  assets with finite  useful lives for  impairment  at each  reporting
period. Our next evaluation is planned for December 31, 2005.

Results of Operations

Three months ended  September 30, 2005 compared to three months ended  September
30, 2004

     Revenue.  Total  revenue for the three months ended  September 30, 2005 was
$1.0  million as compared to $1.4 million for same period in 2004, a decrease of
$0.4 million or,  28.6%,  primarily  the result of having fully  recognized  the
license fee revenue from the New  Transducers  Ltd.  ("NXT") license as of March
31, 2005.  Total revenue for the three months ended September 30, 2005 consisted
of  approximately  49.9% in technology  licensing fees and  royalties,  46.6% in
product sales,  1.2% in  advertising  and 2.3% in  engineering  and  development
services  as  compared  to  the  three  months  ended   September  30,  2004  of
approximately 68.2% in technology licensing fees and royalties, 29.0% in product
sales, 2.4% in advertising and 0.4% in engineering and development services.

     Technology  licensing  fees and  royalties  were $0.5 million for the three
months ended  September 30, 2005 as compared to $1.0 million for the same period
in 2004, a decrease of $0.5 million,  or 50.0%.  This decrease was due primarily
to having fully recognized the license fee revenue from the NXT license.  In May
2005, we learned that our  ClearSpeech  algorithm  will not be  incorporated  by
Sharp Corporation in its next generation product. As a result,

                                       25


we expect to  experience  a  significant  decline  in our  royalties  from Sharp
beginning  sometime in 2006.  Our revenue  from Sharp for the three months ended
September  30, 2005 and September  30, 2004 was  approximately  $0.3 million and
$0.2 million, respectively.

     For the three months ended  September  30,  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
September 30, 2005 and 2004 was 43.2% and 53.8%, respectively,  primarily due to
the change in  product  mix within  the  communications  segment.  For the three
months ended  September  30, 2005 and 2004,  97% and 92%,  respectively,  of our
product sales were attributable to our  communications  segment.  The mix of our
product  sales  within the  communications  segment for the three  months  ended
September  30, 2005  included  68% of Pro Tech  products and 15% of Artera Turbo
subscriptions whereas the same period in the prior year included 72% of Pro Tech
products  and 23% of  Artera  Turbo  subscriptions.  Our  subscriber  base  that
generated the Artera Turbo  product  sales for the three months ended  September
30, 2005 consisted of residential and small business users.

     Advertising  revenue was $12,000 for the three months ended  September  30,
2005 compared to $35,000 for the same period in 2004. The decrease was primarily
due to termination  of an advertising  contract with a prior user of our Sight &
Sound system. Hospital Radio Network is the business responsible for the sale of
audio and visual  advertising in healthcare  venues  employing our Sight & Sound
systems and contributed 100% of total advertising revenue for both periods.

     In September  2005,  we decided to modify the business  model for operating
our Hospital Radio Network  business.  Instead of continuing to directly operate
this business,  we have  initiated our modified plan to license our  proprietary
technology  used in this  business to third parties in exchange for a percentage
of the  advertising  revenues  generated  by these  third  parties  through  the
installation of our Sight & Sound systems in healthcare facilities.

     Costs and  expenses.  Total costs and  expenses  for the three months ended
September  30, 2005 were $27.2  million  compared to $11.9  million for the same
period in 2004,  an increase of $15.3  million,  or 128.6%,  due primarily to an
increase of $6.6 million in interest  expense and an increase of $4.3 million in
default  penalties  on  convertible  notes,  partially  offset by  decreases  in
selling,  general and administrative  expenses of $0.7 million. The three months
ended  September  30,  2004  included a $4.6  million  gain  resulting  from the
dissolution of Artera International, included in other (income)/expense, net.

     For the three  months  ended  September  30,  2005,  selling,  general  and
administrative expenses totaled $1.9 million as compared to $2.6 million for the
three months ended  September  30, 2004, a decrease of $0.7  million,  or 26.9%.
This  decrease was due  primarily to decreases in other  compensation  resulting
from amending the incentive cash compensation arrangements applicable to certain
executives.

     For the three months ended September 30, 2005, other (income)/expense,  net
totaled  $5.9 million as compared to income of $3.2 million for the three months
ended September 30, 2004, an increase of $9.1 million,  or 284.4%.  The increase
was due to a $4.3 million  increase in default  penalties on convertible  notes.
The three months ended September 30, 2004 included a $4.6 million gain resulting
from the dissolution of Artera International.

     For the three  months  ended  September  30, 2005,  interest  expense,  net
totaled  $18.0  million as compared to $11.4  million for the three months ended
September  30,  2004,  an increase of $6.6  million,  or 57.9%.  The increase in
interest  expense was  primarily  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  September 30, 2005 included  amortization of
original issue discounts of $8.9 million,  amortization of beneficial conversion
features in convertible  debt of $7.3 million,  and interest on convertible debt
issued by us of $1.8 million.

                                       26


Nine months ended September 30, 2005 compared to nine months ended September 30,
2004

     Revenue.  For the nine months  ended  September  30,  2005,  total  revenue
amounted  to $3.6  million,  compared  to $4.1  million  for nine  months  ended
September 30, 2004, a decrease of $0.5 million,  or 12.2%. This decrease was due
primarily  to having  fully  recognized  the license  fee  revenue  from the NXT
license as of March 31, 2005,  partially offset by increases in the reporting of
royalties from OKI Electric.  Total revenue for the nine months ended  September
30, 2005  consisted of  approximately  56.4% in  technology  licensing  fees and
royalties,  41.2% in product sales,  1.7% in advertising and 0.7% in engineering
and development services as compared to the nine months ended September 30, 2004
of  approximately  65.4% in technology  licensing fees and  royalties,  31.9% in
product sales,  2.5% in  advertising,  and 0.1% in engineering  and  development
services.

     Technology  licensing  fees and  royalties  were $2.0  million for the nine
months ended  September 30, 2005 as compared to $2.7 million for the same period
in 2004, a decrease of $0.7 million, or 25.9%. The decrease was due primarily to
a decrease in royalties  resulting from the license fee revenue from NXT. In May
2005, we learned that our  ClearSpeech  algorithm  will not be  incorporated  by
Sharp  Corporation  in its next  generation  product.  As a result,  we expect a
significant decline in our royalties recognized from Sharp beginning sometime in
2006.  Our revenue from Sharp for the nine months ended  September  30, 2005 and
September   30,  2004  was   approximately   $0.6  million  and  $0.5   million,
respectively.

     For the nine months  ended  September  30,  2005,  product  sales were $1.5
million as compared with $1.3 million for the same period in 2004.  Gross profit
on product sales,  as a percentage of product  sales,  for the nine months ended
September  30,  2005 and 2004 was 52.4% and  51.4%,  respectively.  For the nine
months ended  September  30, 2005 and 2004,  96% and 92%,  respectively,  of our
product sales were attributable to our  communications  segment.  The mix of our
product  sales  within  the  communication  segment  for the nine  months  ended
September  30, 2005  included  66% of Pro Tech  products and 17% of Artera Turbo
subscriptions whereas the same period in the prior year included 65% of Pro Tech
products and 19% of Artera Turbo subscriptions.

     Advertising  revenue was $61,000 for the nine months  ended  September  30,
2005  compared to $103,000 for the same period in 2004.  Hospital  Radio Network
was the business  responsible  for the sale of audio and visual  advertising  in
healthcare  venues  employing our Sight & Sound systems and contributed  100% of
total advertising revenue for both periods.

     In September  2005,  we decided to modify the business  model for operating
our Hospital Radio Network  business.  Instead of continuing to directly operate
this business,  we have  initiated our modified plan to license our  proprietary
technology  used in this  business to third parties in exchange for a percentage
of the  advertising  revenues  generated  by these  third  parties  through  the
installation of our Sight & Sound systems in healthcare facilities.

     Costs and  expenses.  Total costs and  expenses  for the nine months  ended
September  30, 2005 were $63.4  million  compared to $40.3  million for the same
period in 2004, an increase of $23.1 million, or 57.3%, due primarily to a $16.0
million  increase in interest  expense and $3.8 million in default  penalties on
convertible  notes,  partially  offset by  decreases  in  selling,  general  and
administrative  expenses of $1.6  million.  The nine months ended  September 30,
2004  included a $4.6  million gain  resulting  from the  dissolution  of Artera
International.

     Cost of product sales for the nine months ended September 30, 2005 was $0.7
million as compared to $0.6  million for the nine  months  ended  September  30,
2004. Cost of advertising revenue was $9,000 for the nine months ended September
30, 2005 compared to $12,000 for the same period in 2004.  These costs  included
the commissions  paid to advertising  representative  companies and agencies and
communication  expenses related to the Sight & Sound locations in commercial and
healthcare venues.

     For the  nine  months  ended  September  30,  2005,  selling,  general  and
administrative expenses totaled $5.2 million as compared to $6.8 million for the
nine months ended September 30, 2004, a decrease of $1.6 million, or 23.5%. This
decrease  was due  primarily to the waiver by three  executives  of a portion of
their  incentive  bonus  earned  in 2004 and  amendment  of the  incentive  cash
compensation arrangements applicable to the three executives. The amounts waived
were  approximately  $326,000,  $107,000 and  $158,000  for our Chief  Executive
Officer, President and Chief Financial Officer, respectively.

     For the nine months ended September 30, 2005, other  (income)/expense,  net
totaled  $9.3  million as  compared to $0.7  million  for the nine months  ended
September 30, 2004, a increase of $8.6  million.  The increase was primarily due
to a $3.8 million increase in default  penalties on convertible notes and a $0.3
million increase in finance

                                       27


costs associated with  non-registration of common shares underlying  convertible
notes.  The nine months ended  September  30, 2004  included a $4.6 million gain
resulting from the dissolution of Artera International.

     For the nine months ended September 30, 2005, interest expense, net totaled
$45.0 million as compared to $29.0  million for the nine months ended  September
30,  2004,  an increase of $16.0  million,  or 55.2%.  The  increase in interest
expense was primarily  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
nine months ended  September 30, 2005 included  amortization  of original  issue
discounts of $19.6 million,  amortization of beneficial  conversion  features of
$20.5 million, and interest on convertible debt issued by us of $4.8 million.

Liquidity and Capital Resources

     We have  experienced  substantial  losses from operations  since inception,
which have been recurring and amounted to $414.4  million on a cumulative  basis
through  September  30,  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;
     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. At our 2005 annual  meeting of  stockholders,
held on June 28, 2005, our stockholders approved an amendment to our certificate
of incorporation to increase the number of authorized shares of our common stock
to 5.622 billion shares. This increase in the number of our authorized shares of
common  stock,  however,  is not  sufficient  for us to  satisfy  all  potential
requests for conversions and exchanges of our and our  subsidiaries'  derivative
securities.  The failure to obtain any necessary additional financing would have
a material  adverse effect on us, including  causing a substantial  reduction in
the level of our operations.  These  reductions,  in turn, could have a material
adverse effect on our relationships with our licensees, customers and suppliers.
The  uncertainty  surrounding  future levels of funding from our revenue sources
and the availability of any necessary  additional  financing raises  substantial
doubt at September 30, 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 and nine  months
ended   September  30,  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  nine  months  ended
September 30, 2005 was approximately $0.7 million,  down from approximately $0.8
million in the same  period in the prior year.  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  approximate  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 $0.6 million is used currently to fund payroll and payroll-related
costs  (such as taxes and health  insurance)  and the  balance is used for other
operating expense (including rents, utilities and arrearage arrangements).

                                       28


     At  September  30,  2005,  our cash and cash  equivalents  aggregated  $0.4
million.  Our working  capital  deficit was $93.3 million at September 30, 2005,
compared to a deficit of $72.3  million at December 31,  2004,  a $21.0  million
increase.  Our current assets were  approximately  $1.8 million at September 30,
2005 compared to  approximately  $2.5 million at December 31, 2004.  Our current
liabilities were  approximately  $95.1 million at September 30, 2005 compared to
approximately  $74.8 million at December 31, 2004. The $20.3 million increase in
current  liabilities  was due  primarily  to the  issuance  and  refinancing  of
convertible notes to Carole Salkind  of $20.0 million (net of discounts)  and an
increase  in  accrued  expenses  due to  non-registration  costs and  liquidated
damages of $0.2 million,  partially  offset by reductions in consulting  fees of
$0.5 million and incentive  compensation of $0.9 million. At September 30, 2005,
our current  liabilities  consisted of  indebtedness  ($66.0  million),  accrued
liabilities ($18.3 million), other current liabilities ($7.0 million),  accounts
payable ($2.8 million), deferred revenue ($0.4 million) and shares of subsidiary
subject to exchange  rights ($0.7  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 have  sufficient  shares of
authorized but unissued common stock.

     At  September  30,  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 September 30, 2005:




(In millions)
                                                           New              Defaults
                                Indebtedness             Defaults            Cured            Indebtedness
                                 In Default               during             during            In Default
Notes Payable:                    12/31/04              the Period         the Period          09/30/05
                              -----------------      ----------------   ----------------   ----------------
                                                                                     
Former Employee / Other       $            0.5 (a)   $             -    $             -    $           0.5 (a)
                              -----------------      ----------------   ----------------   ----------------
  Subtotal                    $            0.5       $             -    $             -    $           0.5
                              -----------------      ----------------   ----------------   ----------------

Convertible Notes Payable:
Carole Salkind Notes          $              -       $          97.5    $         (97.5)   $             - (a)
8% Notes                                   2.6 (a,b)               -                  -                2.6 (a,b)
6% Notes                                   2.5 (a)                 -                  -                2.5 (a)
                              -----------------      ----------------   ----------------   ----------------
  Subtotal                    $            5.1       $          97.5    $         (97.5)   $           5.1
                              -----------------      ----------------   ----------------   ----------------
Grand Total                   $            5.6       $          97.5    $         (97.5)   $           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 nine months ended  September
30, 2005 was $6.2  million due  primarily  to funding the 2005 net loss of $59.9
million, as adjusted to reconcile to net cash.

     Our deferred  revenue  balance at September 30, 2005 was $0.4  million.  No
additional cash will be realized from our deferred revenue balance.

     Net cash used in investing  activities was  approximately  $0.9 million for
the nine months ended September 30, 2005, reflecting the purchase of data center
equipment for Artera Group.

     At each of September 30, 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  $6.0  million  for the
nine-month  period ended September 30, 2005 and was due to the issuance and sale
of convertible notes to Ms. Salkind for cash consideration of $6.0 million.

     At September 30, 2005, our short-term  debt was $66.0 million  (principally
comprised of $65.4 million face value of outstanding  convertible notes payable,
net and $0.6 million of outstanding  notes  payable),  shown net of discounts of
approximately  $14.7  million  on  our  condensed  consolidated  balance  sheet,
compared to $45.7  million of  short-term  debt,  net at December 31,  2004,  an
increase of $20.3 million due to debt issued to Carole Salkind. The

                                       29


cash proceeds  from debt issued in the nine months ended  September 30, 2005 was
primarily used for working capital purposes.

     During the nine months ended  September 30, 2005, we issued an aggregate of
$107.5 million of convertible  notes to Carole Salkind as consideration for $6.0
million cash and  refinancing  of $85.3  million in principal of matured  notes,
along with default penalties and accrued interest.

     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. 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.

     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.

     In July 2005, we entered into a second amended and restated  private equity
credit  agreement with Crammer Road that superseded and replaced our amended and
restated  private equity credit  agreement dated as of September 30, 2004, which
in turn,  replaced a similar agreement dated as of July 25, 2002. The new credit
agreement  gives us the right to sell to Crammer Road shares of our common stock
having an aggregate  value of up to $50.0  million  pursuant to puts made by us.
The agreement  requires us to sell to Crammer Road at least an aggregate of $5.0
million of our common stock at a 7% discount from the market value of our common
stock  determined  at the time of a put.  Through  September 30, 2005, we sold a
total of 6,756,756  shares of our common  stock to Crammer Road  pursuant to our
private equity credit  agreement for gross proceeds of $50,000.  Through October
11, 2005,  we sold an aggregate of  18,756,756  shares of our common stock under
the  private  equity  credit  agreement  at prices  determined  pursuant  to the
provisions of the  agreement,  which prices were less than $0.01 per share,  the
current par value of our common stock.  Delaware law restricts sales of unissued
shares of common  stock at a price less than the par value of the common  stock.
We have put shares under the private  equity  credit  agreement  which were sold
below par value.  We are  currently  engaged in  discussions  with  Crammer Road
regarding  this  shortfall.  In the  future,  we do not  intend  to sell  shares
pursuant to the private equity credit  agreement when the purchase price of such
shares would be less than par value.

     We  intend  to use the  2005  private  equity  credit  agreement  to  raise
additional cash. However, the equity credit line may not be a reliable source of
new cash  capital  for us. We must  maintain  an active  trading  market able to
absorb large  quantities of traded shares of our common stock. If the market for
our common stock has an insufficient  volume of shares traded,  large quantities
of shares of our common stock sold by Crammer Road to satisfy our puts may drive
down the price of our common  stock due to lack of demand for those  shares.  In
addition,  any shares  issued to Crammer  Road under the private  equity  credit
agreement  will be issued at a 7% discount  to the  average of the three  lowest
closing bid prices for the ten trading  days  immediately  following  the notice
date of a put.  Based on this  discount,  Crammer  Road has an incentive to sell
immediately to realize the gain on the 7% discount. These discounted sales could
cause our stock price to decline.  A significant  downward pressure on the price
of our common stock caused by the sale of material amounts of common stock under
the  private  equity  credit  agreement  could  encourage  short  sales by third
parties.  These sales could place additional  downward  pressure on the price of
our common stock by increasing the number of shares being sold. Furthermore,  as
discussed  above, we do not intend to sell shares pursuant to the private equity
credit  agreement  at any time the  purchase  price of such shares would be less
than the par value of our common stock.

     We have no lines of credit with banks or other  lending  institutions  and,
therefore, have no unused borrowing capacity.

Capital Expenditures

     As of September  30,  2005,  we  anticipate  incurring  approximately  $0.1
million in tooling  costs in  connection  with the  release of a new  industrial
safety earmuff. Other than this expenditure,  we had no material commitments for
capital  expenditures  and no material  commitments  are anticipated in the near
future.

                                       30


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  September  30,  2005.  Based on that  evaluation,  our Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and procedures as of September 30, 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  September  30,  2005 that have  materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.

                                       31


PART II  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

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

ITEM 6.   EXHIBITS

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 September  30,
          2005. (1)

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 September  30,
          2005. (1)

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 for the three months ended September 30, 2005. (1)

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 for the three months ended September 30, 2005. (1)

31.1      Certification  of Chief Executive  Officer  pursuant to Rule 13a-14(a)
          under the Securities Exchange Act of 1934. (2)

31.2      Certification of Chief Financial Officer pursuant Rule 13a-14(a) under
          the Securities Exchange Act of 1934. (2)

32.1      Certification of Chief Executive  Officer and Chief Financial  Officer
          pursuant to Rule 13a-14(b)  under the Securities  Exchange Act of 1934
          and 18 U.S.C.  Section 1350, as adopted pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002. (2)

- ----------------
(1)  Previously filed.
(2)  Filed herwith.

                                       32


                                   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 and Treasurer


Dated: November 23, 2005

                                       33