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

                                    FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED:      September 30, 1997

- ------------------------------------------------------------------------------
COMMISSION FILE NUMBER:   0-18267

Noise Cancellation Technologies, 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)

1025 West Nursery Road, Suite 120, Linthicum, Maryland              21090
- ------------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)

- ------------------------------------------------------------------------------
(Registrant's telephone number, including area code)    (410- 636-8700


- ------------------------------------------------------------------------------
  (Former name, former address and former fiscal year, if changed since last
                                          report)

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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

            132,739,795 shares outstanding as of November 4, 1997










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

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




PART I - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS

NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Note 1)
(Unaudited)

                                      (In thousands, except per share amounts)

                                            Three                Nine
                                            Months               Months
                                       Ended September 30,  Ended September 30,
                                       ---------------------------------------
                                         1996     1997        1996     1997
                                       ------------------   ------------------
REVENUES:
  Technology licensing fees and            $160     $220      $1,229   $3,430
  royalties
  Product sales, net                        358      488       1,049    1,069
  Engineering and development                 1      128         225      341
  services
                                       ------------------   ------------------
         Total revenues                    $519     $836      $2,503   $4,840
                                       ------------------   ------------------

COSTS AND EXPENSES:
  Costs of sales                           $276     $896        $850   $1,401
  Costs of engineering and                    8       96         175      295
  development services
  Selling, general and administrative     1,779    1,483       4,105    3,734
  Research and development                2,029    1,501       4,790    4,513
  Equity in net loss of                                           80
  unconsolidated affiliates                   -        -                    -
  Interest expense                            2       28          26       75
                                       ------------------   ------------------
       Total costs and expenses          $4,094   $4,004     $10,026  $10,018
                                       ------------------   ------------------

NET (LOSS)                             $(3,575) $(3,168)    $(7,523) $(5,178)
                                       ==================   ==================

Weighted average number of common
  shares outstanding                    103,840  130,467      98,060  121,490
                                       ==================   ==================

NET (LOSS) PER COMMON SHARE             $ (.03)  $ (.02)     $ (.08)  $ (.04)
                                       ==================   ==================



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






NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Note 1)
                                                       (In thousands
                                                        of dollars)
                                                    December    September
                                                       31,         30,
                 ASSETS                               1996        1997
                                                    ----------  ----------
Current assets:                                                 (Unaudited)
     Cash and cash equivalents (Note 1)
                                                    $           $
                                                          368       1,038
     Accounts receivable:
         Trade :
                Technology license fees and
                royalties                           $     150         210
                Joint ventures and affiliates               2          21
                Other                                     392         630
         Unbilled                                          63           7
         Allowance for doubtful accounts                 (123)       (124)
                                                    ----------  ----------
          Total accounts receivable                 $     484   $     744

     Inventories, net of reserves (Note 2)                900       1,350
     Other current assets                                 207          35
                                                    ----------  ----------
          Total current assets                          1,959       3,167

Property and equipment, net                             2,053       1,466
Patent rights and other intangibles, net                1,823       1,572
Other assets                                               46          49
                                                    ----------  ----------

                                                    $   5,881   $   6,254
                                                    ==========  ==========

       LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                               $   1,465       2,383
     Accrued expenses                                   1,187         981
     Accrued payroll, taxes and related expenses          618         427
     Customers' advances                                    1          87
                                                    ----------  ----------
          Total current liabilities                 $   3,271   $   3,878
                                                    ----------  ----------

Commitments and contingencies (Note 4)

         STOCKHOLDERS' EQUITY (Note 3)
Preferred stock, $.10 par value, 10,000,000 shares
  authorized, none issued
Common stock, $.01 par value, 140,000,000 and
  185,000,000 shares, respectively, authorized;
  issued and outstanding 111,614,405 and
  131,214,081 shares, respectively                  $   1,116   $   1,312
Additional paid-in-capital                             85,025      89,804
Accumulated deficit                                   (83,673)    (88,851)
Cumulative translation adjustment                         142         116
Common stock subscriptions receivable                       -          (5)
                                                    ----------------------
          Total stockholders' equity                $   2,610       2,376

                                                    $   5,881       6,254
                                                    ==========  ==========

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

                                       1


NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)


                                              (Thousands of dollars)
                                                    Nine Months
                                                Ended September 30,
                                                ------------------
                                                1996          1997
                                                --------- --------
Cash flows from operating activities:
   Net (loss)                                   $ (7,523) $ (5,178)
   Adjustments to reconcile net loss to 
    net cash (used in) operating activities:
     Depreciation and amortization                   706       877
     Common stock issued as consideration for:
       Compensation                                   13         3
       Interest                                        -        52
     Common stock retired as consideration for:
       Employee expenses                              (5)        -
     Provision for doubtful accounts                  74       148
     Equity in net loss of unconsolidated  
     affiliates                                       80         -
     Unrealized foreign currency (gain)              168        (8)
     Loss on disposition of fixed assets               -        63
     Changes in operating assets and liabilities:
       (Increase) in accounts receivable             (65)     (412)
       (Increase) decrease in inventories            682      (450)
       Decrease in other assets                      152       167
       Increase (decrease) in accounts payable
       and accrued expenses                         (354)      780
       Increase (decrease) in other liabilities      161       (48)
                                                  --------- --------

     Net cash (used in) operating activities     $(5,911)  $(4,006)
                                                  --------- --------

Cash flows from investing activities:
   Capital expenditures                          $  (179)    (127)
   Proceeds of sales of short-term investments
   (net)                                               -        -
                                                  --------- --------
     Net cash (used in) investing activities     $  (179)    (127)
                                                  --------- --------

Cash flows from financing activities:
   Proceeds from:
     Notes (net)                                 $     -    $ 3,795
     Sale of common stock                          6,377          -
     Investment by minority shareholder in
     subsidiary                                        -      1,000
     Exercise of stock purchase warrants and
     options                                         104          8
                                                  --------- --------
     Net cash provided by financing activities    $6,481    $ 4,803
                                                  --------- --------

Net increase (decrease) in cash and cash
equivalents                                      $     391      670
Cash and cash equivalents - beginning of period      1,831      368
                                                  --------- --------

Cash and cash equivalents - end of period        $   2,222  $ 1,038
                                                  ========= ========

Cash paid for interest                           $       5  $     2
                                                  ========= ========


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





NOISE CANCELLATION TECHNOLOGIES, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)

1.  BASIS OF PRESENTATION

   The accompanying  unaudited condensed  consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information and with the  instructions to Form 10-Q and Rule
10-01 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals and certain adjustments to reserves and allowances)
considered  necessary  for a fair  presentation  have been  included.  Operating
results for the nine month period ended  September 30, 1997, are not necessarily
indicative of the results that may be expected for the year ending  December 31,
1997. For further  information,  refer to the consolidated  financial statements
and footnotes thereto included in the Noise Cancellation Technologies, Inc. (the
"Company" or "NCT") Annual  Report on Form 10-K, as amended,  for the year ended
December 31, 1996.

   The  Company  has  incurred  substantial  losses  from  operations  since its
inception,  which  have  been  recurring  and  amounted  to $88.9  million  on a
cumulative  basis through  September 30, 1997.  These losses,  which include the
costs for development of products for commercial use, have been funded primarily
from the sale of common stock,  including the exercise of warrants or options to
purchase  common stock,  and by technology  licensing fees and  engineering  and
development  funds  received  from joint venture and other  strategic  partners.
Agreements with joint venture and other  strategic  partners  generally  require
that a portion of the initial cash flows,  if any,  generated by the ventures or
alliances be paid on a preferential  basis to the Company's  co-venturers  until
the technology  licensing fees and engineering and development funds provided to
the venture or the Company are recovered.

   Cash, cash equivalents and short-term  investments  amount to $1.0 million at
September  30,  1997,  increasing  from  $0.4  million  at  December  31,  1996.
Management  believes that available cash and cash  anticipated from the exercise
of  warrants  and  options,  the  funding  derived  from  forecasted  technology
licensing  fees,  royalties and product sales and  engineering  and  development
revenue along with reduced operating  expenses and capital  expenditures and the
"First Quarter 1997 Financing", the "July 30, 1997 Private Placement", the "1997
Preferred Stock Private Placement" and the "NCT Audio Financing" discussed below
should be  sufficient  to sustain  the  Company's  anticipated  future  level of
operations  into 1999.  However,  the period during 1999 through which it can be
sustained, is dependent upon the level of realization of funding from technology
licensing fees and royalties and product sales and  engineering  and development
revenue, all of which are presently uncertain.

   Between  January 15, 1997 and March 25, 1997,  the Company issued and sold an
aggregate  amount  of  $3.4  million  of  non-voting  subordinated   convertible
debentures (the "Debentures") in a private placement pursuant to Regulation S of
the Securities Act of 1933, as amended, (the "Securities Act") to five unrelated
investors (the  "Investors")  through  multiple dealers (the "First Quarter 1997
Financing")  from which the Company  realized $3.2 million of net proceeds.  The
Debentures  mature  between  January  15,  2000 and March  25,  2000 and earn 8%
interest per annum,  payable  quarterly in either cash or the  Company's  common
stock at the  Company's  sole  option.  Subject to certain  common  stock resale
restrictions,  the Investors, at their discretion, have the right to convert the
principal  due on the  Debentures  into the  Company's  common stock at any time
after  the 45th day  following  the  date of the sale of the  Debentures  to the
Investors. In the event of such a conversion, the conversion price is the lesser
of 85% of the closing  bid price of the  Company's  common  stock on the closing
date of the  Debentures'  sale or between 75% to 60%  (depending on the Investor
and other conditions) of the average closing bid price for the five trading days
immediately preceding the conversion.  To provide for the above noted conversion
and interest  payment  options,  the Company  reserved 15 million  shares of the
Company's  common stock for issuance  upon such  conversion.  Subject to certain
conditions,  the Company also has the right to require the  Investors to convert
all or part of the Debentures  under the above noted conversion price conditions
after  February 15, 1998.  As of June 6, 1997,  the  Investors had converted all
$3.4 million of the Debentures into 16.3 million shares of the Company's  common
stock. At the Company's  election,  interest due through the conversion dates of
the Debentures was paid through the issuance of an additional 0.2 million shares
of the Company's common stock.

   On March 28, 1997, the Company and New  Transducers  Ltd.  ("NXT"),  a wholly
owned  subsidiary  of Verity  Group PLC  ("Verity")  executed a cross  licensing
agreement (the "Cross License").  Under terms of the Cross License,  the Company
licensed  patents and patents pending which relate to Flat Panel  Transducer(TM)
("FPT(TM)")  technology  to NXT,  and NXT licensed  patents and patents  pending
which relate to parallel  technology  to the Company.  In  consideration  of the
license,  NCT recorded a $3.0 million license fee receivable from NXT as well as
royalties on future licensing and product  revenue.  The Company also executed a
security deed (the  "Security  Deed") in favor of NXT granting NXT a conditional
assignment  in the patents and patents  pending  licensed to NXT under the Cross
License  in the event a default in a certain  payment to be made by the  Company
under the Cross License continued beyond fifteen days. Concurrent with the Cross
License,  the Company and Verity executed agreements granting each an option for
a four year period  commencing on March 28, 1998, to acquire a specified  amount
of the common stock of the other subject to certain conditions and restrictions.
With  respect to the  Company's  option to Verity  (the  "Verity  Option"),  3.8
million  shares of  common  stock  (approximately  3.4% of the then  issued  and
outstanding  common  stock) of the  Company  are  covered by such option and the
Company  executed a  registration  rights  agreement (the  "Registration  Rights
Agreement")  covering such shares.  Five million ordinary shares  (approximately
2.0% of the then issued and outstanding  ordinary  shares) of Verity are covered
by the option  granted by Verity to the Company.  The exercise  price under each
option is the fair value of a share of the  applicable  stock on March 28, 1997,
the date of grant.  If the  Company  did not obtain  stockholder  approval of an
amendment to its Restated  Certificate  of  Incorporation  increasing its common
stock capital by an amount  sufficient to provide shares of the Company's common
stock  issuable  upon the full  exercise  of the  option  granted  to  Verity by
September 30, 1997, both options would have expired.  On April 15, 1997, Verity,
NXT and the Company  executed  several  agreements and other documents (the "New
Agreements") terminating the Cross License, the Security Deed, the Verity Option
and the  Registration  Rights  Agreement and replacing  them with new agreements
(respectively the "New Cross License",  the "New Security Deed", the "New Verity
Option" and the "New  Registration  Rights  Agreement").  The  material  changes
effected by the New  Agreements  were the  inclusion  of Verity as a party along
with its wholly owned subsidiary NXT;  providing that the license fee payable to
NCT could be paid in ordinary shares of Verity stock;  and reducing the exercise
price  under the option  granted to Verity to purchase  shares of the  Company's
common  stock to $0.30 per  share.  At the June 19,  1997  Annual  Meeting,  the
stockholders  approved an amendment to the  Company's  Restated  Certificate  of
Incorporation  to increase the authorized  number of shares of common stock from
140 million shares to 185 million shares,  and such amendment  became  effective
when it was filed in the office of the  Secretary  of State of  Delaware on June
20, 1997. On September 27, 1997, Verity,  NXT, NCT Audio Products,  Inc. and the
Company  executed several  agreements and other  documents,  terminating the New
Cross License and the New Security Deed and replacing  them with new  agreements
(respectively,  the "Cross License  Agreement  dated September 27, 1997" and the
"Master License  Agreement").  The material  changes effected by the most recent
agreements  were an expansion of the fields of use  applicable  to the exclusive
licenses  granted to Verity and NXT,  an increase  in the  royalties  payable on
future  licensing and product  revenues,  cancellation  of the New Security Deed
covering the patents  licensed by the Company,  and the acceleration of the date
on which the parties can exercise  their  respective  stock  purchase  option to
September 27, 1997.

   On July 30, 1997 the Company sold 2.9 million  shares,  in the aggregate,  of
its common stock at a price of $0.175 per share, in a private  placement  exempt
from the  registration  requirements  of the  Securities  Act under Section 4(2)
thereof that provided net proceeds to the Company of $0.5 million (the "July 30,
1997 Private Placement").

   On  September  4, 1997,  the Company  transferred  $5,000 cash and all of the
business  and assets of its Audio  Products  Division as then  conducted  by the
Company and as reflected  on the business  books and records of the Company to a
newly  incorporated   company,  NCT  Audio  Products,   Inc.  ("NCT  Audio")  in
consideration  for 5,867 shares of NCT Audio common  stock  whereupon  NCT Audio
became a wholly owned  subsidiary  of the Company.  The Company also granted NCT
Audio an  exclusive  worldwide  license  with  respect  to all of the  Company's
relevant patented and unpatented  technology  relating to flat panel transducers
and flat panel  transducer based audio speaker products for all markets for such
products  excluding (a) markets  licensed to or reserved by Verity and NXT under
the Company's  cross  licensing  agreements  with Verity and NXT, (b) the ground
based vehicle market licensed to OnActive  Technologies,  LLC ("OnActive"),  (c)
all markets for hearing aids and other hearing  enhancing or assisting  devices,
and (d) all markets  for  headsets,  headphones  and other  products  performing
functions  substantially  the  same  as  those  performed  by such  products  in
consideration  for a license  fee of  $3,000,000  to be paid when  proceeds  are
available from the sale of NCT Audio common stock and on-going royalties payable
by NCT Audio to the Company as provided in such license agreement.  In addition,
the Company agreed to transfer all of its rights and obligations under its cross
licensing  agreements  with  Verity  and NXT to NCT  Audio and to  transfer  the
Company's  interest in OnActive to NCT Audio.  On  September  27,  1997,  Verity
agreed  to  purchase  533  shares  of NCT Audio  common  stock for an  aggregate
purchase price of $1.0 million.  The issuance and purchase of such shares closed
on October 10,  1997.  It is  anticipated  that NCT Audio will issue  additional
shares of its common stock in transactions  exempt from registration in order to
raise additional working capital.

   Please refer to Note 6.  Subsequent  Events for a discussion  relating to the
recent 1997 Preferred Stock Private Placement.

   The accompanying  financial  statements have been prepared  assuming that the
Company will  continue as a going  concern,  which  contemplates  continuity  of
operations,  realization  of  assets  and  satisfaction  of  liabilities  in the
ordinary  course of business.  The propriety of using the going concern basis is
dependent  upon,  among  other  things,  the  achievement  of future  profitable
operations and the ability to generate  sufficient cash from operations,  public
and private financings and other funding sources to meet its obligations.


2.  INVENTORIES

   Inventories comprise the following:

    (Thousands of dollars)               December 31,   September 30,
                                            1996            1997
                                         ------------   -------------
    Components                           $    543       $    426
    Finished Goods                            619           1,365
                                         ------------   -------------
    Gross Inventory                      $  1,162       $   1,791
    Reserve for Obsolete & Slow Moving
    Inventory                                (262)           (441)
        Inventory, Net of Reserves       $    900       $   1,350
                                         ============   =============







3.  STOCKHOLDERS EQUITY



   The changes in  stockholders'  equity during the nine months ended  September
30, 1997, were as follows:

(In thousands)      
                                                                                  
                              Net                                        
               Balance at     Sale of      Exercise         Stock           Net Loss                  Balance at
               December 31,   Common       of Warrants      Subscription    for the     Translation   September 30, 
               1996           Stock        And Options      Receivable      Period      Adjustment    1997
               ------------   -------      -----------      ------------    --------    -----------   -------------
                                                                                 

Common Stock:
  Shares          111,614     19,550             50                --            --            --          131,214 
  Amount       $    1,116    $   196       $     --         $      --       $    --     $      --      $     1,312
Additional         85,025      4,766             13                --            --            --           89,804
Paid-in Capital                                                                 89,804
Accumulated       (83,673)        --             --                --           (5,178)        --          (88,851)
Deficit
Cumulative            142         --             --                --            --           (26)             116
Translation
Adjustment
Stock Subscription     --         --             --                (5)           --            --               (5)
Receivable



4.  LITIGATION

   On or about June 15, 1995,  Guido  Valerio  filed suit against the Company in
the  Tribunal  of Milan,  Milan,  Italy.  The suit  requests  the Court to award
judgment in favor of Mr.  Valerio as follows:  (i)  establish and declare that a
proposed independent sales representation  agreement submitted to Mr. Valerio by
the Company and signed by Mr.  Valerio but not  executed by the Company was made
and entered  into  between Mr.  Valerio and the Company on June 30,  1992;  (ii)
declare that the Company is guilty of breach of contract and that the  purported
agreement  was  terminated  by  unilateral  and  illegitimate  withdrawal by the
company;  (iii) order the Company to pay Mr. Valerio $30,000 for certain amounts
alleged to be owing to Mr. Valerio by the Company; (iv) order the Company to pay
commissions  to which Mr.  Valerio  would have been  entitled if the Company had
followed up on certain alleged  contacts made by Mr. Valerio for an amount to be
assessed by technicians and  accountants  from the Court Advisory  Service;  (v)
order the  Company  to pay  damages  for the harm and  losses  sustained  by Mr.
Valerio in terms of loss of  earnings  and  failure to receive due payment in an
amount such as shall be determined following preliminary  investigations and the
assessment to be made by experts and accountants from the Court Advisory Service
and in any event no less than 3 billion Lira ($18.9 million); and (vi) order the
Company to pay  damages for the harm done to Mr.  Valerio's  image for an amount
such as the judge shall deem  equitable and in case for no less than 500 million
Lira  ($3.1  million).  The  Company  retained  an  Italian  law firm as special
litigation counsel to the Company in its defense of this suit. On March 6, 1996,
the  Company,  through  its  Italian  counsel,  filed a brief of reply  with the
Tribunal of Milan  setting  forth the  Company's  position  that:  (i) the Civil
Tribunal of Milan is not the proper venue for the suit, (ii) Mr. Valerio's claim
is  groundless  since the parties  never  entered into an  agreement,  and (iii)
because Mr.  Valerio is not enrolled in the official  Register of Agents,  under
applicable  Italian law Mr. Valerio is not entitled to any  compensation for his
alleged  activities.  A preliminary  hearing before the Tribunal was held on May
30, 1996,  certain pretrial  discovery has been completed and a hearing before a
Discovery  Judge was held on October 17, 1996.  Submissions of the parties final
pleadings  were to be  made in  connection  with  the  next  hearing  which  was
scheduled for April 3, 1997. On April 3, 1997,  the  Discovery  Judge  postponed
this hearing to May 19, 1998, due to a reorganization of all proceedings  before
the Tribunal of Milan.  Management is of the opinion that the lawsuit is without
merit and will  contest  it  vigorously.  In the  opinion of  management,  after
consultation  with outside  counsel,  resolution  of this suit should not have a
material  adverse  effect on the  Company's  financial  position or  operations.
However,  in the event  that the  lawsuit  does  result in a  substantial  final
judgment against the Company,  said judgment could have a severe material effect
on quarterly or annual operating results.


5.  COMMON STOCK

   As discussed  above in Note 1., between  January 15, 1997 and March 25, 1997,
the  Company  entered  into a  series  of  subscription  agreements  to  sell an
aggregate  amount  of $3.4  million  of  Debentures.  As of June 30,  1997,  the
Investors had converted $3.4 million of the Debentures  into 16.3 million shares
of the Company's common stock. At the Company's  election,  interest due through
the  conversion  dates of the  Debentures  was paid  through the  issuance of an
additional 0.2 million shares of the Company's common stock.

   On June 19, 1997 the  stockholders  approved an  amendment  to the  Company's
Restated  Certificate  of  Incorporation  to increase the  authorized  number of
shares of common  stock from 140  million  shares to 185  million  shares.  Such
action was deemed by the Board of  Directors  to be in the best  interest of the
Company to make  additional  shares of the Company's  common stock available for
obligations undertaken by the Company in connection with the New Agreements with
Verity and NXT described in Note 1., public or private  financings,  present and
future employee benefit programs and other corporate  purposes.  The Company has
reserved 3.9 million  shares of such  additional  shares for  issuance  upon the
exercise  of the New Verity  Option and 2.6  million  shares of such  additional
shares for issuance  upon the  exercise of options  granted or to be granted and
future  grants  of  restricted   stock  awards  under  the  Noise   Cancellation
Technologies, Inc. Stock Incentive Plan (the "1992 Plan").

   On July 7, 1997 the Company  granted 5,000 shares of  restricted  stock under
the 1992 Plan to each  non-employee  director (2 recipients) as compensation for
1997  services.  The fair market value of the Company's  common stock on July 7,
1997 was $0.25 per share, the closing price of the Company's common stock on the
NASDAQ Stock Market.

   On July 30, 1997 the Company sold 2.9 million  shares,  in the aggregate,  of
its  common  stock at a price of $0.175 per share in the July 30,  1997  Private
Placement that provided net proceeds to the Company of $0.5 million.

   Please  refer  to  Subsequent  Events  below  for a  discussion  of the  1997
Preferred Stock Private Placement and the NCT Audio Financing.


6.  SUBSEQUENT EVENTS

    On  September  27, 1997,  Verity  agreed to purchase 533 shares of NCT Audio
common stock for an aggregate  purchase price of $1.0 million.  The issuance and
purchase of such shares closed on October 10, 1997. It is  anticipated  that NCT
Audio will issue  additional  shares of its common stock in transactions  exempt
from registration in order to raise additional working capital.

     Between  October 28, 1997 and November 13, 1997, the Company entered into a
series of  subscription  agreements (the  "Subscription  Agreements") to sell an
aggregate  amount  of  $13.3  million  of the  Company's  Series  C  Convertible
Preferred  Stock (the  "Preferred  Stock") in a private  placement,  pursuant to
Regulation D of the Securities Act, to 32 unrelated accredited investors through
two  dealers  (the  "1997  Preferred  Stock  Private  Placement").  Subscription
Agreements  totalling  $11.3  million  have been  received  and  accepted by the
Company through November 13, 1997. Of the total Preferred Stock Offering,  sales
of Preferred Stock in the aggregate  amount of $6.1 million were completed as of
November 13, 1997, with the balance of the sales in the aggregate amount of $7.2
million  scheduled  to  be  completed  by  November  18,  1997.   Assuming  such
completion,  the  aggregate  net  proceeds to the Company of the 1997  Preferred
Stock  Private  Placement  are  estimated  at $11.9  million.  Each share of the
Preferred  Stock has a par  value of $.10 per  share  and a stated  value of one
thousand  dollars ($1,000) with an accretion rate of four percent (4%) per annum
on the stated value.  Each share of Preferred  Stock is  convertible  into fully
paid and  nonassessable  shares of the Company's common stock subject to certain
limitations.  Under the terms of the  Subscription  Agreements  the  Company  is
required to file a registration statement ("Registration Statement") on Form S-3
covering the resale of all shares of common stock of the Company  issuable  upon
conversion of the Preferred Stock then outstanding  within sixty (60) days after
the first Closing of the 1997 Preferred Stock Private  Placement.  The shares of
Preferred  Stock  become  convertible  into  shares of common  stock at any time
commencing  after the  earlier  of (i) the  effective  date of the  Registration
Statement; or (ii) ninety (90) days after the date of filing of the Registration
Statement.  Each share of Preferred Stock is convertible into a number of shares
of common stock of the Company as determined  in  accordance  with the following
formula (the "Conversion Formula"):






                              [(.04) x (N/365) x (1,000)] + 1,000
                                        Conversion Price

      where

            N           = the number of days between (i) the closing date of the
                        Preferred Stock being converted, and (ii) the conversion
                        date thereof.

            Conversion
            Price  =    the  lesser  of (x) 120% of the  five (5) day  average
                        closing bid Price of common stock  immediately  
                        prior to the closing date of the Preferred  Stock 
                        being  converted or (y) 20% below  the five (5) day  
                        average  closing  bid  price of common stock  
                        immediately  prior to the conversion  date thereof.

            Closing
            Date  =     the  date of the  closing  as set  forth  in the
                        subscription agreement pertaining to the Preferred 
                        Stock  being converted.

   The  conversion  terms of the  Preferred  Stock also provide that in no event
shall the average  closing bid price  referred to in the  Conversion  Formula be
less than  $0.625 per share and in no event shall the  Company be  obligated  to
issue  more than  26,000,000  shares of its  common  stock in the  aggregate  in
connection  with the conversion of the Preferred  Stock.  Under the terms of the
Subscription  Agreements  the  Company  may  be  subject  to a  penalty  if  the
Registration Statement is not declared effective within one hundred twenty (120)
days after the first  closing of any  incremental  portion  of the  offering  of
Preferred  Stock,  such  penalty  to be in an  amount  equal to one and one half
percent (1.5%) per month of the aggregate  amount of Preferred Stock sold in the
offering  up to a maximum of ten percent  (10%) of such  aggregate  amount.  The
Subscription Agreements also provide that for a period commencing on the date of
the signing of the Subscription Agreements and ending ninety (90) days after the
closing of the offering the Company will be prohibited  from issuing any debt or
equity  securities  other than Preferred Stock, and that the Corporation will be
required  to make  certain  payments  in the  event  of its  failure  to  effect
conversion  in a timely  manner or in the event it fails to  reserve  sufficient
authorized  but  unissued  common  stock for  issuance  upon  conversion  of the
Preferred Stock.







7.  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

   In February 1997, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards  No. 128 ("FAS 128"),  "Earnings per Share".
This new standard  requires dual  presentation of basic and diluted earnings per
share   ("EPS")  on  the  face  of  the   statements   of  income  and  requires
reconciliation  of the numerators and the  denominators of the basic and diluted
EPS  calculations.  This statement will be effective for the Company's 1997 year
end.  The Company has not yet  quantified  what effect the  adoption of SFAS 128
will have on its loss/earnings per share of common stock.

   The Financial  Accounting  Standards Board has recently issued  Statements of
Financial Accounting Standards No. 129, "Disclosure of Information about Capital
Structure", No. 130, "Reporting Comprehensive Income", and No. 131, "Disclosures
about Segments of an Enterprise and Related  Information".  The Company does not
believe  the  above  pronouncements  will not have a  significant  effect on the
information presented in the financial statements.





ITEM 2.

  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
                                   OPERATIONS
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997

   GENERAL BUSINESS ENVIRONMENT

   The Company is focused on the  commercialization  of its  technology  through
technology  licensing  fees,  royalties and product sales.  In prior years,  the
Company  derived the majority of its revenues from  engineering  and development
funding provided by established  companies  willing to assist the Company in the
development  of its active  noise and  vibration  control  technology,  and from
technology  licensing  fees  paid  by such  companies.  The  Company's  strategy
generally has been to obtain  technology  licensing fees when  initiating  joint
ventures and alliances with new strategic partners.  Revenues from product sales
were limited to sales of specialty  products  and  prototypes.  During the first
nine months of 1997,  the Company  received  approximately  7% of its  operating
revenues from engineering and development funding. Since 1991, excluding quarter
to quarter  variations,  revenues  from product sales have been  increasing  and
management expects that technology  licensing fees,  royalties and product sales
will   become   the   principal   source  of  the   Company's   revenue  as  the
commercialization of its technology proceeds.

   The Company has shifted its focus to technology licensing fees, royalties and
products that represent near term revenue  generation.  This is reflected in the
fact that 70.9% of the Company's  total revenue in the first nine months of 1997
represents  technology licensing fees. There can be no assurance that additional
technology licensing fees will continue at that level.

   Note 1. to the accompanying  Condensed  Consolidated Financial Statements and
the liquidity and capital  resources  section which follows describe the current
status of the Company's available and projected cash balances.

   As  distribution  channels are  established  and as product  sales and market
acceptance  and  awareness of the  commercial  applications  of active noise and
vibration control build,  revenues from technology licensing fees, royalties and
product  sales  are  forecast  to  fund an  increasing  share  of the  Company's
requirements.  The funding  from these  sources,  if  realized,  will reduce the
Company's  former  dependence on engineering and development  funding and equity
financing.

   From the  Company's  inception  through  September  30, 1997,  its  operating
revenues,  including technology licensing fees and royalties,  product sales and
engineering  and  development  services,  have  consisted of  approximately  22%
product  sales,  47%  engineering  and  development  services and 31% technology
licensing fees.

   The  Company  has  entered   into  a  number  of  alliances   and   strategic
relationships  with established firms for the integration of its technology into
products.  The speed with which the Company can achieve the commercialization of
its  technology  depends in large  part upon the time  taken by these  firms and
their  customers  for  product  testing,  and  their  assessment  of how best to
integrate  the  technology  into their  products  and into  their  manufacturing
operations.  While the  Company  works with these  firms on product  testing and
integration,  it is not always able to influence how quickly this process can be
completed.

   The Company  continues  to sell and ship  ProActive(TM)  and  NoiseBuster(TM)
headsets  in 1997.  The  Company is now selling  products  through  three of its
alliances: Walker is manufacturing and selling industrial silencers;  Siemens is
buying and contracting with the Company to install quieting headsets for patient
use in Siemens' MRI machines;  and Ultra is installing production model aircraft
cabin quieting systems in turboprop aircraft. The Company is entitled to receive
royalties from Walker on its sales of industrial silencers, direct product sales
revenue from Siemens'  purchase of headsets,  and commencing in 1998,  royalties
from Ultra on its sale of aircraft cabin quieting systems and royalties from NXT
on its sale of certain audio products. Management believes these activities help
demonstrate the range of commercial  potential for the Company's  technology and
will contribute to the Company's  transition from engineering and development to
technology licensing fees, royalties and product sales.

   Product  revenues  for the nine months  ended  September  30, 1996 and 1997
were:

                                PRODUCT REVENUES


                  Three Months Ended        Nine Months Ended September
                     September 30,                      30,
              ---------------------------- ------------------------------
                Amount    As a % of Total     Amount      As a % of Total
              ----------- ---------------- -------------  ---------------
  Product     1996  1997   1996    1997     1996   1997   1996     1997
- ------------- ----- ----- ------- -------- ------ ------  ------  -------
Headsets      $355  $482   99.4%    98.8%  $1,022 $1,032  97.4%    96.5%
Fan Quieting     -     -    0.0%     0.0%      -     13    0.0%     1.2%
Communications   -     5    0.0%     1.0%      -     16    0.0%     1.5%
Other            2     1    0.6%     0.2%     27      8    2.6%     0.8%
              ----- ----- ------- -------- ------ ------  ------  -------
   Total      $357  $488  100.0%   100.0%  $1,049 $1,069  100.0%  100.0%
              ===== ===== ======= ======== ====== ======  ======  =======


   The Company has continued to make  substantial  investments in its technology
and  intellectual  property and has incurred  development  costs for engineering
prototypes,  pre-production  models  and  field  testing  of  several  products.
Management believes that the Company's investment in its technology has resulted
in the expansion of its intellectual  property  portfolio and improvement in the
functionality, speed and cost of components and products.

   Between  January 15, 1997 and March 25, 1997,  the Company issued and sold an
aggregate  amount  of $3.4  million  of the  Debentures  in First  Quarter  1997
Financing  from which the Company  realized  $3.2 million of net  proceeds.  The
Debentures  mature  between  January  15,  2000 and March  25,  2000 and earn 8%
interest per annum,  payable  quarterly in either cash or the  Company's  common
stock at the  Company's  sole  option.  Subject to certain  common  stock resale
restrictions,  the Investors, at their discretion, have the right to convert the
principal  due on the  Debentures  into the  Company's  common stock at any time
after  the 45th day  following  the  date of the sale of the  Debentures  to the
Investors. In the event of such a conversion, the conversion price is the lesser
of 85% of the closing  bid price of the  Company's  common  stock on the closing
date of the  Debentures'  sale or between 75% to 60%  (depending on the Investor
and other conditions) of the average closing bid price for the five trading days
immediately preceding the conversion.  To provide for the above noted conversion
and interest  payment  options,  the Company  reserved 15 million  shares of the
Company's  common stock for issuance  upon such  conversion.  Subject to certain
conditions,  the Company also has the right to require the  Investors to convert
all or part of the Debentures  under the above noted conversion price conditions
after  February 15, 1998.  As of June 6, 1997,  the  Investors had converted all
$3.4 million of the Debentures into 16.3 million shares of the Company's  common
stock. At the Company's  election,  interest due through the conversion dates of
the Debentures was paid through the issuance of an additional 0.2 million shares
of the Company's common stock.

     On March 28, 1997,  the Company and NXT executed the Cross  License.  Under
terms of the Cross License,  the Company  licensed  patents and patents  pending
which relate to Flat Panel Transducer(TM) ("FPT(TM)") technology to NXT, and NXT
licensed patents and patents pending which relate to parallel  technology to the
Company.  In consideration  of the license,  NCT recorded a $3.0 million license
fee  receivable  from NXT as well as royalties on future  licensing  and product
revenue.  The Company also  executed the Security  Deed in favor of NXT granting
NXT a conditional  assignment in the patents and patents pending licensed to NXT
under the Cross  License in the event a default in a certain  payment to be made
by the Company under the Cross License continued beyond fifteen days. Concurrent
with the Cross License, the Company and Verity executed agreements granting each
an option for a four year  period  commencing  on March 28,  1998,  to acquire a
specified amount of the common stock of the other subject to certain  conditions
and  restrictions.  With  respect to the Verity  Option,  3.8 million  shares of
common  stock  (approximately  3.4% of the then  issued and  outstanding  common
stock) of the Company are  covered by such option and the Company  executed  the
Registration Rights Agreement covering such shares. Five million ordinary shares
(approximately  2.0% of the then  issued  and  outstanding  ordinary  shares) of
Verity are covered by the option granted by Verity to the Company.  The exercise
price under each option is the fair value of a share of the applicable  stock on
March 28,  1997,  the date of grant.  If the Company did not obtain  stockholder
approval of an amendment to its Restated Certificate of Incorporation increasing
its common  stock  capital  by an amount  sufficient  to  provide  shares of the
Company's  common stock issuable upon the full exercise of the option granted to
Verity by September  30, 1997,  both options  would have  expired.  On April 15,
1997,  Verity,  NXT and the Company executed the New Agreements  terminating the
Cross License,  the Security Deed, the Verity Option and the Registration Rights
Agreement and replacing them with the New Cross License,  the New Security Deed,
the New Verity Option and the New Registration  Rights  Agreement.  The material
changes  effected by the New Agreements  were the inclusion of Verity as a party
along with its wholly  owned  subsidiary  NXT;  providing  that the  license fee
payable to NCT could be paid in ordinary  shares of Verity  stock;  and reducing
the exercise price under the option granted to Verity to purchase  shares of the
Company's  common stock to $0.30 per share. At the June 19, 1997 Annual Meeting,
the stockholders  approved an amendment to the Company's Restated Certificate of
Incorporation  to increase the authorized  number of shares of common stock from
140 million shares to 185 million shares,  and such amendment  became  effective
when it was filed in the office of the  Secretary  of State of  Delaware on June
20, 1997. On September 27, 1997, Verity,  NXT, NCT Audio Products,  Inc. and the
Company  executed several  agreements and other  documents,  terminating the New
Cross  License and the New  Security  Deed,  and  replacing  them with the Cross
License Agreement dated September 27, 1997 and the Master License Agreement. The
material  changes effected by the new agreements were an expansion of the fields
of use  applicable  to the exclusive  licenses  granted to Verity and NXT and an
increase in the  royalties  payable on future  licensing  and product  revenues;
cancellation  of the New  Security  Deed  covering  the patents  licensed by the
Company;  and the  acceleration  of the date on which the parties  can  exercise
their respective stock purchase option to September 27, 1997.

   On  September  27,  1997,  Verity  agreed to purchase 533 shares of NCT Audio
common stock for an aggregate  purchase price of $1.0 million.  The issuance and
purchase of such shares closed on October 10, 1997. It is  anticipated  that NCT
Audio will issue  additional  shares of its common stock in transactions  exempt
from registration in order to raise additional working capital.

     Between  October 28, 1997 and November 13, 1997,  the Company  entered into
the Subscription  Agreements to sell an aggregate amount of $13.3 million of the
Preferred  Stock in the 1997  Preferred  Stock Private  Placement.  Subscription
Agreements  totalling  $11.3  million  have been  received  and  accepted by the
Company through November 13, 1997. Of the total Preferred Stock Offering,  sales
of Preferred Stock in the aggregate  amount of $6.1 million were completed as of
November 13, 1997, with the balance of the sales in the aggregate amount of $7.2
million  scheduled  to  be  completed  by  November  18,  1997.   Assuming  such
completion,  the  aggregate  net  proceeds to the Company of the 1997  Preferred
Stock  Private  Placement  are  estimated  at $11.9  million.  Each share of the
Preferred  Stock has a par  value of $.10 per  share  and a stated  value of one
thousand  dollars ($1,000) with an accretion rate of four percent (4%) per annum
on the stated value.  Each share of Preferred  Stock is  convertible  into fully
paid and  nonassessable  shares of the Company's common stock subject to certain
limitations.  Under the terms of the  Subscription  Agreements  the  Company  is
required to file the  Registration  Statement on Form S-3 covering the resale of
all  shares of common  stock of the  Company  issuable  upon  conversion  of the
Preferred Stock then outstanding  within sixty (60) days after the first Closing
of the 1997 Preferred  Stock Private  Placement.  The shares of Preferred  Stock
become  convertible into shares of common stock at any time commencing after the
earlier of (i) the effective date of the Registration  Statement; or (ii) ninety
(90) days after the date of filing of the Registration Statement.  Each share of
Preferred  Stock is  convertible  into a number of shares of common stock of the
Company as determined in accordance  with the  Conversion  Formula  described in
Note 6 to the Condensed Consolidated Financial Statement.

   Under the terms of the Subscription Agreement the Company may be subject to a
penalty if the  Registration  Statement  is not  declared  effective  within one
hundred twenty (120) days after the first closing of any incremental  portion of
the  offering of Preferred  Stock,  such penalty to be in an amount equal to one
and one half percent (1.5%) per month of the aggregate amount of Preferred Stock
sold in the  offering  up to a maximum of ten  percent  (10%) of such  aggregate
amount. The Subscription Agreements also provide that for a period commencing on
the date of the signing of the  Subscription  Agreements  and ending ninety (90)
days after the closing of the  offering  the  Company  will be  prohibited  from
issuing any debt or equity  securities  other than Preferred Stock, and that the
Corporation  will be  required  to make  certain  payments  in the  event of its
failure  to  effect  conversion  in a timely  manner or in the event it fails to
reserve  sufficient  authorized  but unissued  common  stock for  issuance  upon
conversion of the Preferred Stock..

   Management  believes  that  available  cash  and  cash  anticipated  from the
exercise of warrants and options, the funding derived from forecasted technology
licensing  fees,  royalties and product sales,  and  engineering and development
revenue,  along with reduced operating expenses and capital expenditures and the
First  Quarter 1997  Financing,  the July 30, 1997 Private  Placement,  the 1997
Preferred  Stock  Private  Placement  and  the NCT  Audio  Financing  should  be
sufficient to sustain the Company's  anticipated future level of operations into
1999.  However,  the period  during 1999  through  which it can be  sustained is
dependent  upon the level of realization  of funding from  technology  licensing
fees and royalties and product sales and engineering and development revenue and
the achievement of the operating cost savings from the events  described  above,
all of which are presently uncertain.

   Management  believes  that the  funding  provided by the  additional  capital
referred to above coupled with anticipated  increased product sales,  technology
licensing  fees,  royalties,  and cost savings,  if realized,  should enable the
Company to continue operations into 1999.


   RESULTS OF OPERATIONS

   Total  revenues for the first nine months of 1997 were $4.8 million  compared
to $2.5 million for the same period in 1996, an increase of $2.3 million or 92%.

   Product  sales  increased  to $1.1 million  versus $1.0  million in 1996,  an
increase of $0.1 million or 10% primarily  reflecting  increased hearing product
sales of the  NoiseBuster  Extreme(TM).  Engineering  and  development  services
increased  to $0.3  million  versus  $0.2  million in 1996,  an increase of $0.1
million primarily due to communications related engineering contracts.

   Technology  licensing fees in the first nine months of 1997 were $3.4 million
versus $1.2 million in 1996,  an increase of $2.2 million or 183%  primarily due
to the $3.0 million in Verity license fees described above.

   Cost of product sales  increased to $1.4 million versus $0.9 million in 1996,
an increase of $0.5 million or 56% primarily due to additional reserves recorded
reflecting  price  reductions  on  certain  headset  products.   Product  margin
decreased to (31)%  percent  from 19% during the same period in 1996  reflecting
the above noted reserves. Cost of engineering and development services increased
to $0.3 million  versus $0.2  million in 1996 due to the above noted  efforts in
communications  engineering  contracts.  The  gross  margin on  engineering  and
development  services  decreased to 13% from 22% during the same period in 1996,
primarily due to more profitable contracts in 1996.

   Selling, general and administrative expenses decreased to $3.7 million versus
$4.1 million in 1996, a decrease of $0.4 million or 10% primarily due to limited
working capital to fund marketing efforts during the first nine months of 1997.

   Research and development  expenditures for the first nine months of 1997 were
$4.5  million  versus $4.8  million in 1996,  a decrease  of $0.3  million or 6%
primarily  due  to  the  timing  of  spending  on the  Company's  key  near-term
engineering programs.  The Company continues to be focused on products utilizing
its  hearing  products,  audio,   communications  and  microphone  technologies,
products which have been  developed  within a short time period and are targeted
for rapidly emerging markets.

   Under most of the  Company's  joint  venture  agreements,  the Company is not
required to fund any capital  requirements  of these joint  ventures  beyond its
initial  capital  contribution.  In  accordance  with  U.S.  generally  accepted
accounting principles,  when the Company's share of cumulative losses equals its
investment  and  the  Company  has no  obligation  or  intention  to  fund  such
additional losses, the Company suspends applying the equity method of accounting
for its investment.  The Company will not be able to record any equity in income
with respect to an entity  until its share of future  profits is  sufficient  to
recover any cumulative losses that have not previously been recorded. During the
first nine months of 1996, the Company  recognized a $0.1 million charge related
to its share of losses in  OnActive  Technologies,  L.L.C.,  which  brought  the
Company's  equity in the joint venture to zero.  There was no such charge in the
first nine months of 1997.


   LIQUIDITY AND CAPITAL RESOURCES

   The  Company  has  incurred  substantial  losses  from  operations  since its
inception,  which  have  been  recurring  and  amounted  to $88.9  million  on a
cumulative  basis through  September 30, 1997.  These losses,  which include the
costs for development of products for commercial use, have been funded primarily
from the sale of common stock,  including the exercise of warrants or options to
purchase  common stock,  and by technology  licensing fees and  engineering  and
development  funds  received  from joint venture and other  strategic  partners.
Agreements with joint venture and other  strategic  partners  generally  require
that a portion of the initial cash flows,  if any,  generated by the ventures or
alliances be paid on a preferential  basis to the Company's  co-venturers  until
the license fees and engineering  and development  funds provided to the venture
or the Company are recovered.

   In January 1996, the Company  adopted a plan that  management  believed would
generate  sufficient funds for the Company to continue its operations into 1997.
The Company did not meet the plan's revenue targets for 1996 and is not expected
to meet its revenue  target for 1997 and as noted  below,  found it necessary to
raise additional capital to fund it's operations for 1997 and beyond.

   Between  January 15, 1997 and March 25, 1997,  the Company issued and sold an
aggregate  amount  of $3.4  million  of the  Debentures  in First  Quarter  1997
Financing  from which the Company  realized  $3.2 million of net  proceeds.  The
Debentures  mature  between  January  15,  2000 and March  25,  2000 and earn 8%
interest per annum,  payable  quarterly in either cash or the  Company's  common
stock at the  Company's  sole  option.  Subject to certain  common  stock resale
restrictions,  the Investors, at their discretion, have the right to convert the
principal  due on the  Debentures  into the  Company's  common stock at any time
after  the 45th day  following  the  date of the sale of the  Debentures  to the
Investors. In the event of such a conversion, the conversion price is the lesser
of 85% of the closing  bid price of the  Company's  common  stock on the closing
date of the  Debentures'  sale or between 75% to 60%  (depending on the Investor
and other conditions) of the average closing bid price for the five trading days
immediately preceding the conversion.  To provide for the above noted conversion
and interest  payment  options,  the Company  reserved 15 million  shares of the
Company's  common stock for issuance  upon such  conversion.  Subject to certain
conditions,  the Company also has the right to require the  Investors to convert
all or part of the Debentures  under the above noted conversion price conditions
after  February 15, 1998.  As of June 6, 1997,  the  Investors had converted all
$3.4 million of the Debentures into 16.3 million shares of the Company's  common
stock. At the Company's  election,  interest due through the conversion dates of
the Debentures was paid through the issuance of an additional 0.2 million shares
of the Company's common stock.

   On July 30, 1997 the Company sold 2.9 million  shares,  in the aggregate,  of
its  common  stock at a price of $0.175 per share in the July 30,  1997  Private
Placement that provided net proceeds to the Company of $0.5 million.

   On  September  27,  1997,  Verity  agreed to purchase 533 shares of NCT Audio
common stock for an aggregate  purchase price of $1.0 million.  The issuance and
purchase of such shares closed on October 10, 1997. It is  anticipated  that NCT
Audio will issue  additional  shares of its common stock in transactions  exempt
from registration in order to raise additional working capital.

     Between  October 28, 1997 and November 13, 1997,  the Company  entered into
the Subscription  Agreements to sell an aggregate amount of $13.3 million of the
Preferred  Stock in the 1997  Preferred  Stock Private  Placement.  Subscription
Agreements  totalling  $11.3  million  have been  received  and  accepted by the
Company through November 13, 1997. Of the total Preferred Stock Offering,  sales
of Preferred Stock in the aggregate  amount of $6.1 million were completed as of
November 13, 1997, with the balance of the sales in the aggregate amount of $7.2
million  scheduled  to  be  completed  by  November  18,  1997.   Assuming  such
completion,  the  aggregate  net  proceeds to the Company of the 1997  Preferred
Stock  Private  Placement  are  estimated  at $11.9  million.  Each share of the
Preferred  Stock has a par  value of $.10 per  share  and a stated  value of one
thousand  dollars ($1,000) with an accretion rate of four percent (4%) per annum
on the stated value.  Each share of Preferred  Stock is  convertible  into fully
paid and  nonassessable  shares of the Company's common stock subject to certain
limitations.  Under the terms of the  Subscription  Agreements  the  Company  is
required to file the  Registration  Statement on Form S-3 covering the resale of
all  shares of common  stock of the  Company  issuable  upon  conversion  of the
Preferred Stock then outstanding  within sixty (60) days after the first Closing
of the 1997 Preferred  Stock Private  Placement.  The shares of Preferred  Stock
become  convertible into shares of common stock at any time commencing after the
earlier of (i) the effective date of the Registration  Statement; or (ii) ninety
(90) days after the date of filing of the Registration Statement.  Each share of
Preferred  Stock is  convertible  into a number of shares of common stock of the
Company as determined in accordance with the Conversion Formula described above.

   Under the terms of the Subscription Agreement the Company may be subject to a
penalty if the  Registration  Statement  is not  declared  effective  within one
hundred twenty (120) days after the first closing of any incremental  portion of
the  offering of Preferred  Stock,  such penalty to be in an amount equal to one
and one half percent (1.5%) per month of the aggregate amount of Preferred Stock
sold in the  offering  up to a maximum of ten  percent  (10%) of such  aggregate
amount. The Subscription Agreements also provide that for a period commencing on
the date of the signing of the  Subscription  Agreements  and ending ninety (90)
days after the closing of the  offering  the  Company  will be  prohibited  from
issuing any debt or equity  securities  other than Preferred Stock, and that the
Corporation  will be  required  to make  certain  payments  in the  event of its
failure  to  effect  conversion  in a timely  manner or in the event it fails to
reserve  sufficient  authorized  but unissued  common  stock for  issuance  upon
conversion of the Preferred Stock.

   Management  believes  that  available  cash  and  cash  anticipated  from the
exercise of warrants and options, the funding derived from forecasted technology
licensing  fees,  royalties and product sales,  and  engineering and development
revenue, the operating cost savings from the reduction in employees, and reduced
capital expenditures and the First Quarter 1997 Financing, July 22, 1997 Private
Placement,  the  1997  Preferred  Stock  Private  Placement  and the  NCT  Audio
Financing should be sufficient to sustain the Company's anticipated future level
of operations into 1999. However, the period during 1999 through which it can be
sustained, is dependent upon the level of realization of funding from technology
licensing fees and royalties and product sales and  engineering  and development
revenue  and the  achievement  of the  operating  cost  savings  from the events
described above, all of which are presently uncertain.

   The Company  believes that the financing plan discussed  above  constitutes a
viable plan for the continuation of the Company's business into 1999.

   At September 30, 1997, cash and short-term investments were $1.0 million. The
available resources were invested in interest bearing money market accounts. The
Company's  investment  objective  is  preservation  of capital  while  earning a
moderate rate of return.

   The Company's  working  capital  increased to $(0.7) million at September 30,
1997,  from $(1.3)  million at December 31, 1996.  This increase of $0.6 million
was funded primarily by the revenue and equity transactions  described above and
used primarily to fund operations for the period.

   During  the  first  nine  months  of  1997,  the net cash  used in  operating
activities  was  $4.0  million,  compared  to $5.9  million  used  in  operating
activities during the same period of 1996.

   Net inventory  increased during the first nine months of 1997 by $0.5 million
due primarily to initial stocking of the Company's new communications products.

   Cash provided by financing activities amounted to $4.8 million reflecting the
above noted financings and the Verity investment in NCT Audio Products, Inc.

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


   CAPITAL EXPENDITURES

   The Company intends to continue its business strategy of working with supply,
manufacturing,   distribution  and  marketing   partners  to  commercialize  its
technology.  The benefits of this strategy  include:  (i) dependable  sources of
controllers,  integrated  circuits  and  other  system  components  from  supply
partners,  which leverages on their purchasing  power,  provides  important cost
savings and accesses the most advanced  technologies;  (ii)  utilization  of the
existing manufacturing capacity of the Company's allies, enabling the Company to
integrate its active technology into products with limited capital investment in
production  facilities  and  manufacturing   personnel;   and  (iii)  access  to
well-established channels of distribution and marketing capability of leaders in
several market segments.

   The  Company's  strategic  agreements  have  enabled  the Company to focus on
developing  product  applications  for its  technology  and limit the  Company's
capital requirements.

   There were no material  commitments for capital  expenditures as of September
30, 1997, and no material commitments are anticipated in the near future.


   FORWARD LOOKING STATEMENTS

   Filings  with the SEC and other  information  provided to the public  contain
certain forward-looking  statements regarding,  among other items, the Company's
ability  to  sustain  its   anticipated   future   level  of   operations.   The
forward-looking  statements  included  herein are based on current  expectations
that  involve  numerous  risks and  uncertainties.  Assumptions  relating to the
foregoing  involve  judgments  with  respect  to,  among  other  things,  future
economic,  competitive  and market  conditions,  future  product  sales,  market
penetration  and  customer  acceptance  of the  Company's  products  and  future
business decisions by parties with whom the Company has alliances,  all of which
are difficult or impossible to predict  accurately  and many of which are beyond
the control of the Company.  Although the Company  believes that its assumptions
underlying the forward-looking statements are reasonable, any of the assumptions
could  prove  inaccurate  and,  therefore,  there can be no  assurance  that the
forward-looking  statements included in this document will prove to be accurate.
In  light  of the  significant  uncertainties  inherent  in the  forward-looking
statements  included  herein,  the inclusion of such  information  should not be
regarded  as a  representation  by the  Company  or any  other  person  that the
objectives and plans of the Company will be achieved.






PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

   For  discussion  of legal  proceedings,  see Note 4 - "Notes to the Condensed
Consolidated Financial Statements" which is incorporated by reference herein.


ITEM 2 - CHANGES IN SECURITIES

      (a)   Recent Sales of Unregistered Securities

            (i)   July 30, 1997 - 2,857,143 shares of Common Stock

            (ii)  Carole Salkind, purchaser

            (iii) $500,000.00 cash

            (iv)  Section 4(2) of the Securities Act of 1933, as amended


ITEM 5 - OTHER INFORMATION

   On  September  4, 1997,  the Company  transferred  $5,000 cash and all of the
business  and assets of its Audio  Products  Division as then  conducted  by the
Company and as reflected  on the business  books and records of the Company to a
newly  incorporated   company,  NCT  Audio  Products,   Inc.  ("NCT  Audio")  in
consideration  for 5,867 shares of NCT Audio common  stock  whereupon  NCT Audio
became a wholly owned  subsidiary  of the Company.  The Company also granted NCT
Audio an  exclusive  worldwide  license  with  respect  to all of the  Company's
relevant patented and unpatented  technology  relating to flat panel transducers
and flat panel  transducer based audio speaker products for all markets for such
products  excluding (a) markets  licensed to or reserved by Verity and NXT under
the Company's  cross  licensing  agreements  with Verity and NXT, (b) the ground
based vehicle market licensed to OnActive  Technologies,  LLC ("OnActive"),  (c)
all markets for hearing aids and other hearing  enhancing or assisting  devices,
and (d) all markets  for  headsets,  headphones  and other  products  performing
functions  substantially  the  same  as  those  performed  by such  products  in
consideration  for a license  fee of  $3,000,000  to be paid when  proceeds  are
available from the sale of NCT Audio common stock and on-going royalties payable
by NCT Audio to the Company as provided in such license agreement.  In addition,
the Company agreed to transfer all of its rights and obligations under its cross
licensing  agreements  with  Verity  and NXT to NCT  Audio and to  transfer  the
Company's  interest in OnActive to NCT Audio.  On  September  27,  1997,  Verity
agreed  to  purchase  533  shares  of NCT Audio  common  stock for an  aggregate
purchase price of $1.0 million.  The issuance and purchase of such shares closed
on October 10,  1997.  It is  anticipated  that NCT Audio will issue  additional
shares of its common stock in transactions  exempt from registration in order to
raise additional working capital.


ITEM 6 - EXHIBITS

      (a)   Exhibits

            Exhibit No. Description

            10(a)       New Cross License Agreement dated September 27, 1997,
                        among Verity Group plc, New Transducers Limited,
                        Noise Cancellation Technologies, Inc. and NCT Audio
                        Products, Inc.

            10(b)       Master License Agreement dated September 27, 1997,
                        between New Transducers Limited and NCT Audio
                        Products, Inc.

            10(c)       Letter Agreement dated September 27, 1997, from Noise
                        Cancellation Technologies, Inc. to Verity Group plc.

            10(d)       License Agreement dated September 4, 1997, between
                        Noise Cancellation Technologies, Inc. and NCT Audio
                        Products, Inc.

            11          Computation of Net Profit (Loss) Per Share.

            27          Financial Data Schedule.









                      NOISE CANCELLATION TECHNOLOGIES, INC.

                                    SIGNATURE

   Pursuant to the requirement of Section 13 or 15(d) 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.


NOISE CANCELLATION TECHNOLOGIES, INC.



By:   /s/ MICHAEL J. PARRELLA
      Michael J. Parrella
      President,
      Chief Executive Officer


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


Dated:  November 14, 1997