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

                                    FORM 10-Q
(Mark One)

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


For the quarterly period ended      June 30, 2006
                                    -------------

                                         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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.
(Check one):
Large Accelerated Filer  /_/  Accelerated Filer  /_/  Non-Accelerated Filer  /X/

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 August 1, 2006 was 931,175,126.



                                Table of Contents




                                                                                                               Page

Part I     Financial Information
                                                                                                               
Item 1.    Financial Statements:
           Condensed Consolidated Balance Sheets at December 31, 2005 (As Restated) and June 30, 2006
                (Unaudited)                                                                                       3
           Condensed Consolidated Statements of Operations (Unaudited) and Condensed Consolidated
                Statements of Comprehensive Loss (Unaudited) for the Three and Six Months
                Ended June 30, 2005 (As Restated) and 2006                                                        4
           Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six Months
                Ended June 30, 2005 (As Restated) and 2006                                                        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                                                                               32

Part II    Other Information

Item 1.    Legal Proceedings                                                                                     33
Item 1A.   Risk Factors                                                                                          33
Item 3.    Defaults Upon Senior Securities                                                                       33
Item 6.    Exhibits                                                                                              33
Signatures                                                                                                       35



                                       2


PART I   FINANCIAL INFORMATION


NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Notes 1 and 6)
(In thousands, except share data)




                                                                                      December 31,         June 30,
                                                                                          2005               2006
                                                                                     (As Restated)
                                                                                    ----------------    ---------------
ASSETS                                                                                                    (Unaudited)
Current assets:
                                                                                                  
     Cash and cash equivalents                                                      $         451       $        339
     Investment in available-for-sale marketable securities                                    20                 16
     Accounts receivable, net                                                                 640                286
     Inventories, net                                                                         253                251
     Other current assets (includes $98 due from former officer)                              181                179
                                                                                    ----------------    ---------------
                     Total current assets                                                   1,545              1,071

Property and equipment, net                                                                   849                733
Goodwill, net                                                                               1,252              1,252
Patent rights and other intangibles, net                                                    1,021                739
Other assets                                                                                   53                 24
                                                                                    ----------------    ---------------
                                                                                    $       4,720       $      3,819
                                                                                    ================    ===============
LIABILITIES AND CAPITAL DEFICIT
Current liabilities:
     Accounts payable                                                               $       3,095       $      3,014
     Accrued expenses-related parties                                                       3,649              4,148
     Accrued expenses-other                                                                11,811             12,272
     Notes payable                                                                            576                553
     Stockholder convertible notes                                                         73,111             97,124
     Current maturities of convertible notes                                                4,884              5,078
     Deferred revenue                                                                         350                350
     Shares of subsidiary subject to exchange into a variable number of shares                656                666
     Preferred stock subject to conversion into a variable number of shares                25,157             24,589
     Derivative liabilities                                                                 7,965              3,728
     Other current liabilities                                                              7,098              7,014
                                                                                    ----------------    ---------------
                     Total current liabilities                                            138,352            158,536

Long-term liabilities:
     Stockholder convertible notes                                                          5,000              5,000
     Other liabilities                                                                         27                 13
                                                                                    ----------------    ---------------
                     Total long-term liabilities                                            5,027              5,013
                                                                                    ----------------    ---------------

Minority interest in consolidated subsidiaries                                              8,655              8,815
                                                                                    ----------------    ---------------

Capital deficit:
  Preferred stock, $.10 par value; 10,000,000  shares authorized:
      Convertible series I preferred stock, 510 shares issued and outstanding
            (liquidation amount $510)                                                         510                510
  Common stock, $.01 par value; 5,622,000,000 shares authorized;
         838,983,565 and 913,719,236 shares issued and outstanding, respectively            8,389              9,137
  Additional paid-in capital                                                              233,079            233,167
  Accumulated deficit                                                                    (389,572)          (411,700)
  Accumulated other comprehensive income                                                      280                341
                                                                                    ----------------    ---------------
                     Total capital deficit                                               (147,314)          (168,545)
                                                                                    ----------------    ---------------
                                                                                    $       4,720       $      3,819
                                                                                    ================    ===============

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          Six months ended
                                                                                        June 30,                   June 30,
                                                                              --------------------------   -------------------------
                                                                                   2005         2006           2005          2006
                                                                              (As Restated)                (As Restated)
                                                                              -------------  -----------   -------------  ----------
REVENUE:
                                                                                                              
   Technology licensing fees and royalties                                    $       328    $      56     $    1,493     $     513
   Product sales, net                                                                 515          472            987           970
   Other revenue                                                                        1            1              1             4
                                                                              -------------  -----------   -------------  ----------
      Total revenue                                                                   844          529          2,481         1,487
                                                                              -------------  -----------   -------------  ----------

COSTS AND EXPENSES:
   Cost of product sales                                                              256          239            425           470
   Cost of other revenue                                                                2            2              4             4
   Selling, general and administrative                                              1,956        1,692          3,239         3,450
   Research and development                                                         1,047          877          2,067         1,808
   Impairment of intangible assets                                                      -          249              -           249
                                                                              -------------  -----------   -------------  ----------
      Total operating costs and expenses                                            3,261        3,059          5,735         5,981
Non-operating items:
   Other (income) expense, net                                                      3,628         (650)         4,464         2,126
   Interest expense, net  (Including amortization of debt discounts of
      $6,292, $3,559, $13,980 and $8,238, respectively, and beneficial
      conversion features of $7,207, $257, $15,982 and $2,558, respectively)       15,183        6,272         33,292        15,508

                                                                              -------------  -----------   -------------  ----------
      Total costs and expenses                                                     22,072        8,681         43,491        23,615
Add back: Minority interest in subsidiary's net loss                                   59            -             59             -

                                                                              -------------  -----------   -------------  ----------
 Loss from continuing operations                                                  (21,169)      (8,152)       (40,951)      (22,128)
 Loss from discontinued operations                                                    (70)           -           (116)            -
                                                                              -------------  -----------   -------------  ----------
NET LOSS                                                                      $   (21,239)   $  (8,152)    $  (41,067)    $ (22,128)

Less:  Subsidiary preferred stock dividends                                            82           80            165           160
                                                                              -------------  -----------   -------------  ----------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                  $   (21,321)   $  (8,232)    $  (41,232)    $ (22,288)
                                                                              ============   ============  =============  ==========

Net loss per share attributable to common stockholders:
     Loss per share-continuing operations                                     $     (0.03)   $   (0.01)    $    (0.06)    $   (0.03)
                   -discontinued operations                                             -            -              -             -
                                                                              -------------  -----------   -------------  ----------
Net loss per share attributable to common stockholders-basic and diluted      $     (0.03)   $   (0.01)    $    (0.06)    $   (0.03)
                                                                              ============   ============  =============  ==========
Weighted average common shares outstanding -
   basic and diluted                                                              645,025      906,528        645,012       872,742
                                                                              ============   ============  =============  ==========

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

                                                                                   Three months ended          Six months ended
                                                                                        June 30,                   June 30,
                                                                              --------------------------   -------------------------
                                                                                   2005          2006          2005          2006
                                                                              (As Restated)                (As Restated)
                                                                              -------------  -----------   -------------  ----------

NET LOSS                                                                      $   (21,239)   $  (8,152)    $  (41,067)    $ (22,128)
Other comprehensive income:
   Foreign currency translation adjustment                                            104           26            124            65
   Adjustment of unrealized gain (loss) on marketable securities                        2           (4)             2            (4)
                                                                              -------------  -----------   -------------  ----------
COMPREHENSIVE LOSS                                                            $   (21,133)   $  (8,130)    $  (40,941)    $ (22,067)
                                                                              ============   ============  =============  ==========

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)




                                                                                                   Six months ended June 30,
                                                                                            ----------------------------------------
                                                                                                   2005                  2006
                                                                                              (As Restated)
                                                                                            -------------------   ------------------
Cash flows from operating activities:
                                                                                                            
  Net loss                                                                                  $        (41,067)     $       (22,128)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization                                                                        151                  231
    Provision for inventory                                                                               (7)                  (5)
    Provision for doubtful accounts and uncollectible amounts                                             (6)                   -
    Gain on disposition of fixed assets                                                                  (12)                   -
    Finance costs associated with non-registration of common shares                                      697                  729
    Finance costs associated with non-conversion or exchange of common shares                          2,442                    -
    Preferred stock dividends as interest                                                                357                  331
    Accrued default penalties subsequently converted to principal (with a stockholder)                 2,942                8,865
    Accrued interest subsequently converted to principal (with a stockholder)                          1,279                3,632
    Amortization of discounts on notes (includes $13,924 and $8,181,
      respectively, with a stockholder)                                                               13,980                8,238
    Amortization of beneficial conversion feature on convertible notes (includes
      $15,846 and $2,421, respectively, with a stockholder)                                           15,982                2,558
    Loss attributable to minority interest                                                               (59)                   -
    Change in fair value of derivative liabilities                                                    (1,745)              (7,174)
    Impairment of intangible assets                                                                        -                  249
    Changes in operating assets and liabilities:
       (Increase) decrease in accounts receivable                                                        (39)                 354
       Decrease in inventories                                                                             6                    8
       Decrease in other assets                                                                           69                   29
       (Decrease) increase in accounts payable and accrued expenses                                   (2,259)                 258
       Increase (decrease) in other liabilities and deferred revenue                                   2,903                  (83)
                                                                                            -------------------   ------------------
    Net cash used in operating activities                                                             (4,386)              (3,908)
                                                                                            -------------------   ------------------
Cash flows from investing activities:
    Capital expenditures                                                                                 (39)                 (82)
      Proceeds from sale of equipment                                                                      -                    -
                                                                                            -------------------   ------------------
    Net cash used in investing activities                                                                (39)                 (82)
                                                                                            -------------------   ------------------
Cash flows from financing activities:
  Proceeds from:
    Issuance of stockholder convertible notes                                                          4,036                3,850
    Repayment of notes                                                                                   (46)                 (37)
                                                                                            -------------------   ------------------
    Net cash provided by financing activities                                                          3,990                3,813
                                                                                            -------------------   ------------------
Effect of exchange rate changes on cash                                                                  124                   65
                                                                                            -------------------   ------------------
Net decrease in cash and cash equivalents                                                               (311)                (112)
Cash and cash equivalents at beginning of period                                                       1,359                  451
                                                                                            -------------------   ------------------
Cash and cash equivalents at end of period                                                  $          1,048      $           339
                                                                                            ===================   ==================

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 six
months ended June 30, 2006 and cash flows for the six months ended June 30, 2006
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, 2005  contained in our Annual
Report on Form 10-K, as amended.

     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 $411.7  million  through June 30, 2006.  Cash and cash
equivalents  amounted to $0.3  million at June 30,  2006,  decreasing  from $0.5
million at  December  31,  2005.  A working  capital  deficit of $157.5  million
existed  at June 30,  2006.  We were in  default  of $0.5  million  of our notes
payable  and  $5.1  million  of our  convertible  notes at June  30,  2006.  Our
management believes that internally  generated funds are currently  insufficient
to meet our operating and capital  requirements.  These funds include  available
cash and cash equivalents and revenue derived from technology licensing fees and
royalties  and product  sales.  Our  ability to  continue as a going  concern is
substantially  dependent  upon our  current and any future  revenue  sources and
future  levels of  funding  from  debt and  equity  transactions,  all 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
June 30, 2006 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.

Restatement  of  Consolidated   Financial   Statements  to  Reflect   Derivative
Accounting

     Our  condensed  consolidated  balance  sheet  as of June  30,  2005 and our
results of operations for the three and six months ended June 30, 2005 have been
restated  to account  for the effect of certain  restatements  of our  condensed
consolidated  statements  of  operations  and cash  flows  for the three and six
months  ended  June  30,  2005.  These  restatements   reflect  the  effects  of
adjustments  to  the  accounting   treatment  for  various   convertible  equity
instruments in accordance  with the  requirements  of Emerging Issues Task Force
("EITF")  Issue No. 00-19,  "Accounting  for  Derivative  Financial  Instruments
Indexed to, and Potentially  Settled in, a Company's Own Stock" and the reversal
of an accrual for the non-registration penalties related to a convertible equity
instrument.  As a result of these adjustments,  as of June 30, 2005,  additional
paid in capital decreased by $38.7 million,  retained earnings decreased by $1.7
million and current liabilities increased by $59.9 million. In addition, for the
three and

                                       6


six months  ended June 30,  2005,  net loss  increased  by $4.5 million and $7.4
million,  and net loss  attributable  to common  stockholders  increased by $2.0
million and $2.3 million, respectively.

Patent Rights and Other Intangible Assets with Finite Useful Lives

     Under the guidelines in the Financial  Accounting  Standards Board ("FASB")
Statement of Financial  Accounting  Standards  ("SFAS") No. 142,  "Goodwill  and
Other  Intangible  Assets," and SFAS No. 144,  "Accounting for the Impairment or
Disposal of Long-Lived  Assets,"  intangible assets with finite lives are tested
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount may not be  recoverable.  We test our  intangible  assets  with
finite  useful lives for  impairment  by using the  estimated  future cash flows
directly  associated with, and that are expected to arise as a direct result of,
the use of the intangible  asset.  We do so by projecting  the future  estimated
revenue and costs and  comparing the  resultant  undiscounted  cash flows to the
carrying  amount of the  intangible  asset.  If the carrying  amount exceeds the
undiscounted cash flows, an impairment may be indicated.  The carrying amount is
then compared to the discounted cash flows, and if there is excess,  such amount
is recorded as an  impairment.  We also evaluate the useful lives each reporting
period.  The factors we use in  evaluating  the period of  amortization  include
current operating  results,  anticipated  future operating results and any other
material factors that affect the continuity of the business.

     Based  on an  evaluation  as of June 30,  2006,  our  subsidiary,  Pro Tech
Communications,  Inc.,  determined an impairment was present with respect to our
license  granted  to  Pro  Tech.  The  impairment  charge  to Pro  Tech,  on its
accounting records, was $1.5 million.  After consolidation of Pro Tech's results
of  operations  in  our  financial  statements,  the  resulting  impairment  was
approximately $0.2 million,  representing the minority  shareholders' portion of
Pro Tech's  impairment recognized  in our condensed  consolidated  statements of
operations  for the three months and six months  ended June 30,  2006.  Our next
evaluation is planned for our next reporting date.

Recent Accounting Pronouncements

     In February  2006,  the FASB issued SFAS No. 155,  "Accounting  for Certain
Hybrid Financial Instruments." SFAS No. 155 amends SFAS No. 133, "Accounting for
Derivative  Instruments and Hedging  Activities," and SFAS No. 140,  "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities,"  and  addresses  the  application  of SFAS No.  133 to  beneficial
interests  in  securitized   financial  assets.   SFAS  No.  155  establishes  a
requirement to evaluate  interests in securitized  financial  assets to identify
interests  that  are  freestanding  derivatives  or that  are  hybrid  financial
instruments  that  contain  an  embedded   derivative   requiring   bifurcation.
Additionally,  SFAS No.  155  permits  fair  value  measurement  for any  hybrid
financial  instrument that contains an embedded  derivative that otherwise would
require  bifurcation.  SFAS No. 155 is effective for all  financial  instruments
acquired or issued after fiscal years  beginning after September 15, 2006. We do
not expect that the adoption of SFAS No. 155 will have a material  impact on our
consolidated financial condition or results of operations.

     In March 2006, the FASB issued SFAS No. 156,  "Accounting  for Servicing of
Financial  Assets,"  which also  amends  SFAS No.  140.  SFAS No.  156  provides
guidance on the accounting for servicing  assets and servicing  liabilities when
an entity undertakes an obligation to service a financial asset by entering into
a servicing contract. This statement is effective for all transactions in fiscal
years  beginning after September 15, 2006. We do not expect that the adoption of
SFAS No. 156 will have a material impact on our consolidated financial condition
or results of operations.

     In June 2006, the FASB issued Financial  Interpretation No. 48, "Accounting
for Uncertainty in Income Taxes - an interpretation of SFAS No. 109" ("FIN 48").
FIN 48 prescribes a recognition threshold and measurement attribute,  as well as
criteria for subsequently recognizing, derecognizing and measuring uncertain tax
positions for financial  statement  purposes.  This interpretation also requires
expanded  disclosure with respect to the uncertainty in income taxes.  FIN 48 is
effective  for us  beginning  January 1,  2007.  We do not  anticipate  that the
adoption  of FIN 48 will  have a  material  impact  on our  financial  position,
results of operations or cash flows.

2.   Stock-Based Compensation:

     Effective  January  1,  2006,  we  adopted  SFAS No.  123  (Revised  2004),
"Share-Based  Payment"  ("SFAS  No.  123(R)"),  using the  modified  prospective
application  transition method. The modified prospective  application transition
method requires  compensation  cost to be recognized  beginning on the effective
date  (a)  based on the  requirements  of SFAS No.  123(R)  for all  share-based
payments  granted after the effective date and (b) based on the  requirements of
SFAS No. 123 for all awards granted to employees  prior to the effective date of
SFAS No. 123(R) that remain unvested on the effective date.  Stock options under
SFAS No. 123(R) are valued at the date of grant using the  Black-Scholes  option
pricing model.  Prior periods will not reflect  restated  amounts to reflect the
impact of

                                       7


SFAS No.  123(R).  Prior to January 1, 2006,  we accounted  for our  stock-based
compensation  plans in  accordance  with  Accounting  Principles  Board  ("APB")
Opinion  No. 25 and  related  interpretations.  Under  APB  Opinion  No.  25, no
compensation  cost was  recognized if the option  exercise price was equal to or
greater than the fair market price of the common stock on the date of the grant.
Prior  to  January  1,  2006,  no  stock-based  employee  compensation  cost was
reflected in our net loss,  as options  granted  under our plans had an exercise
price equal to or greater than the market value of the  underlying  common stock
on the date of  grant.  There  was no  stock-based  employee  compensation  cost
recognized  during the six months ended June 30, 2005 nor any compensation  cost
that would have been recognized had we used the fair value method under SFAS No.
123.

     There was no impact on our  financial  position,  results of  operations or
cash flows upon the adoption of SFAS No. 123(R). We had no outstanding  unvested
options at January  1, 2006 and there were no new option  grants  during the six
months ended June 30, 2006.

     We have stock option plans under which directors,  officers,  employees and
consultants   may  be  granted   options  to  purchase  common  stock  or  other
equity-based  awards.  Our stock  option  plans that have been  approved  by our
stockholders are as follows:  the NCT Group,  Inc. 1992 Stock Incentive Plan, as
amended (the "1992  Plan"),  and the NCT Group,  Inc.  2001 Stock and  Incentive
Plan,  as amended (the "2001  Plan").  In addition,  options  outside the option
plans have been  granted.  Due to  expiration  of the plan,  no future grants of
options for the purchase of shares of our common stock are  available  under the
1992 Plan.

     Our option plan activity is summarized as follows:




                                                          1992 Plan                   2001 Plan                    Non Plan
                                                  --------------------------- --------------------------- --------------------------
                                                                  Weighted                    Weighted                    Weighted
                                                                   Average                    Average                     Average
                                                                  Exercise                    Exercise                    Exercise
                                                     Shares         Price        Shares        Price         Shares        Price
- ----------------------------------------------    -------------  ------------ ------------- ------------- -------------  -----------
                                                                                                    
Outstanding at December 31, 2005                    38,164,531       $0.3917   399,359,850     $0.0204     423,864,000      $0.0402
Options granted                                              -                           -                           -
Options exercised                                            -                           -                           -
Options canceled, expired or forfeited                       -                           -                  (2,475,000)     $0.1275
                                                  -------------               -------------               -------------
Outstanding at June 30, 2006                        38,164,531       $0.3917   399,359,850     $0.0204     421,389,000      $0.0397
                                                  =============               =============               =============

Options exercisable at June 30, 2006                38,164,531       $0.3917   399,359,850     $0.0204     421,389,000      $0.0397
                                                  =============               =============               =============
Options available for grant at June 30, 2006                 -                 218,520,150                           -
                                                  =============               =============               =============

Weighted  average remaining
 contractual life (in years)                               1.9                         6.0                        2.8
                                                  =============               =============               =============

Aggregate intrinsic value                         $          -                         $ -                         $ -
                                                  =============               =============               =============


The aggregate  intrinsic value in the table above represents the intrinsic value
(the aggregate difference between the closing stock price of our common stock on
June 30, 2006 and the exercise price for  in-the-money  options) that would have
been  received by the  optionees  if all options had been  exercised on June 30,
2006.

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:

                                       8


                                (In thousands of dollars)
              Cost                        Market                     Market
              Basis      Unrealized        Value      Unrealized       Value
             1/1/05      Gain (Loss)     12/31/05        Loss         6/30/06
          ------------  -------------  ------------  ------------  -------------
ITC       $        10   $          2   $        12   $        (1)  $         11
Teltran            14             (6)            8            (3)             5
          ------------  -------------  ------------  ------------  -------------
Totals    $        24   $         (4)  $        20   $        (4)  $         16
          ============  =============  ============  ============  =============

     We review  declines in the value of our  investments  when  general  market
conditions  change or specific  information  pertaining  to an industry or to an
individual  company  becomes  available.  We consider all available  evidence to
evaluate the realizable  value of our investments  and to determine  whether the
decline in realizable  value may be  other-than-temporary.  During the three and
six months ended June 30, 2006, we did not  recognize  any  other-than-temporary
decline in realizable value of our investments.

     Accounts receivable comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                 --------------   --------------
Technology license fees and royalties            $        533     $        317
Joint ventures and affiliates                              34               34
Other receivables                                         424              285
                                                 --------------   --------------
                                                 $        991     $        636
Allowance for doubtful accounts                          (351)            (350)
                                                 --------------   --------------
     Accounts receivable, net                    $        640     $        286
                                                 ==============   ==============


     Inventories comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                 --------------   --------------
Finished goods                                   $        248     $        245
Components                                                206              202
                                                 --------------   --------------
                                                 $        454     $        447
Reserve for obsolete and slow moving inventory           (201)            (196)
                                                 --------------   --------------
     Inventories, net                            $        253     $        251
                                                 ==============   ==============


     Other current assets comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                 --------------   --------------

Notes receivable                                 $      1,000     $      1,000
Due from former officer                                    98               98
Advances and deposits                                      53               24
Other                                                     181              179
                                                 --------------   --------------
                                                 $      1,332     $      1,301
Reserve for uncollectible amounts (a)                  (1,098)          (1,098)
                                                 --------------   --------------
Other assets                                     $        234     $        203
Less: other assets classified as long term                 53               24
                                                 --------------   --------------
    Other current assets                         $        181     $        179
                                                 ==============   ==============

                                       9


Footnote:
- --------
     (a)  Includes full reserve for the $1.0 million of notes receivable and the
          $98,000 due from a former officer.  The $1.0 million of  non-recourse,
          non-interest bearing notes receivable due January 2, 2002 were partial
          consideration  for the January 9, 2001 6%  convertible  notes  payable
          (see  Note 6).  The note  receivable  from the  former  officer  (plus
          accrued interest) is the amount in excess of the amount owed to him.


     Property and equipment comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                 --------------   --------------
Machinery and equipment                          $        946     $        947
Furniture and fixtures                                    337              323
Tooling                                                   491              572
Leasehold improvements                                    388              391
Other                                                     402              403
                                                 --------------   --------------
                                                 $      2,564     $      2,636
Accumulated depreciation                               (1,715)          (1,903)
                                                 --------------   --------------
     Property and equipment, net                 $        849     $        733
                                                 ==============   ==============

     Depreciation  expense  for each of the three and six months  ended June 30,
2005 and 2006 was approximately $0.1 million and $0.2 million, respectively.


     Accrued expenses comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                  (As Restated)
                                                 --------------   --------------
Non-registration fees due to related parties     $        216     $        308
Interest due to a stockholder                           2,641            3,006
Consulting fees due to a stockholder                        -               85
Incentive compensation due to officers                    792              749
                                                 --------------   --------------
    Accrued expenses-related parties             $      3,649     $      4,148
                                                 ==============   ==============

Non-registration fees                            $      5,721     $      6,358
Interest                                                2,136            2,517
Commissions payable                                       124              116
Other                                                   3,830            3,281
                                                 --------------   --------------
    Accrued expenses-other                       $     11,811     $     12,272
                                                 ==============   ==============


     Other current liabilities comprise the following:

                                                   (In thousands of dollars)
                                                  December 31,       June 30,
                                                     2005              2006
                                                 --------------   --------------
License reacquisition payable                    $      4,000     $      4,000
Royalty payable                                         1,679            1,679
Development fee payable                                   650              650
Due to selling shareholders of Theater Radio
 Network                                                  557              557
Due to Lernout & Hauspie                                  100              100
Other                                                     139               41
                                                 --------------   --------------
                                                 $      7,125     $      7,027
Less: other liabilities classified as long term            27               13
                                                 --------------   --------------
    Other current liabilities                    $      7,098     $      7,014
                                                 ==============   ==============

                                       10


Statements of Operations Information

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




                                                                                   (In thousands of dollars)
                                                                     Three months ended                   Six months ended
                                                                          June 30,                            June 30,
                                                               ---------------------------------   ---------------------------------
                                                                     2005             2006              2005                2006
                                                                (As Restated)                       (As Restated)
                                                               ---------------   ---------------   ---------------   ---------------
                                                                                                         
Finance costs associated with non-registration
     of common shares                                          $          350    $          367    $          697    $          729
Default penalties on stockholder convertible notes                        301             1,728             2,942             8,865
Loss (gain) on change in fair value of derivatives                      1,715            (2,436)           (1,745)           (7,174)
Costs associated with non-conversion of preferred stock(a)              1,183                 -             2,442                 -
Gain from sale of purchase option in Westport lease (Note 8)                -              (308)                -              (308)
Other                                                                      79                (1)              128                14
                                                               ---------------   ---------------   ---------------   ---------------
     Other (income) expense, net                               $        3,628    $         (650)   $        4,464    $        2,126
                                                               ===============   ===============   ===============   ===============


Footnote:
- --------
     (a)  These costs were waived,  and the expense was  reversed,  in the third
          quarter of 2005.

     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 Pro Tech borne by us for the six months  ended June 30,
2005 and 2006 were less than $0.1 million and $0.4 million, respectively. Future
earnings of our majority-owned  subsidiaries  otherwise attributable to minority
shareholders'  interests will be allocated again to minority  shareholders  only
upon  additional  investments or after future earnings are sufficient to recover
the cumulative losses previously  absorbed by us (approximately  $3.1 million at
June 30, 2006).

Supplemental Cash Flow Information




                                                                                    (In thousands of dollars)
                                                                                    Six months ended June 30,
                                                                                ---------------------------------
                                                                                     2005              2006
                                                                                 (As Restated)
                                                                                ---------------   ---------------
Supplemental disclosures of cash flow information:
Cash paid during the period for:
                                                                                            
 Interest                                                                       $          9      $          7
                                                                                ===============   ===============
Supplemental disclosures of non-cash investing and financing activities:
  Unrealized holding gain (loss) on available-for-sale securities               $          2      $         (4)
                                                                                ===============   ===============
  Finance costs associated with non-registration of common shares               $      2,404      $          -
                                                                                ===============   ===============
  Finance costs associated with non-conversion of preferred stock               $      2,344      $          -
                                                                                ===============   ===============
  Issuance of series I preferred stock                                          $        976      $          -
                                                                                ===============   ===============
  Property and equipment financed through notes payable                         $         18      $          -
                                                                                ===============   ===============
  Principal on stockholder convertible notes exchanged for new notes            $     29,417      $     78,649
                                                                                ===============   ===============
  Interest on stockholder convertible notes exchanged for new notes             $      1,279      $      3,632
                                                                                ===============   ===============
  Default penalty on stockholder convertible notes exchanged for new notes      $      2,942      $      8,865
                                                                                ===============   ===============



                                       11


4.   Capital Deficit:




     The changes in capital  deficit  during the six months  ended June 30, 2006 were as follows:

                                                                        Series I
                                                                       Convertible
                                                                     Preferred Stock          Common Stock          Additional
                                                                  --------------------  -----------------------      Paid-in
(In thousands of dollars and shares)                               Shares      Amount      Shares     Amount         Capital
                                                                  ---------  ---------  -----------  ----------    -----------
                                                                                              
Balance at December 31, 2005 (As Restated)                               1   $    510      838,984   $   8,389     $  233,079
Conversion of series H preferred stock                                   -          -       74,735         748            248
Dividend and amortization of discounts on beneficial
    conversion feature to subsidiary preferred shareholders              -          -            -           -           (160)
Net loss                                                                 -          -            -           -              -
Change in valuation of available-for-sale marketable securities          -          -            -           -              -
Foreign currency translation adjustment                                  -          -            -           -              -

                                                                  ---------  ---------  -----------  ----------    -----------
Balance at June 30, 2006                                                 1   $    510      913,719    $  9,137     $  233,167
                                                                  =========  =========  ===========  ==========    ===========


                                                                                  Accumulated
                                                                                    Other
                                                                     Accumu-       Compre-
                                                                      lated        hensive
(In thousands of dollars and shares)                                 Deficit        income         Total
                                                                  ------------  -------------  ------------
Balance at December 31, 2005 (As Restated)                        $  (389,572)  $     280      $  (147,314)
Conversion of series H preferred stock                                      -           -              996
Dividend and amortization of discounts on beneficial
    conversion feature to subsidiary preferred shareholders                 -           -             (160)
Net loss                                                              (22,128)          -          (22,128)
Change in valuation of available-for-sale marketable securities             -          (4)              (4)
Foreign currency translation adjustment                                     -          65               65

                                                                  ------------  -------------  ------------
Balance at June 30, 2006                                          $  (411,700)  $     341      $  (168,545)
                                                                  ============  =============  ============



                                       12


5.   Notes Payable:




                                                                                     (In thousands of dollars)
                                                                                    December 31,      June 30,
                                                                                        2005            2006
                                                                                    -------------   -------------
                                                                                              
Note due investor (a)                                                               $      385      $       385
        Interest at 8% per annum payable at maturity;  effective interest
        rate of 80.3% per annum resulting from the issuance of warrants
        and finders fees; matured April 7, 2003; default interest accrues at
        18% per annum.
Note due stockholder of subsidiary                                                          14                6
        Interest at 12% per annum; monthly payments (including interest) of $1.5
        from November 2005 through September 2006, remainder matures October 15,
        2006.
Note due former employee (a)                                                               100              100
        $100 bears interest at 8.25% per annum, compounded annually;
        past due.
Other financings                                                                            77               62
        Interest ranging from 7% to 9% per annum;
        $35 due July 15, 2003 (a); $27 due November 1, 2007.

                                                                                    -------------   -------------
            Notes Payable                                                           $      576      $       553
                                                                                    =============   =============


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


6.   Convertible Notes Payable:




                                                                                     (In thousands of dollars)
                                                                                    December 31,      June 30,
                                                                                        2005            2006
                                                                                    (As Restated)
Stockholder Convertible Notes                                                       -------------   -------------
                                                                                           
Issued to Carole Salkind - (a) (see Note 10)                                        $    83,649     $   106,287
Weighted average effective interest rate of 58.1% per annum; accrues
interest at 8% per annum, except $6,001 and $7,467 at 12%; collateralized by
substantially all of the assets of NCT; convertible into NCT common stock
at prices of the greater of par value (currently $0.01) or of prices ranging
from $0.0018 - $0.0166 or exchangeable for common stock of NCT
subsidiaries except for Pro Tech; maturing by quarter as follows:
                               2005              2006
                           --------------------------------
     Past due              $       576       $        -
     Demand notes (b)              375            6,575
     March 31, 2006             69,841                -
     June 30, 2006               7,857                -
     September 30, 2006              -           76,444
     December 31, 2006               -           18,268
     December 31, 2009           5,000            5,000
Less: unamortized debt discounts                                                         (5,538)         (4,163)
                                                                                    -------------   -------------
                                                                                    $    78,111     $   102,124
Less: amounts classified as long-term                                                    (5,000)         (5,000)
                                                                                    -------------   -------------
      Stockholder Convertible Notes                                                 $    73,111     $    97,124
                                                                                    =============   =============


                                       13





                                                                                     (In thousands of dollars)
                                                                                    December 31,      June 30,
Convertible Notes:                                                                      2005            2006
                                                                                    -------------   -------------
                                                                                              
8% Convertible Notes (c)                                                            $     2,626     $     2,626
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;  past due, except
July 2004 notes matured July 2006; issued as follows:
Issue Date                     2005              2006
- ----------                 --------------------------------
     March 14, 2001        $        17       $       17
     April 12, 2001                  9                9
     January 10, 2002              550              550
     March 11, 2002                400              400
     April 22, 2003                235              235
     September 4, 2003             440              440
     July 23, 2004                 975              975

6% Convertible Notes (in default)                                                         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; issued as follows:
Issue Date                     2005              2006
- ----------                 --------------------------------
     January 9, 2001       $       818       $      818
     April 4, 2001                 325              325
     May 25, 2001                   81               81
     June 29, 2001               1,250            1,250
                                                                                    -------------   -------------
                                                                                    $     5,100     $     5,100
Less: unamortized debt discounts                                                           (216)            (22)
                                                                                    -------------   -------------
      Current maturities of convertible notes                                       $     4,884     $     5,078
                                                                                    =============   =============


Footnotes:
- ---------
     (a)  We have issued  convertible notes  collateralized by substantially all
          of our assets to Carole Salkind,  a stockholder and spouse of a former
          director of NCT.  During the six months ended June 30, 2006, we issued
          an aggregate of $101.3 million of convertible  notes ($98.8 million of
          8% notes and $2.5 million of 12% notes). Consideration for these notes
          was $3.9 million in cash,  refinancing  of $78.6  million in principal
          for matured notes,  $3.6 million of interest,  $8.9 million of default
          penalties  (including  interest  default  penalties  aggregating  $1.0
          million) and $6.3 million of original issue  discounts  ("OIDs") ($2.7
          million  arising  from cash  consideration  in an amount less than the
          face  value  of the  related  notes  and  $3.6  million  arising  from
          refinanced  notes).  In  addition  to the $6.3  million  in  OIDs,  we
          recorded  OIDs of $2.9  million to the notes based upon the fair value
          of warrants  granted to Ms. Salkind (see Note 9). These  discounts are
          being  amortized  over the term of the  related  notes.  There were no
          beneficial  conversion  features  recorded  as a discount to the notes
          during  the six  months  ended  June 30,  2006.  For the three and six
          months  ended  June  30,  2006,   $3.7  million  and  $10.6   million,
          respectively,  of  amortization  of  current  and prior  year OIDs and
          beneficial  conversion features were classified as interest expense on
          our  condensed  consolidated  statements  of  operations.  Unamortized
          discounts of $5.5  million and $4.2  million have been  reflected as a
          reduction  to the  stockholder  convertible  notes  on  our  condensed
          consolidated  balance  sheets at December  31, 2005 and June 30, 2006,
          respectively.  The default  provisions in these notes impose a penalty
          of 10% of the principal in default and default  interest from the date
          of default at the stated interest rate plus 5%. Further, the five-year
          $5.0  million note issued to Ms.  Salkind in December  2004 imposes an
          interest  default  penalty (10% of the then  outstanding  principal of
          this note) each time a quarterly interest installment is not paid when
          due. Because we had defaulted on repayment of all of the notes as they
          matured during the six months ended June 30, 2006,  aggregate  default
          penalty expense of $1.7 million and $8.9 million for the three and six
          months ended June 30, 2006, respectively,  has been reflected in other
          (income)  expense,  net on our  condensed  consolidated  statements of
          operations.

     (b)  Due upon the earlier of demand or six months from the respective dates
          of issuance.

                                       14


     (c)  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.  These notes were not repaid
          when due on July 23, 2006.

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 $0.7 million on our condensed  consolidated  balance sheet at June
30, 2006,  which is comprised of $0.6 million fair value of the preferred shares
plus accrued dividends thereon of approximately $0.1 million. We have the option
to settle the accrued  dividends in cash or common stock.  If the holder elected
to  exchange  the  stated  value of the  preferred  stock,  along  with  accrued
dividends, for NCT common stock as of June 30, 2006, we would have been required
to issue  approximately  55.1 million shares  (calculated at a $0.01  conversion
price,  our  current  par  value).  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 December  31, 2005 and June 30,  2006,  there were no shares of Pro Tech
series A  preferred  stock  outstanding  and 460  shares  of Pro  Tech  series B
preferred stock  outstanding.  For the three and six months ended June 30, 2006,
the 4% dividends  earned by the holder of the Pro Tech series B preferred  stock
were approximately $5,000 and $9,000,  respectively.  These amounts are included
in interest expense on our condensed consolidated statements of operations.

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 $0.5  million.  Through June 30,  2006,  we have sold a total of
18,756,756  shares of our common stock to Crammer  Road  pursuant to our private
equity credit agreement for gross proceeds of approximately $0.1 million.

     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  issued  below par value.  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 the par
value per share. We also will not honor  conversion  requests of preferred stock
or convertible notes or exercise of warrants or options if that would require us
to issue shares of our common stock when the issuance price of such shares would
be less than the par value per share.

     In May 2006,  we amended the lease on our principal  executive  offices and
corporate  headquarters  located  in  Westport,  Connecticut.  Pursuant  to this
amendment,  we released  our option to purchase  the real estate under the lease
and agreed to reduce the term of the lease to now  terminate  on March 31, 2007.
In exchange,  we are no longer  required to pay base rent through March 31, 2007
in the aggregate amount of approximately $0.3 million,  and our current landlord
has agreed to pay us $0.2  million  upon our  vacating the building on or before
March 31, 2007, but not sooner than January 1, 2007. The total value of the base
rent for the period  from June 2006  through  March 2007 has been  recorded as a
gain  from  the  sale of the  purchase  option  in the  Westport  lease in other
(income) expense, with a corresponding charge to prepaid rent. The rent is being
expensed over the remaining term of the amended lease.  The cash payment will be
recognized when earned.

                                       15


9.   Capital Stock:

Common Shares Available for Future Issuance

     At June 30, 2006,  we were  required to reserve for issuance  approximately
22.0 billion shares of our common stock based on the minimum issue price of $.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.  The number of shares  issuable upon conversion or exchange of
several of our outstanding  convertible and exchangeable  securities varies as a
function of the market price of our common stock.  At June 30, 2006,  the number
of shares we are  required  to reserve  exceeded  the number of  authorized  but
unissued shares of our common stock.

NCT Group, Inc. Preferred Stock

     At  June  30,  2006,  we had two  series  of  preferred  stock  issued  and
outstanding,  our series H convertible preferred stock,  classified as a current
liability,  consisting of 2,100 designated  shares, and our series I convertible
preferred  stock,  consisting  of 1,000  designated  shares.  At June 30,  2006,
1,590.5  shares of series H  preferred  stock were issued and  outstanding.  The
series H preferred  stock  carries a cumulative  dividend of 4% per annum on the
stated value  ($10,000  per share)  payable  upon  conversion  in either cash or
common stock, at our election. 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 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.  If the holder  elected to convert the stated value of the preferred
stock, along with accrued dividends,  into our common stock as of June 30, 2006,
we would be required to issue  approximately 1.8 billion shares (calculated at a
$0.01  conversion  price,  our current  par  value).  The holder of our series H
preferred  stock 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 preferred  stock 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).  Because
of the conversion terms of other outstanding convertible instruments, we are not
assured of having sufficient  shares available to honor all potential  exchange,
conversion and exercise  requests.  As a result,  our series H preferred  stock,
including  accrued  dividends,  is classified as a liability on our consolidated
balance sheets under the caption  "Preferred  stock subject to conversion into a
variable number of shares." At June 30, 2006, the monetary value of the series H
preferred  stock was  approximately  $24.6 million  (comprised of  approximately
$21.2 million fair value of the preferred shares plus approximately $3.4 million
fair value of the accrued dividends thereon).  For the six months ended June 30,
2005 and 2006, we have included  approximately  $0.4 million and $0.3 million of
series  H  preferred  stock  dividends  in  interest  expense  on our  condensed
consolidated statements of operations.

     During the six months ended June 30, 2006, Crammer Road converted 65 shares
of series H preferred stock into 74,735,671 shares of our common stock (see Note
14 for transactions subsequent to June 30, 2006).

     Pursuant to the terms of a registration rights agreement with Crammer Road,
we were  obligated to file a registration  statement  covering the shares of our
common stock issuable upon conversion of the 27 shares of our series H preferred
stock issued in May 2004 no later than August 28, 2004.  Because we did not have
a  sufficient  number of  authorized  shares of our 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 these 27 shares of our outstanding  series H preferred  stock. For each
of the six months ended June 30, 2005 and 2006,  these  liquidated  damages were
less than $0.1 million and are included in other  (income)  expense,  net on our
condensed consolidated statement of operations.

     We had received a request to convert 189 shares (approximately $1.9 million
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

                                       16


payment  equal  to the  excess,  if any,  of the  open  market  price  over  the
conversion  price. For the six months ended June 30, 2005, we recorded  charges,
classified as other (income) expense, net, of $2.3 million for non-conversion of
series H into our common  stock.  On July 19,  2005,  Crammer  Road  irrevocably
waived, rescinded and voided any and all outstanding demands with respect to the
requested  conversion of the 189 shares of series H preferred  stock into shares
of our common stock.

     At June 30,  2006,  510 shares of our series I preferred  stock were issued
and outstanding and held by Steven Salkind,  the son of Carole Salkind (see Note
10).  Our  series I  preferred  stock  has a par  value of $0.10 per share and a
stated  value of $1,000  per share.  No  dividends  are  payable on the series I
preferred  stock. The series I preferred stock is junior in rank to our series H
convertible  preferred  stock,  but senior in rank to our  common  stock and has
preferences  over the common  stock with respect to  distributions  and payments
upon our  liquidation,  dissolution  or  winding  up. The holder of our series I
preferred  stock has 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
24,285,714 shares of our common stock.

Artera Group, Inc. Preferred Stock

     At June 30,  2006,  there  were  8,299  shares  of  Artera  Group  series A
preferred stock outstanding, 271 of which are held by us. Each share of series A
convertible  preferred  stock is convertible  into shares of Artera Group common
stock at a conversion price equal to the average "final trading price" of Artera
Group common stock for the five trading days prior to the  conversion  date. The
"final  trading  price" of Artera Group  common stock is currently  equal to the
greater  of (i) the net book value per share or (ii) the value  attributable  to
the common stock based on any financing  occurring within the prior nine months.
If Artera Group common stock is ever listed for trading on a securities  trading
market  anywhere  in the world,  the "final  trading  price" will be the closing
price of Artera Group  common stock on such market.  We entered into an exchange
rights  agreement in 2001 with ten  accredited  investors  who hold 4,276 shares
with $4.3 million in  aggregate  stated value of Artera Group series A preferred
stock.  Each of the ten holders  received  the right to exchange  their series A
preferred  stock for shares of NCT's 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  surrendered  the right to convert
into Artera Group common  stock.  We are obligated to register for resale shares
of our common stock issuable upon the exchange of these 4,276 shares of series A
preferred  stock.  For each of the three and six months  ended June 30, 2005 and
2006,  we incurred  charges of  approximately  $0.4  million  and $0.7  million,
respectively, for non-registration of the underlying shares of our common stock,
classified as other (income) expense,  net. Pursuant to the 2001 exchange rights
agreement,  we have the  option  at any time to  redeem  the  shares of 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 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. For each of the three-month  periods ended June
30, 2005 and 2006,  the 4% preferred  stock  dividends were  approximately  $0.1
million and for each of the six-month periods ended June 30, 2005 and 2006, were
approximately  $0.2  million,  and are included in the  calculation  of net loss
attributable to common stockholders on the condensed consolidated  statements of
operations.  During the six months ended June 30,  2005,  271 series A preferred
shares (stated value of approximately $0.3 million) along with accrued dividends
(less than $0.1 million) were exchanged for 160 shares of our series I preferred
stock.

Warrants

     During the six months ended June 30, 2006, in conjunction with the issuance
of  convertible  notes,  we issued  warrants  to Carole  Salkind  to  acquire an
aggregate of 1,492,000,000  shares of our common stock at exercise prices of the
greater of par value  (currently  $0.01) or of prices  ranging  from  $0.0020 to
$0.0037 per share.  We estimated  the fair value of the warrants at the dates of
issuance was $2.9 million  utilizing the  Black-Scholes  option  pricing  model.
Based upon an  allocation of a portion of the proceeds to the fair values of the
warrants,  we  recorded a discount  to the  convertible  notes  issued to Carole
Salkind of $2.9 million during the six months ended June 30, 2006.

                                       17


10.  Related Parties:

Carole Salkind and Affiliates

     During  the six  months  ended  June 30,  2006,  we  issued  twenty-two  8%
convertible  notes in aggregate  principal amount of $98.8 million and three 12%
convertible  notes in aggregate  principal  amount of $2.5  million,  along with
five-year warrants as outlined above (see Note 9). Of these notes, $94.7 million
mature six months from the respective dates of issuance and $6.6 million are due
upon the earlier of demand or six months from the  respective  dates of issuance
(see Note 6).  Carole  Salkind has  demanded,  and we have  agreed,  that to the
extent  required in  connection  with her security  interests  under our secured
notes to her, we will pay the legal fees she incurs as a result of certain legal
matters (see Note 11).

     On January 7, 2005, we entered into a three-year  consulting agreement with
Morton Salkind,  the spouse of Carole Salkind,  to provide us ongoing  financial
and consulting advisory services as we may reasonably request from time to time.
As  compensation  for these  consulting  services,  we have agreed to pay to Mr.
Salkind  a  monthly  $5,000  cash  fee  payable  at the  end of the  term of the
agreement  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 costs to provide this automobile are  approximately  $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,  Carole  Salkind's son, in exchange for an aggregate of
accrued  consulting fees of approximately $0.5 million including amounts accrued
through  June 12,  2005,  representing  all  consulting  fees payable in cash to
various entities  affiliated with Carole Salkind pursuant to expired or expiring
consulting  agreements  (but not to Morton  Salkind  personally  pursuant to his
January 2005  agreement).  These consulting fees had previously been assigned to
Steven Salkind by these entities.

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  $0.3
million,  $0.1  million  and  $0.2  million  for our  Chief  Executive  Officer,
President and Chief Financial Officer,  respectively.  Further, the payment of a
portion of their remaining bonus amounts is subject to certain  limitations.  In
addition,  effective  January 1, 2005,  this bonus  arrangement  was  revised to
calculate bonuses based on certain actual cash inflows.  Bonuses based on equity
or financing  cash  inflows  ceased  effective  September  30,  2005.  Effective
September  30, 2005,  bonuses are  calculated  based on a percentage  of product
sales, licenses, royalties and similar revenue.

Spyder Technologies Group, LLC

     On December 16, 2005, we, Artera Group and Spyder  Technologies Group, LLC,
a company in which our Chairman and Chief Executive  Officer,  Michael Parrella,
and members of his family have interests,  entered into a consulting  agreement,
pursuant to which, among other things:

          o    Spyder  serves  as a  consultant  to Artera  Group  and  performs
               certain  computer and data  processing  services for which Spyder
               receives a cash consulting fee of $365 per day;
          o    Spyder assigned to Artera Group any and all of Spyder's rights in
               certain  intellectual  property  developed by Spyder prior to the
               date of the consulting agreement, for which Spyder will receive a
               fee of 2% of the net revenue  received  by Artera  Group from its
               "Rev the Web" service; and
          o    Spyder assigned to Artera Group any and all of Spyder's rights in
               certain intellectual  property developed by Spyder from and after
               the date of the consulting agreement.

     For the three and six months ended June 30, 2006,  Spyder earned  technical
consulting fees of $23,360 and $46,060, respectively.

                                       18


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 and her spouse,  Morton Salkind,  as defendants.  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  service  offerings)  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.  Mr. Parrella has told us that he intends to deny
the material allegations against him.

     On January 4, 2006, the plaintiffs  filed a second  revised  complaint.  On
January  27,  2006,  we filed a motion to  strike  six  counts  set forth in the
plaintiffs'  second  revised  complaint,  including  certain claims of breach of
contract and breach of contractual representation and warranties against various
corporate  defendants  and  claims of  breach  of  fiduciary  duty  against  Mr.
Parrella. On April 28, 2006, the court struck four of the six claims,  including
two claims against Mr.  Parrella on the basis that these two claims could not be
properly  joined in this  lawsuit.  On June 19,  2006,  the  plaintiffs  filed a
request to file a second substitute complaint, and on June 30, 2006, we filed an
objection to this request.  This motion is currently  pending  before the court.
Discovery in the case is ongoing.

     In November  2005,  Messrs.  Metcoff and Wilson filed a separate  complaint
against John McCloy, Sam Oolie, Irene Lebovics,  our President,  and Cy Hammond,
our Chief  Financial  Officer  (all  current  or former  members of our Board of
Directors),  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. On
December 5, 2005,  Metcoff  and Wilson  filed an amended  complaint.  On May 19,
2006,  the  plaintiffs  filed a  motion  to add Mr.  Parrella  as an  additional
defendant and to further amend their amended complaint, primarily to add to this
lawsuit the two claims against Mr. Parrella that were struck by the court in the
first lawsuit. On June 9, 2006, the plaintiffs filed a second amended complaint,
which included Mr. Parrella as an additional  defendant.  On August 4, 2006, the
five  defendants  in this  action  filed a request to revise the second  amended
complaint. This motion is currently pending before the court.

     We have agreed to indemnify Messrs. Parrella, 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 these  actions.  We  submitted  the claims
against  Messrs.  Parrella,  McCloy,  Oolie and Hammond and Ms.  Lebovics in the
cases to our director and officer  indemnification  insurance carrier, which has
denied coverage of all of the claims against Messrs. Parrella, McCloy, Oolie and
Hammond and Ms. Lebovics.

     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 the  action  against  her.  Through  June  30,  2006,  Ms.  Salkind  incurred
approximately  $0.1 million in legal fees,  of which we have paid  approximately
half. At June 30, 2006, our accrued liability for these legal fees was less than
$0.1 million.

     Reference is made to our Annual  Report on Form 10-K,  as amended,  for the
year ended December 31, 2005, 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, as amended,  that could
have a  material  adverse  effect  on our  financial  position  and  results  of
operations.

                                       19


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

     During  the  three  and six  months  ended  June 30,  2006,  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.  Revenue from our discontinued  operations (Note 13) has been
reclassified and is,  therefore,  not included in the revenue amounts  presented
below.

     Reportable  segment  data for the three and six months  ended June 30, 2005
and June 30, 2006, is as follows:





(In thousands)
For the three months ended               Communi-                             Reportable        Other       Consoli-      Grand
June 30, 2005 (As Restated)              cations     Media     Technology      Segments       Corporate      dating       Total
- --------------------------------------  ---------  ---------  -------------  -------------   ----------    ----------  -----------
                                                                                                  
 License Fees and Royalties - External  $    259   $      -   $        69    $      328      $       3     $      (3)  $     328
 Other Revenue - External                    513          3             -           516              -             -         516
 Revenue - Other Operating Segments         (243)         -             -          (243)             4           239           -
 Net (Loss) Income                        (3,188)    (1,681)          146        (4,723)       (17,111)          595     (21,239)
 Segment Assets                           14,104     21,887           758        36,749          2,253       (33,977)      5,025

(In thousands)
For the three months ended               Communi-                             Reportable        Other       Consoli-      Grand
June 30, 2006                            cations     Media     Technology      Segments       Corporate      dating       Total
- --------------------------------------  ---------  ---------  -------------  -------------   ----------    ----------  -----------
 License Fees and Royalties - External  $     27   $      -   $        30    $       57      $       4     $      (5)  $      56
 Other Revenue - External                    471          2             -           473              -             -         473
 Revenue - Other Operating Segments          227          -             -           227              5          (232)          -
 Net (Loss) Income                        (4,111)    (1,900)          194        (5,817)         2,932        (5,267)     (8,152)
 Segment Assets                           12,051     20,157           692        32,900          2,796       (31,877)      3,819

(In thousands)
For the six months ended                 Communi-                             Reportable        Other       Consoli-      Grand
June 30, 2005 (As Restated)              cations     Media     Technology      Segments       Corporate      dating       Total
- --------------------------------------  ---------  ---------  -------------  -------------   ----------    ----------  -----------
 License Fees and Royalties - External  $    889   $    535   $        69    $    1,493      $       9     $      (9)  $   1,493
 Other Revenue - External                    983          5             -           988              -             -         988
 Revenue - Other Operating Segments           28          -             -            28              9           (37)          -
 Net (Loss) Income                        (5,869)    (2,704)          220        (8,353)       (54,744)       22,030     (41,067)
 Segment Assets                           14,104     21,887           758        36,749          2,253       (33,977)      5,025

(In thousands)
For the six months ended                 Communi-                             Reportable        Other       Consoli-      Grand
June 30, 2006                            cations       Media   Technology      Segments       Corporate      dating       Total
- --------------------------------------  ---------  ---------  -------------  -------------   ----------    ----------  -----------
 License Fees and Royalties - External  $    457        $ -   $        57    $      514      $     223     $    (224)  $     513
 Other Revenue - External                    970          4             -           974              -             -         974
 Revenue - Other Operating Segments          485          -             -           485              9          (494)          -
 Net (Loss) Income                        (7,643)    (3,721)          353       (11,011)        20,757       (31,874)    (22,128)
 Segment Assets                           12,051     20,157           692        32,900          2,796       (31,877)      3,819


                                       20


13.  Discontinued Operations:

     In September 2005, we decided to modify the business model for our Hospital
Radio Network ("HRN") business. Beginning October 1, 2005, instead of continuing
to directly  operate this business,  under our modified  business  model, we are
licensing our proprietary  technology used in this business to third parties. In
exchange,  we will receive a percentage of the advertising  revenue generated by
these third parties through existing and new  installations of our Sight & Sound
systems in health  care  facilities.  Our initial  licensee  is a company  whose
president is a former operations manager of HRN.

     This modification of the business model meets the criteria  established for
recognition as discontinued  operations under SFAS No. 144,  "Accounting for the
Impairment or Disposal of Long-Lived  Assets." HRN represents a component of our
media  segment  comprised  of  operations  and cash  flows  that can be  clearly
distinguished, operationally and for financial reporting purposes, from the rest
of the  segment.  At December  31,  2005,  HRN was  classified  as  discontinued
operations and its results of operations are separately reported for all periods
presented.

     The  results  of  operations  from  this  business  are  reflected  in  the
statements  of  operations  as  "Loss  from  discontinued  operations"  and  are
summarized as follows:


                                                    (In thousands of dollars)
                                                  Three months      Six months
                                                     ended            ended
                                                 June 30, 2005    June 30, 2005
                                                ---------------  ---------------
Net revenue                                                $12              $48
                                                ---------------  ---------------

Cost of sales                                                1                2
Selling, general and administrative expense                 15               30
Research and development expense                            66              132
                                                ---------------  ---------------
Costs and expenses                                          82              164

                                                ---------------  ---------------
Loss from discontinued operations                         ($70)           ($116)
                                                ===============  ===============

14.  Subsequent Events:

     On July 10, 2006, we issued Carole  Salkind an 8%  convertible  note in the
principal  amount of $1.1 million for which Ms.  Salkind paid us $0.5 million in
cash.  This note is due upon demand,  but in no event later than six months from
the date of issuance.  Also on July 10,  2006,  we issued  Carole  Salkind a 12%
convertible  note in the principal amount of $0.7 million to cure our default on
payment of the quarterly  interest  installment  due under the $5.0 million note
dated  December 22,  2004.  The  principal  amount of this note  represents  the
interest  installment  due July 1, 2006  (approximately  $0.2 million),  default
interest  thereon of less than $0.1 million and interest default penalty (10% of
the then  outstanding  principal) of $0.5 million.  This note matures six months
from the date of issuance.  On July 31,  2006,  we issued  Carole  Salkind an 8%
convertible  note in the principal  amount of $0.6 million for which Ms. Salkind
paid us $0.3  million  in cash.  This note is due upon  demand,  but in no event
later than six  months  from the date of  issuance.  Also on July 31,  2006,  we
issued Carole  Salkind an 8%  convertible  note in the principal  amount of $0.8
million to cure our default under a note dated  January 11, 2006.  The principal
amount  of  this  note   represents   the   aggregate   principal   rolled  over
(approximately $0.4 million),  default penalty (10% of the principal in default)
of less than $0.1  million,  accrued  interest of less than $0.1  million and an
original issue  discount of  approximately  $0.4 million.  On August 2, 2006, we
issued Carole  Salkind an 8%  convertible  note in the principal  amount of $0.8
million to cure our default under a note dated  January 24, 2006.  The principal
amount  of  this  note   represents   the   aggregate   principal   rolled  over
(approximately $0.4 million),  default penalty (10% of the principal in default)
of less than $0.1  million,  accrued  interest of less than $0.01 million and an
original issue discount of  approximately  $0.4 million.  These latter two notes
mature six months from the respective dates of issuance.  On August 16, 2006, we
issued Carole  Salkind an 8%  convertible  note in the principal  amount of $0.6
million for which Ms.  Salkind  paid us $0.3  million in cash.  This note is due
upon demand, but in no event later than six months from the date of issuance.

                                       21


     The convertible notes are secured by substantially  all of our assets.  The
notes bear interest at the stated rate until the due date of the notes, or until
demand is made for repayment of the $1.1 million or the two $0.6 million  notes,
and bear interest at a default rate equal to the stated rate of interest plus 5%
on any amount of principal or interest that is not paid when due or upon demand.
Interest is payable upon  maturity of the notes or upon demand for  repayment of
the $1.1 million or the two $0.6 million notes.  At the election of Ms. Salkind,
the July 10, July 31, and August 2, 2006 notes may be  converted  into shares of
our common  stock at a  conversion  price per share  equal to the greater of (i)
$0.0019 or (ii) the par value of our common stock on the date of conversion, and
the August 16, 2006 note may be  converted  into shares of our common stock at a
conversion  price per share  equal to the greater of (i) $0.0022 or (ii) the par
value of our common  stock on the date of  conversion.  At the  election  of Ms.
Salkind,  the notes may be  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). The notes contain events of default,  any one of
which (if not cured) triggers a default  penalty of 10% of the then  outstanding
principal.  If  triggered,  the  default  penalty,  along  with the  outstanding
principal and accrued interest,  becomes immediately due and payable.  Events of
default  include  the failure to pay  principal  and  interest  when due and the
failure to issue shares of common stock upon exercise of conversion rights.

     As of August 16, 2006,  we were in default of an aggregate of $75.4 million
of secured  convertible  notes issued to Carole  Salkind  (consisting of four 8%
convertible notes in the aggregate principal amount of $74.7 million and one 12%
convertible  note in the principal  amount of $0.7 million).  One 8% convertible
note in the principal  amount of $31.6 million has been in default for more than
30 days.  Since January 2001,  we generally  have  defaulted on the repayment of
obligations  owed to Ms.  Salkind  as they  become due and have  refinanced  the
matured notes, along with accrued interest and penalties,  into new notes within
a short time after default.  We expect to refinance all of the existing  matured
notes as well, and we are currently negotiating with Ms. Salkind the refinancing
of substantially all of our indebtedness to her, not just the notes currently in
default.  However,  we can give no  assurances  with respect to the terms or any
such refinancing or whether such a refinancing will occur.

     In July 2006,  Crammer  Road  converted 15 shares of our series H preferred
stock  (stated  value of  $150,000)  along with accrued  dividends  thereon into
17,455,890 shares of our common stock.

                                       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  revenue to sustain  our current
          level of operations and to execute our business plan;
     o    our ability to obtain additional financing 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,  as
          amended,  for the year ended  December 31, 2005 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 primarily
of technology licensing fees and royalties and product sales.  Operating revenue
for the six months  ended June 30,  2006  consisted  of  approximately  34.5% in
technology  licensing  fees and  royalties,  65.2% in product  sales and 0.3% in
other revenue.  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, which
amounted  to  $411.7  million  on a  cumulative  basis  through  June 30,  2006.
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  and product sales to generate  significant
cash for our operations is critical to our long-term success.  We cannot predict
whether we will be successful in obtaining market acceptance of our new products
or technologies or in completing our current licensing  agreement  negotiations.
To the extent our internally  generated funds are not adequate,  we believe that
we will need to obtain  additional  working  capital  through equity and/or debt
financings.

                                       23


However,  we can  give  no  assurance  that  any  additional  financing  will be
available to us on acceptable  terms or at all. In addition,  in order to obtain
additional  financing  through the sale of shares of our common  stock,  we will
need to obtain the approval of our stockholders of 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.  At June 30, 2006, our cash and cash  equivalents  amounted to
$0.3 million and our working capital  deficit was $157.5  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 for the past  several  years.  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
June 30, 2006 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 condensed  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 ongoing 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 six months ended June 30, 2006, there were no significant
changes to the critical  accounting  policies and estimates that we disclosed in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  in our Annual  Report on Form 10-K,  as amended,  for the year ended
December 31, 2005, except our impairment of intangible assets as discussed below
and our required adoption of SFAS No. 123(R), "Share-Based Payment".

     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.  Below, we discuss the critical policies that required us
to make difficult or subjective assumptions or estimates regarding our condensed
consolidated  financial  statements  included in this quarterly  report. We also
have other policies that we consider key accounting  policies,  such as policies
for revenue  recognition,  including  the  deferral of revenue;  however,  these
policies do not require us to make  estimates or judgments that are difficult or
subjective.

                                       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, 2005, we
evaluated  the goodwill  allocated to our  Advancel  reporting  unit and our NCT
Hearing reporting unit and determined no impairment  existed for Advancel or NCT
Hearing.  At June 30,  2006,  our  goodwill  consisting  of the Advancel and NCT
Hearing reporting units was $1.3 million.  Our next annual evaluation is planned
for December 31, 2006.

     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 six months  ended June 30,  2005 and 2006 was less than
$0.1 million.  At June 30, 2006,  our patent rights and other  intangibles,  net
were $0.7 million.

     We evaluate  the  remaining  useful life of  intangible  assets with finite
useful lives each reporting period to determine whether events and circumstances
warrant a revision to the remaining  period of  amortization.  If the evaluation
determines that the intangible  asset's  remaining useful life has changed,  the
remaining  carrying  amount of the intangible  asset is amortized  prospectively
over that revised  remaining useful life. We evaluate our intangible assets with
finite  useful  lives  for  impairment  whenever  events  or  other  changes  in
circumstances  indicate  that the carrying  amount may not be  recoverable.  The
testing for impairment  includes  evaluating the undiscounted  cash flows of the
asset and the remaining  period of amortization or useful life. The factors used
in evaluating the  undiscounted  cash flows include current  operating  results,
projected future operating results and cash flows and any other material factors
that may affect 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.  Our results of operations  would be impacted  whether we
impair  assets or  accelerate  their  amortization.  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.

     Based  on an  evaluation  as of June 30,  2006,  our  subsidiary,  Pro Tech
Communications,  Inc.,  determined an impairment was present with respect to our
license  granted  to  Pro  Tech.  The  impairment  charge  to Pro  Tech,  on its
accounting records, was $1.5 million.  After consolidation of Pro Tech's results
of  operations  in  our  financial  statements,  the  resulting  impairment  was
approximately $0.2 million,  representing the minority  shareholders' portion of
Pro Tech's  impairment  recognized  in our condensed consolidated  statements of
operations  for the three months and six months  ended June 30,  2006.  Our next
evaluation is planned for our next reporting date.

Accounting for Derivative Instruments

     We have issued and  outstanding  convertible  debt,  options,  warrants and
certain  convertible equity instruments with embedded  derivative features which
we analyze in accordance  with SFAS No. 133 and EITF No. 00-19, to determine the
proper accounting  classification for these  instruments.  Under EITF No. 00-19,
instruments  containing  an embedded  derivative on the date of sale or issuance
are recorded as liabilities  based on their fair value  utilizing an appropriate
valuation   model.   The   instrument  is  classified  as  a  liability  and  is
marked-to-market  and  adjusted  to fair  value at each  reporting  date and the
change  in fair  value is  recorded  in other  income  (expense).  In  addition,
freestanding  warrants  and  non-employee  options are  accounted  for as equity
instruments or liabilities in accordance  with the provisions of EITF No. 00-19.
Because,  as of June 30, 2006, we did not have a sufficient  number of available
and  authorized  shares  for  the  conversion  or  exercise  of all  outstanding
instruments,   certain  convertible  equity  instruments  and  all  freestanding
warrants and non-employee  options are recorded at fair value,  marked-to-market
at each reporting  date, and are carried on a separate line of the  accompanying
balance sheet.

                                       25


Stock-Based Compensation

     Effective  January 1, 2006, we adopted SFAS No.  123(R).  We elected to use
the  modified  prospective  transition  method,  and  accordingly,  prior period
results were not restated to reflect the impact of SFAS No. 123(R). Prior to the
adoption of SFAS No. 123(R),  stock-based  compensation expense related to stock
options was not  recognized in the results of  operations if the exercise  price
was at least equal to the market value of the common stock on the grant date, in
accordance  with APB Opinion No. 25. As a result,  the  recognition  of employee
stock-based compensation expense was generally limited to the expense attributed
to restricted stock awards and stock option modifications, if any.

     As of June 30, 2006, there was no unrecognized stock  compensation  related
to unvested awards (net of estimated forfeitures) expected to be recognized over
future periods because all awards were vested at December 31, 2005.

Results of Operations

Three months ended June 30, 2006 compared to three months ended June 30, 2005

     Revenue.  Total  revenue for the three  months ended June 30, 2006 was $0.5
million  compared to $0.8  million  for same period in 2005,  a decrease of $0.3
million, or 37.5%,  resulting  primarily from a decline in our royalties.  Total
revenue for the three  months  ended June 30, 2006  consisted  of  approximately
10.6% in technology  licensing  fees and  royalties,  89.2% in product sales and
0.2% in other  revenue  compared  to the three  months  ended  June 30,  2005 of
approximately 38.9% in technology licensing fees and royalties, 61.0% in product
sales and 0.1% of other revenue.

     Technology  licensing  fees and  royalties  were $0.1 million for the three
months ended June 30, 2006 compared to $0.3 million for the same period in 2005,
a decrease of $0.2  million,  or 66.7%.  This  decrease was due  primarily to an
expected decline in royalties received from Sharp  Corporation.  In May 2005, we
learned that our ClearSpeech algorithm would not be incorporated by Sharp in its
next generation  product. We believe that royalties received in the three months
ended June 30,  2006 were the final  royalties  to be  received  from Sharp with
respect to this  algorithm.  Our revenue  from Sharp for the three  months ended
June 30, 2006 was less than $0.1  million  compared to $0.2 million for the same
period in 2005.

     Product sales were $0.5 million for each of the three months ended June 30,
2006 and 2005.  Gross profit on product sales, as a percentage of product sales,
for the  three  months  ended  June  30,  2006 and 2005  was  49.4%  and  50.3%,
respectively.  For each of the three  months  ended June 30,  2006 and 2005,  in
excess of 99% 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 June 30, 2006  included  63.7% of Pro Tech products and 17.3%
of Artera  Turbo  subscriptions,  whereas  the same  period  in the  prior  year
included 66.8% of Pro Tech products and 17.3% of Artera Turbo subscriptions. Our
subscriber  base that  generated  the Artera Turbo  product  sales for the three
months ended June 30, 2006 and 2005 consisted of residential  and small business
users.

     Costs and  expenses.  Total costs and  expenses  for the three months ended
June 30, 2006 were $8.7 million compared to $22.0 million for the same period in
2005, a decrease of $13.3 million,  or 60.5%,  due to a $8.9 million decrease in
interest  expense,  a $4.2  million  decrease in  non-operating  other  (income)
expense,  net, a $0.3 million  decrease in selling,  general and  administrative
expenses, and a $0.1 million decrease in research and development expenses.

     For  the  three  months  ended  June  30,   2006,   selling,   general  and
administrative  expenses  totaled $1.7 million  compared to $2.0 million for the
three  months ended June 30, 2005,  a decrease of $0.3  million,  or 15.0%.  The
decline  in  selling,   general  and  administrative  expenses  reflected  lower
compensation  costs  (attributable  to fewer  personnel as well as revised bonus
arrangements),  reduced outside consultant services, lower advertising and trade
show expenses and lower travel expenses.

     Research and development  expenses for the three months ended June 30, 2006
were $0.9  million  compared to $1.0 million for the three months ended June 30,
2005, a decrease of $0.1 million, or 10.0%,  primarily due to lower compensation
costs and patent  expenses.  Our research and development  efforts are primarily
devoted to enhancing our Artea Turbo service offerings.

                                       26


     We incurred an  impairment  charge of  approximately  $0.2  million for the
three  months ended June 30, 2006 as a result of an  impairment  in the value of
our license granted to our Pro Tech subsidiary.  There was no similar charge for
the same three-month period in 2005.

     For the three months  ended June 30,  2006,  other  (income)  expense,  net
totaled ($0.6) million  compared to $3.6 million for the three months ended June
30, 2005,  a decrease in expense of $4.2  million,  or 116.7%.  The decrease was
primarily  attributable  to a $4.2 million gain resulting from the adjustment of
the fair value of outstanding  options,  warrants and certain convertible equity
instruments  and  $1.2  million  in  costs  associated  with  non-conversion  of
preferred  stock  incurred  in 2005,  but not in 2006  (subsequently  waived and
reversed  in the third  quarter of 2005) by a preferred  stockholder,  partially
offset by an  increase  of $1.4  million in  default  penalties  on  stockholder
convertible notes.

     For the three  months ended June 30, 2006,  interest  expense,  net totaled
$6.3 million compared to $15.2 million for the three months ended June 30, 2005,
a decrease of $8.9  million,  or 58.6%.  The  decrease  in interest  expense was
primarily   attributable  to  a  decrease  in  the  amortization  of  beneficial
conversion  features ($6.9 million) and original issue discounts ($2.7 million),
partially  offset by an  increase  in the  interest  incurred  on our debt ($0.8
million) due to an increase in our outstanding indebtedness.  The original issue
discounts and  beneficial  conversion  features  arising from the  allocation of
proceeds to the fair value of warrants  was lower in the three months ended June
30, 2006 compared to the same period in 2005  because,  although our stock price
traded lower than in 2005,  we used our par value as the exercise or  conversion
price  in the  calculation  of fair  value  for  instruments  with  exercise  or
conversion prices below par due to legal restrictions on issuance of shares at a
price less than par value.  Interest expense for the three months ended June 30,
2006  included  amortization  of  original  issue  discounts  of  $3.6  million,
amortization  of  beneficial  conversion  features of $0.3  million and interest
accrued on our outstanding debt of $2.3 million.  Interest expense for the three
months ended June 30, 2005 included  amortization of original issue discounts of
$6.3 million, amortization of beneficial conversion features of $7.2 million and
interest incurred on our outstanding debt of $1.5 million. In addition,  each of
the three months  ended June 30, 2006 and 2005  included  $0.2 million  interest
expense  attributable to dividends on preferred  stock and subsidiary  preferred
stock classified as liabilities.

     For the  three  months  ended  June 30,  2005,  the  consolidated  net loss
included a loss from discontinued operations of less than $0.1 million. The loss
was the result of modifying the business  model for operating our Hospital Radio
Network  business in September  2005 such that instead of continuing to directly
operate this business, we are licensing our proprietary  technology used in this
business to third  parties.  In exchange,  we will  receive a percentage  of the
advertising  revenue  generated by these third parties through  existing and new
installations of our Sight & Sound systems in health care facilities.

Six months ended June 30, 2006 compared to six months ended June 30, 2005

     Revenue.  Total  revenue  for the six months  ended June 30,  2006 was $1.5
million  compared to $2.5  million  for same period in 2005,  a decrease of $1.0
million, or 40.0%, primarily the result of having fully recognized the remaining
$0.5 million of revenue from the New Transducers Ltd. ("NXT") license in the six
months ended June 30, 2005. We also experienced a decline of approximately  $0.5
million  in our  royalties,  including  a decline  of $0.2  million  from  Sharp
Corporation during the six months ended June 30, 2006. Total revenue for the six
months  ended June 30,  2006  consisted  of  approximately  34.5% in  technology
licensing fees and  royalties,  65.2% in product sales and 0.3% in other revenue
compared  to the six  months  ended  June  30,  2005 of  approximately  60.2% in
technology  licensing  fees and  royalties,  39.8% in product  sales and zero of
other revenue.

     Technology  licensing  fees and  royalties  were $0.5  million  for the six
months ended June 30, 2006 compared to $1.5 million for the same period in 2005,
a decrease of $1.0 million,  or 66.7%. This decrease was due primarily to having
fully recognized revenue from the NXT license in 2005 and having experienced the
expected  decline in  royalties  received  from Sharp in 2006.  In May 2005,  we
learned that our ClearSpeech algorithm would not be incorporated by Sharp in its
next generation  product.  We believe that royalties  received in the six months
ended June 30,  2006 were the final  royalties  to be  received  from Sharp with
respect to this algorithm.  Our revenue from Sharp for the six months ended June
30, 2006 was $0.2 million compared to $0.4 million for the same period in 2005.

     Product  sales were $1.0  million for each of the six months ended June 30,
2006 and 2005.  Gross profit on product sales, as a percentage of product sales,
for the  six  months  ended  June  30,  2006  and  2005  was  51.5%  and  56.9%,
respectively.  The decline in the gross profit  margin was  primarily due to the
increase in discounted  sales to distributors in our consumer audio market.  For
each of the six  months  ended June 30,  2006 and 2005,  in excess of 99% of our
product sales were attributable to our  communications  segment.  The mix of our
product sales within the

                                       27


communications  segment for the six months ended June 30, 2006 included 63.2% of
Pro Tech  products  and 16.5% of Artera  Turbo  subscriptions,  whereas the same
period in the prior year included 64.6% of Pro Tech products and 18.2% of Artera
Turbo subscriptions. Our subscriber base that generated the Artera Turbo product
sales for the six months ended June 30, 2006 and 2005  consisted of  residential
and small business users.

     Costs and expenses.  Total costs and expenses for the six months ended June
30, 2006 were $23.6  million  compared  to $43.4  million for the same period in
2005, a decrease of $19.8  million,  or 45.6%,  due primarily to a $17.8 million
decrease  in  interest  expense and a $2.3  million  decrease in other  (income)
expense, net.

     For the six months ended June 30, 2006, selling, general and administrative
expenses  totaled $3.4 million compared to $3.2 million for the six months ended
June 30,  2005,  an increase of $0.2  million,  or 6.3%.  This  increase was due
primarily  to the  waiver  in 2005 by three  executives  of a  portion  of their
incentive  bonus earned in years before 2005.  The bonus amounts  waived in 2005
were  approximately  $0.3  million,  $0.1 million and $0.2 million for our Chief
Executive  Officer,   President  and  Chief  Financial  Officer,   respectively.
Excluding  the effect of this waiver,  our selling,  general and  administrative
expenses in the six months ended June 30, 2006  compared to the same 2005 period
reflected decreased compensation-related costs, promotional expenses and outside
consultant expenses.

     Research  and  development  expenses for the six months ended June 30, 2006
were $1.8  million  compared to $2.1  million for the six months  ended June 30,
2005, a decrease of $0.3  million,  or 14.3%,  primarily  due to  completion  of
development projects. Our research and development efforts are primarily devoted
to enhancing our Artera Turbo service offerings.

     We incurred an impairment charge of approximately  $0.2 million for the six
months  ended  June 30,  2006 as a result of an  impairment  in the value of our
license granted to our Pro Tech subsidiary.  There was no similar charge for the
same six-month period in 2005.

     For the six months ended June 30, 2006, other (income) expense, net totaled
$2.1 million  compared to $4.4 million for the six months ended June 30, 2005, a
decrease in expenses of $2.3  million,  or 52.3%.  The  decrease  was  primarily
attributable  to a $5.4 million gain  resulting  from the adjustment of the fair
value  of  outstanding   options,   warrants  and  certain   convertible  equity
instruments  and  $2.4  million  in  costs  associated  with  non-conversion  of
preferred  stock  incurred  in 2005,  but not in 2006  (subsequently  waived and
reversed  in the third  quarter of 2005) by a preferred  stockholder,  partially
offset by an  increase  of $5.9  million in  default  penalties  on  stockholder
convertible notes.

     For the six months ended June 30, 2006, interest expense, net totaled $15.5
million  compared to $33.3  million for the six months ended June 30,  2005,  an
decrease of $17.8  million,  or 53.5%.  The  decrease  in  interest  expense was
primarily   attributable  to  a  decrease  in  the  amortization  of  beneficial
conversion features ($13.4 million) and original issue discounts ($5.8 million),
partially  offset by an  increase  in the  interest  incurred  on our debt ($1.4
million) due to an increase in our outstanding indebtedness.  The original issue
discounts and  beneficial  conversion  features  arising from the  allocation of
proceeds  to the fair value of warrants  was lower in the six months  ended June
30, 2006 compared to the same period in 2005  because,  although our stock price
traded lower than in 2005,  we used our par value as the exercise or  conversion
price  in the  calculation  of fair  value  for  instruments  with  exercise  or
conversion prices below par due to legal restrictions on issuance of shares at a
price less than par value.  Interest  expense for the six months  ended June 30,
2006  included  amortization  of  original  issue  discounts  of  $8.2  million,
amortization  of  beneficial  conversion  features of $2.6  million and interest
accrued on our outstanding  debt of $4.4 million.  Interest  expense for the six
months ended June 30, 2005 included  amortization of original issue discounts of
$14.0 million,  amortization of beneficial  conversion features of $16.0 million
and interest incurred on our outstanding debt of $3.0 million. In addition,  the
six months ended June 30, 2006 and 2005  included $0.3 million and $0.4 million,
respectively,  of interest expense  attributable to dividends on preferred stock
and subsidiary preferred stock classified as liabilities.

     For the six months ended June 30, 2005, the  consolidated net loss included
a loss from discontinued  operations of $0.1 million. The loss was the result of
modifying the business model for operating our Hospital  Radio Network  business
in  September  2005 such that  instead of  continuing  to directly  operate this
business,  we are licensing our proprietary  technology used in this business to
third  parties.  In exchange,  we will receive a percentage  of the  advertising
revenue  generated by these third parties through existing and new installations
of our Sight & Sound systems in health care facilities.

                                       28


Liquidity and Capital Resources

     We have experienced  substantial  losses since  inception,  which have been
recurring and amounted to $411.7 million on a cumulative  basis through June 30,
2006. 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; and
     o    other revenue.

     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 revenue  derived from
technology  licensing  fees and  royalties  and  product  sales.  Our ability to
continue as a going  concern is  substantially  dependent  upon future levels of
funding from our revenue sources,  which are currently  uncertain.  Since 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 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
June 30, 2006 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 six months ended June 30,
2006  are  described  in the  notes  to  the  condensed  consolidated  financial
statements.  In 2006, 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 2004, 2005 and to date in 2006 despite our failure to repay
her notes as they 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 during each of the six months ended June
30, 2005 and 2006 was $0.7 million. 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, $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  expenses
(including rents, utilities and arrearage arrangements).

     At June 30, 2006, our cash and cash equivalents aggregated $0.3 million and
our working capital deficit was $157.5 million,  compared to a deficit of $136.8
million at December 31, 2005, a $20.7 million deterioration.  Our current assets
were $1.1  million at June 30,  2006  compared to $1.5  million at December  31,
2005. Our current  liabilities  were $158.5 million at June 30, 2006 compared to
$138.4  million at December  31,  2005.  The $20.1  million  increase in current
liabilities  was due primarily to increased  indebtedness  to Carole  Salkind of
$24.0  million (net of  discounts)  and an increase in accrued  expenses of $1.0
million, partially offset by decreases in derivative liabilities of $4.2 million
and preferred  stock subject to conversion  into a variable  number of shares of
$0.6  million.  At  June  30,  2006,  our  current   liabilities   consisted  of
indebtedness  ($102.8  million),  accrued  liabilities  ($16.4  million),  other
current liabilities ($7.0 million), preferred stock subject to conversion into a
variable  number  of  shares  of  common  stock  ($24.6   million),   derivative
liabilities  ($3.7 million),  accounts payable ($3.0 million),  deferred revenue
($0.4  million)  and shares of  subsidiary  subject  to  exchange  rights  ($0.7
million). Most of our

                                       29


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 June 30, 2006,  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 June 30, 2006:




                                                             (In millions)
                                                   New            Defaults
                            Indebtedness         Defaults           Cured         Indebtedness
                             In Default           during           during          In Default
                             12/31/05           the Period       the Period         6/30/06
                           -------------      --------------    -------------   ----------------
                                                                   
Notes Payable:
Former Employees / Other   $        0.5 (a)   $           -     $          -    $           0.5 (a)

Convertible Notes:
Carole Salkind Notes                0.6 (a)           78.0 (a)         (78.6)                 -
8% Notes                            2.6 (a,b)                             -                2.6 (a,b)
6% Notes                            2.5 (a)                               -                2.5 (a)
                           -------------      --------------    -------------   ----------------
  Subtotal                          5.7               78.0            (78.6)               5.1
                           -------------      --------------    -------------   ----------------
Grand Total                $        6.2       $        78.0     $      (78.6)   $           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 six months  ended June 30,
2006 was $3.9 million due  primarily to the 2006 net loss of $22.1  million,  as
adjusted to reconcile to net cash.

     Our  deferred  revenue  balance  at June  30,  2006 was  $0.4  million.  No
additional cash will be realized from our deferred revenue balance.

     Net cash  provided by  financing  activities  was $3.8  million for the six
months ended June 30, 2006 and was  primarily  due to the proceeds from issuance
of convertible notes to Ms. Salkind for cash consideration of $3.9 million.  The
cash  proceeds  from  debt  issued in the six  months  ended  June 30,  2006 was
primarily used for working capital purposes.

     At June 30, 2006,  our  short-term  debt was $102.8  million  (comprised of
$106.4  million face value of  outstanding  convertible  notes  payable and $0.6
million of outstanding  notes payable),  shown net of discounts of approximately
$4.2 million on our  condensed  consolidated  balance  sheet,  compared to $78.6
million of  short-term  debt,  net at December  31,  2005,  an increase of $24.2
million due primarily to debt issued to Carole Salkind.

     During the six months ended June 30, 2006, we issued an aggregate of $101.3
million of convertible  notes  (twenty-two  8% notes in the aggregate  principal
amount of $98.8 million and three 12% notes in the aggregate principal amount of
$2.5  million).  Of these  notes,  $94.7  million  mature  six  months  from the
respective  dates of issuance and $6.6 million mature upon the earlier of demand
or six months from the  respective  dates of issuance.  Consideration  for these
notes was $3.9 million in cash,  refinancing  of $78.6  million in principal for
matured  notes,  $3.6  million of interest,  $8.9  million of default  penalties
(including interest default penalties aggregating $1.0 million) and $6.3 million
of original issue discounts ($2.7 million arising from cash  consideration in an
amount less than the face value of the related  notes and $3.6  million  arising
from refinanced notes). 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.

     We  believe  that  the  level of  financial  resources  available  to us is
critical to our ability to  continue as a going  concern.  We will 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 2006  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.

                                       30


     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 be able to access 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. 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 June 30, 2006,  we have
sold a total of  18,756,756  shares of our common stock to Crammer Road pursuant
to our private equity credit  agreement for gross  proceeds of $0.1 million,  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 do not intend to sell shares  pursuant to the
private equity credit  agreement when the purchase price of such shares would be
less than the par value of our common stock.

     Because the  purchase  price of our common  stock under the private  equity
credit agreement currently would be less than the par value of our common stock,
we are  currently  unable  to sell  shares  under  the  agreement.  If and  when
available to us, 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 the price of our  common  stock  lower due to lack of demand  for
those  shares.  In  addition,  the shares to be 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.

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

Capital Expenditures

     There were no material  commitments for capital expenditures as of June 30,
2006 and no material  commitments are expected in the near future. In connection
with our industrial safety earmuff,  we have expended 25% of the $0.1 million in
tooling costs and accrued the remaining tooling costs.

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.

                                       31


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  Exchange Act
of 1934, as amended) as of June 30, 2006.  Based on that  evaluation,  our Chief
Executive  Officer and Chief  Financial  Officer  concluded  that our disclosure
controls and  procedures  as of June 30, 2006 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 June 30, 2006 that have  materially  affected,
or are  reasonably  likely to  materially  affect,  our  internal  control  over
financial reporting.

                                       32


PART II   OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     For  a  discussion  of  recent   developments   involving   material  legal
proceedings,  see "Note 11 - Litigation"  included in the notes to the condensed
consolidated financial statements herein.

ITEM 1A.  RISK FACTORS

     There  have  been no  material  changes  from the risk  factors  previously
disclosed  in our Annual  Report on Form 10-K,  as  amended,  for the year ended
December 31, 2005.


ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

     As of August 16, 2006,  we were in default of an aggregate of $75.4 million
of secured  convertible  notes issued to Carole  Salkind  (consisting of four 8%
convertible notes in the aggregate principal amount of $74.7 million and one 12%
convertible  note in the principal  amount of $0.7 million).  One 8% convertible
note in the principal  amount of $31.6 million has been in default for more than
30 days.  Since January 2001,  we generally  have  defaulted on the repayment of
obligations  owed to Ms.  Salkind  as they  become due and have  refinanced  the
matured notes, along with accrued interest and penalties,  into new notes within
a short time after default.  We expect to refinance all of the existing  matured
notes as well, and we are currently negotiating with Ms. Salkind the refinancing
of substantially all of our indebtedness to her, not just the notes currently in
default.  However,  we can give no  assurances  with respect to the terms or any
such refinancing or whether such a refinancing will occur.

ITEM 6.   EXHIBITS

10.1(a)   Form of Secured Convertible Note (demand) issued by NCT Group, Inc. to
          Carole Salkind  (incorporated  by reference to Exhibit  10.1(a) of the
          registrant's  Current Report on Form 8-K dated December 22, 2005 (File
          No. 0-18267)).

10.1(b)   Schedule of Secured  Convertible  Notes (demand)  issued by NCT Group,
          Inc. to Carole Salkind during the three months ended June 30, 2006.

10.2(a)   Form of Secured Convertible Note (refinancings after October 31, 2005)
          issued by NCT Group, Inc. to Carole Salkind (incorporated by reference
          to Exhibit  10.2(a)  of the  registrant's  Current  Report on Form 8-K
          dated December 7, 2005 (File No. 0-18267)).

10.2(b)   Schedule of Secured  Convertible Notes (refinancings after October 31,
          2005)  issued by NCT Group,  Inc. to Carole  Salkind  during the three
          months ended June 30, 2006.

10.3(a)   Form of Warrant (new  financing  after October 31, 2005) issued by NCT
          Group,  Inc. to Carole Salkind  (incorporated  by reference to Exhibit
          10.3(a) of the registrant's  Current Report on Form 8-K dated December
          7, 2005 (File No. 0-18267)).

10.3(b)   Schedule of Warrants (new financings after October 31, 2005) issued by
          NCT Group,  Inc. to Carole  Salkind during the three months ended June
          30, 2006.

10.4(a)   Form of Warrant  (refinancings  after  October 31, 2005) issued by NCT
          Group,  Inc. to Carole Salkind  (incorporated  by reference to Exhibit
          10.4(a) of the registrant's  Current Report on Form 8-K dated December
          7, 2005 (File No. 0-18267)).

10.4(b)   Schedule of Warrants  (refinancings  after October 31, 2005) issued by
          NCT Group,  Inc. to Carole  Salkind during the three months ended June
          30, 2006.

10.5(a)   Form of 12%  Secured  Convertible  Note  issued by NCT Group,  Inc. to
          Carole Salkind  (incorporated  by reference to Exhibit 10.11(a) to the
          registrant's  Annual  Report on Form 10-K for the year ended  December
          31, 2005 (File No. 0-18267).

10.5(b)   Schedule of 12% Secured Convertible Notes issued by NCT Group, Inc. to
          Carole Salkind during the three months ended June 30, 2006.

                                       33


10.6(a)   Form of 12%  Secured  Convertible  Note  (refinancings)  issued by NCT
          Group,  Inc. to Carole Salkind  (incorporated  by reference to Exhibit
          10.4(a) of the registrant's Current Report on Form 8-K dated April 25,
          2006).

10.6(b)   Schedule of 12% Secured Convertible Note (refinancings)  issued by NCT
          Group,  Inc. to Carole  Salkind during the three months ended June 30,
          2006.

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

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

32.1      Certification of Chief Executive  Officer 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.

                                       34


                                   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: August 18, 2006


                                       35