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, 1998

- -------------------------------------------------------------------------------
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)

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

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

Noise Cancellation Technologies, Inc.
- -------------------------------------------------------------------------------
(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.

                   152,494,382 shares outstanding as of October 30, 1998




                                     PART I

                              FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

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


                                                    (In thousands except per share amounts)
                                                  --------------------------------------------
                                                     Three Months              Nine Months
                                                  Ended September 30,      Ended September 30,
                                                  --------------------------------------------
                                                    1997       1998          1997       1998
                                                  -------------------      -------------------
                                                                           (Note 11)
REVENUES:
                                                                                    
   Technology licensing fees and royalties      $     220    $      29       $    3,430   $     375
   Product sales, net                                 488          548            1,069       1,613
   Engineering and development services               128          138              341         287
                                                ---------    ---------       ----------   ---------
     Total revenues                             $     836    $     715       $    4,840   $   2,275
                                                ---------    ---------       ----------   ---------

COSTS AND EXPENSES:
   Costs of sales                               $     896    $     383       $    1,401   $   1,252
   Costs of engineering and development
     services                                          96           65              295         193
   Selling, general and administrative              1,483        3,159            3,734       7,613
   Research and development                         1,501        1,430            4,513       4,727
   Other (income)/expense (Note 1)                      -           38                -      (3,344)
   Interest (income)/expense (Note 11)                 28         (114)           1,495        (326)
                                                ---------    ---------       ----------   ---------
     Total costs and expenses                   $   4,004    $   4,961       $   11,438   $  10,115
                                                ---------    ---------       ----------   ---------    

NET(LOSS)                                       $  (3,168)   $  (4,246)      $   (6,598)  $  (7,840)
                                                ==========   ==========      ===========  ==========

   Preferred stock dividend requirement         $       -    $     723       $        -   $   2,413
   Accretion of difference between carrying
     amount and redemption amount of
     redeemable preferred stock                         -          699                -       1,183
                                                ----------   ----------      -----------  ----------

NET LOSS ATTRIBUTABLE TO
COMMON STOCKHOLDERS                             $  (3,168)   $  (5,668)      $   (6,598)  $ (11,436)
                                                ==========   ==========      ===========  ==========

Basic and diluted loss per share                $   (0.02)   $   (0.04)      $    (0.05)  $   (0.08)
                                                ==========   ==========      ===========  ==========

Weighted average common shares outstanding -
  basic and diluted                               130,467      151,740          121,490      140,906
                                                ==========   ==========      ===========  ===========





                        NCT GROUP, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                            (in thousands, unaudited)

                                                    Three Months                    Nine Months
                                                 Ended September 30,            Ended September 30,
                                                 -------------------            -------------------
                                                    1997         1998              1997        1998
                                                 -------------------            -------------------

                                                                                      
NET (LOSS)                                       $ (3,168)    $ (4,246)         $ (6,598)   $ (7,840)

Other comprehensive income/(loss)
  Currency translation adjustment                     (21)         (65)              (25)        (78)
                                                 ---------    ---------         ---------   ---------

COMPREHENSIVE (LOSS)                             $ (3,189)    $ (4,311)         $ (6,623)   $ (7,918)
                                                 =========    =========         =========   =========
The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.



NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Note 1)


                                                                (in thousands of dollars)
                                                             December 31,       September 30,
                                                                 1997               1998
                                                             ------------       -------------
ASSETS                                                                           (Unaudited)
Current assets:
                                                                                
     Cash and cash equivalents (Note 1)                      $    12,604        $      5,549
     Accounts receivable:
         Trade:
                Technology license fees and royalties                200                  60
                Other                                                368                 653
         Allowance for doubtful accounts                             (38)               (100)
                                                             ------------       -------------
                     Total accounts receivable               $       530        $        613

     Inventories, net of reserves (Note 2)                         1,333               3,923
     Other current assets                                            213                 356
                                                             ------------       -------------
                     Total current assets                    $    14,680        $     10,441

Property and equipment, net                                        1,144               1,470
Goodwill (Note 7)                                                      -                 598
Patent rights and other intangibles, net (Note 4)                  1,488               2,404
Other assets (Note 5)                                                 49               5,479
                                                             ------------       -------------
                                                             $    17,361        $     20,392
                                                             ============       =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                        $     1,324        $      2,777
     Accrued expenses                                              1,392               1,280
     Accrued payroll, taxes and related expenses                     181                 151
     Current maturities of LTD                                         -                 446
     Customers' advances                                              87                  38
                                                             ------------       -------------
                     Total current liabilities               $     2,984        $      4,692
                                                             ------------       -------------

Commitments and contingencies                                

Minority interest in consolidated subsidiary
  Preferred stock in subsidiary, $.10 par value, 1,000 
  shares authorized, 60 issued and outstanding
  (redemption amount $6,041,616)                             $         -        $      6,042
                                                             ------------       -------------

STOCKHOLDERS' EQUITY (Note 3)
Preferred stock, $.10 par value, 10,000,000 shares                         
  authorized 
    Series C issued and outstanding 13,250 and
     2,400 shares, respectively (redemption amount             
     $13,314,399 and $2,480,789, respectively)               $    10,458        $      1,954
    Series D Preferred stock, 6,000 shares issued and                      
     outstanding (redemption amount $6,041,616)                        -               5,576
Common stock, $.01 par value, 185,000,000 shares,
  authorized; issued and outstanding 133,160,212 and 
  155,337,316 shares, respectively                                 1,332               1,553
Additional paid-in-capital                                        96,379             104,065
Unearned portion of compensatory warrants and stock                    -                (220)
Accumulated deficit                                              (93,521)           (101,361)
Cumulative translation adjustment                                    119                  41
Common stock subscriptions receivable                               (390)                  -
Treasury stock (3,354,109 shares)                                      -              (1,950)
                                                            -------------       -------------
                     Total stockholders' equity             $     14,377        $      9,658
                                                            -------------       -------------
                                                            $     17,361        $     20,392
                                                            =============       =============

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



NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)                                                  


                                                                    (in thousands of dollars)
                                                                 Nine months ended September 30,
                                                                 -------------------------------
                                                                      1997             1998
                                                                 -------------------------------
                                                                    (Note 11)
Cash flows from operating activities:

                                                                                      
   Net (loss)                                                       $  (6,598)       $  (7,840)
   Adjustments to reconcile net loss to net cash (used in) 
     operating activities:
          Depreciation and amortization                                   877              805
          Common stock options and warrants issued as 
            consideration for:
              Compensation                                                  3              213
              Interest on debentures                                       52                -
              Patent rights                                                 -              446
          Discount on beneficial conversion feature on                    
            convertible debt                                            1,420                -
          Provision for tooling costs                                       -               39
          Provision for doubtful accounts                                 148               62
          Loss on disposition of fixed assets                              63               35
          Changes in operating assets and liabilities:
            (Increase) in accounts receivable                            (412)            (195)
            Decrease in license fees receivable                             -              200
            (Increase) in inventories                                    (450)          (2,583)
            (Increase) decrease in other assets                           167             (524)
            Increase in accounts payable and accrued expenses             780              843
            (Decrease) in other liabilities                               (48)            (514)
                                                                    ----------       ----------

          Net cash (used in) operating activities                   $  (3,998)       $  (9,013)
                                                                    ----------       ----------

Cash flows from investing activities:
   Capital expenditures                                             $    (127)       $    (462)
   Acquisition of patent rights                                             -             (200)
   Acquisition of subsidiaries (Note 5)                                     -           (4,900)
   Sale of fixed assets                                                     -               44
                                                                    ----------       ----------

          Net cash (used in) investing activities                   $    (127)       $  (5,518)
                                                                    ----------       ----------

Cash flows from financing activities:
   Proceeds from:
          Convertible debt (net)                                    $   3,795        $       -
          Sale of Series C preferred stock (net)                            -              (36)
          Sale of Series D preferred stock (net)                            -            5,164
          Sale of subsidiary Series A preferred stock (net)                 -            5,164
          Sale of common stock (net)                                        8              352
          Sale of subsidiary common stock (net)                         1,000                -
          Treasury stock                                                    -           (3,078)
                                                                    ----------       ----------

          Net cash provided by financing activities                 $   4,803        $   7,566
                                                                    ----------       ----------

Effect of exchange rate changes on cash                             $      (8)       $     (90)
                                                                    ----------       ----------

Net increase (decrease) in cash and cash equivalents                $     670        $  (7,055)
Cash and cash equivalents - beginning of period                           368           12,604
                                                                    ----------       ----------

Cash and cash equivalents - end of period                           $   1,038        $   5,549
                                                                    ==========       ==========

Cash paid for interest                                              $       2        $       1
                                                                    ==========       ==========

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







NCT GROUP, 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 three  months ended  September  30, 1998 and the nine
months ended September 30, 1998, are not  necessarily  indicative of the results
that  may be  expected  for the year  ending  December  31,  1998.  For  further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included  in  the  NCT  Group,  Inc.   (formerly  "Noise   Cancellation
Technologies,  Inc.") (the  "Company" or "NCT") Annual Report on Form 10-K,  for
the year ended  December 31, 1997 as amended by Amendment No. 1 thereto filed on
April 30, 1998 and Amendment No. 2 thereto filed on May 4, 1998.

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $101.4  million  on a
cumulative  basis through  September 30, 1998.  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.

      Cash, cash equivalents and short-term investments amounted to $5.5 million
at  September  30,  1998,  decreasing  from $12.6  million at December 31, 1997.
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,  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.

      Management  believes that the funding  provided by the sources referred to
above including the anticipated  increased product sales,  technology  licensing
fees  and  royalties,  if  realized,  should  enable  the  Company  to  continue
operations  into  1999.  If the  Company  is not  able  to  increase  technology
licensing fees,  royalties and product sales, or generate additional capital, it
will  have to cut its level of  operations  substantially  in order to  conserve
cash. (Refer to "Liquidity and Capital Resources" below for a further discussion
relating to continuity of operations.)

      On April 30, 1998, the Company  completed the sale of 5.0 million ordinary
shares of Verity Group plc  ("Verity")  acquired upon the Company's  exercise on
April 7, 1998 of the  option it held to  purchase  such  shares at a price of 50
pence per share.  This option was acquired by the Company in connection with the
cross license agreement entered into by the Company,  Verity and New Transducers
Ltd. ("NXT"),  a wholly owned subsidiary of Verity.  The Company realized a $3.2
million  gain  from the  exercise  of such  option  and the  sale of the  Verity
ordinary  shares received  therefrom,  which is included in other income for the
nine months ended September 30, 1998.

   On July 15, 1998 the Company  transferred  $5,000 and all of the business and
assets of its Hearing Products  Division as then conducted by the Company and as
reflected  on  the  business  books  and  records  of  the  Company  to a  newly
incorporated  subsidiary company, NCT Hearing Products,  Inc. ("NCT Hearing") in
consideration for 6,400 shares of NCT Hearing common stock whereupon NCT Hearing
became a wholly owned  subsidiary  of the Company.  The Company also granted NCT
Hearing an exclusive  worldwide  license  with  respect to all of the  Company's
relevant  patented and  unpatented  technology  relating to Hearing  Products in
consideration  for a license  fee of  $3,000,000  to be paid when  proceeds  are
available  from the sale of NCT  Hearing  common  stock  and  running  royalties
payable  with  respect to NCT  Hearing's  sales of  products  incorporating  the
licensed  technology and its sublicensing of such technology.  It is anticipated
that  NCT  Hearing  will  issue  additional   shares  of  its  common  stock  in
transactions  exempt  from  registration  in order to raise  additional  working
capital.

      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.  The
uncertainties  described  above raise  substantial  doubt at September 30, 1998,
about the Company's  ability to continue as a going  concern.  The  accompanying
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.


2.    INVENTORIES:
      Inventories comprise the following:
                                             (thousands of dollars)
                                         December 31,      September 30,
                                            1997               1998
                                         ------------      -------------
   Components                            $    514          $    787
   Finished Goods                           1,291             3,299
                                         ------------      -------------
   Gross Inventory                       $  1,805          $  4,086
   Reserve for Obsolete & Slow Moving    
     Inventory                               (472)             (163)
                                         ------------      -------------
       Inventory, Net of Reserves        $  1,333          $  3,923
                                         ============      =============

      The reserve for obsolete and slow moving  inventory at September  30, 1998
has  decreased  to $163,000  due to the  application  of reserves to slow moving
inventory during the first nine months of 1998.







3.    STOCKHOLDERS' EQUITY:

      The changes in stockholders' equity during the nine months ended September
30, 1998, were as follows:


                                                                                                                
                              Net         Net        Net        Net                                             
                              Sale of     Sale of    Sale of    Sale                         Compen-            Transla-
                    Balance   Preferred   Series C   Series D   of              Stock        satory   Accumu-   tion        Balance
                    at        Stock in    Preferred  Preferred  Common Treasury Subscription Options/ lated     Adjust-     at
                    12/31/97  Subsidiary  Stock      Stock      Stock  Stock    Receivable   Warrants (Deficit) ment        9/30/98
                    --------  ----------  ---------  ---------  ------ -------- ------------ -------- --------- ------      -------
PREFERRED STOCK
IN SUBSIDIARY:
                                                                                               
  SHARES                   -         -           -          -        -       -         -           -         -      -            -
  AMOUNT                   -     6,042           -          -        -       -         -           -         -      -        6,042

PREFERRED STOCK:
  SHARES                  13         -         (11)         6        -       -         -           -         -      -            8
  AMOUNT              10,458         -      (8,504)     5,576        -       -         -           -         -      -        7,530

COMMON STOCK:
  SHARES             133,162         -      20,665          -    3,298  (1,787)        -           -         -      -      155,338
  AMOUNT               1,332         -         206          -       15       -         -           -         -      -        1,553

TREASURY STOCK:
  SHARES                   -         -           -          -        -   3,354         -           -         -      -        3,354
  AMOUNT                   -         -           -          -        -  (1,950)        -           -         -      -       (1,950)

ADDITIONAL
PAID-IN 
CAPITAL               96,379      (878)      8,268       (412)   1,623  (1,110)        -         195         -      -      104,065

ACCUMULATED
SURPLUS
(DEFICIT)            (93,521)        -           -          -        -       -         -           -    (7,840)     -     (101,361)

CUMULATIVE
TRANSLATION
ADJUSTMENT               119         -           -          -        -       -         -           -         -    (78)          41

STOCK
SUBSCRIPTION
RECEIVABLE              (390)        -           -          -        -       -       390           -         -      -            -

UNEARNED
COMPENSATORY
STOCK OPTION               -         -           -          -        -       -         -        (220)        -      -         (220)







4.    Other Liabilities

      On June 5,  1998,  Interactive  Products,  Inc.  ("IPI")  entered  into an
agreement  with the Company  granting the Company a license to, and an option to
purchase a joint ownership interest in, patents and patents pending which relate
to IPI's speech recognition  technologies,  speech compression  technologies and
speech  identification and verification  technology.  The aggregate value of the
patented technology is $1,250,000, which was paid by a $150,000 cash payment and
delivery of 1,250,000  shares of the  Company's  common stock valued at $0.65625
per share on June 5,  1998.  At such time as IPI sells any of such  shares,  the
proceeds  thereof will be allocated  towards a fully paid-up license fee for the
technology  rights noted above.  In the event that the proceeds from the sale of
shares  are less  than the  $1,100,000,  the  Company  will  record a  liability
representing the cash payment due. On July 5, 1998 the Company paid IPI $50,000,
which  was held in escrow  as  security  for the  fulfillment  of the  Company's
obligations,  towards the  liability.  The Company has  recorded a liability  of
$446,000 at September 30, 1998  representing  the difference  between the market
value of the shares  issued on June 5, 1998 and the  balance  due on the license
fee.


5.    Other Assets

   On August 14,  1998,  NCT Audio  agreed to acquire  substantially  all of the
business assets of Top Source  Automotive,  Inc. ("TSA"),  a tier one automotive
original  equipment  audio system  supplier.  On June 11, 1998, NCT Audio paid a
non-refundable  deposit of  $1,450,000  towards  the  purchase  price,  which is
recorded  as an  investment  in  unconsolidated  subsidiaries.  The  total  cash
purchase  price  is  $10,000,000,  and  up  to  $6,000,000  in  possible  future
contingent  payments to be paid in either NCT Audio common stock or cash, at the
seller's election. The transaction is subject to approval of the shareholders of
Top Source  Technologies,  Inc. ("TST"),  TSA's parent company. On July 31,1998,
NCT  Audio  paid  TST  $2,050,000,  to be held in  escrow  with  securities  and
documentation  necessary to represent  beneficial  ownership of 35% of the total
equity  rights  and  interests  in TSA,  until  such time as TST's  stockholders
approve  the sale of the  business  assets  of TSA.  Upon  such TST  stockholder
approval,  such  $2,050,000  will be  delivered to TSA and such  securities  and
documentation  will be delivered to NCT Audio. If such approval is not obtained,
the   $2,050,000   will  be  returned  to  NCT  Audio  and  the  securities  and
documentation  will be  returned  to TSA.  TST's  next  stockholder  meeting  is
scheduled for December 15, 1998.

   On August 17, 1998, NCT Audio agreed to acquire all of the members'  interest
in Phase  Audio LLC dba  Precision  Power,  Inc.  ("PPI"),  a supplier of custom
automotive  audio systems.  In  consideration,  the members of PPI shall receive
registered  shares of NCT Audio's  common  stock  having an  aggregate  value of
$2,000,000  as calculated  using the offering  price of such stock in an initial
public offering being considered by NCT Audio as a means of raising  acquisition
funding.  NCT Audio  also  agreed  to  retire  $8.5  million  of PPI debt.  This
acquisition  is subject to NCT Audio's  receipt of the  necessary  financing  to
close the  transaction.  In addition to the above,  on June 17, 1998,  NCT Audio
provided a working  capital  loan in the  amount of  $500,000  to PPI,  which is
evidenced by a demand promissory note. On August 18,1998,  NCT Audio provided an
additional  working  capital loan in the amount of $1,000,000  to PPI,  which is
also  evidenced by a demand  promissory  note. The unpaid  principal  balance of
these  notes bear  interest at a rate equal to the prime  lending  rate plus one
percent (1.00%).

      Both of the above noted  acquisitions  are subject to  obtaining  adequate
financing for each of the acquisitions.


6.    Litigation

      On or about June 15, 1995, Guido Valerio filed suit against the Company in
the Tribunal of Milan, Milan,  Italy.  Reference is made to the Company's Annual
Report on Form 10-K for the fiscal year ended December 31, 1997, as amended, and
the Company's  Quarterly report on Form 10-Q for the period ended March 31,1998,
as amended,  for a discussion of the suit.In  addition,  at a hearing on May 19,
1998,  the  Discovery  Judge  established  dates for the parties to submit final
pleadings  and set  September  22, 1998 as the date for the case to be presented
before the Tribunal of Milan  sitting in full bench.  As of November 4, 1998 the
Company had not been  informed of any decision by the  Tribunal.  The  Company's
Italian counsel  anticipates a decision to be handed down by the Tribunal before
the end of 1998.

      On  September  16,  1997,  Ally Capital  Corporation  ("Ally")  filed suit
against the Company,  John J. McCloy II,  Michael J.  Parrella,  Jay M. Haft and
Alistair J. Keith,  current and former  directors of the Company,  in the United
States  District Court for the District of Connecticut  (the "District  Court").
Reference  is made to the  Company's  Annual  Report on Form 10-K for the fiscal
year ended December 31, 1997, as amended,  and the Company's Quarterly Report on
Form 10-Q for the period ended March 31, 1998,  as amended,  for a discussion of
this suit.  On July 15,  1998 the  Company  paid  plaintiff,  Ally,  twenty-five
thousand  ($25,000)  dollars in  settlement  of the suit which was  dismissed on
behalf of all defendants with prejudice and without costs on July 16, 1998.

      On June 10, 1998,  Schwebel Capital  Investments,  Inc. ("SCI") filed suit
against the Company and Michael J. Parrella,  President, Chief Executive Officer
and a Director of the Company,  in the Circuit  Court for Anne  Arundel  County,
Maryland.  Reference is made to the Company's  Quarterly Report on Form 10-Q for
the period ended June 30, 1998,  for a  discussion  of this suit.  There were no
material developments in this suit during the period covered by this report.


7.    Common Stock

      On February 14, 1998,  the Board of Directors  authorized  the issuance of
100,000  shares of the  Company's  common  stock to a  prospective  employee  in
connection  with an offer of employment.  The Company issued these shares to the
employee  on  April  20,1998,  the  date on which  employment  with the  Company
commenced.  In the second  quarter of 1998,  the Company  recognized  $78,000 of
expense in connection with the issuance of shares to this employee.

      On July 27, 1998, the Company  distributed  subscription  agreements  (the
"Subscription  Agreements")  to sell  6,000  shares  of the  Company's  Series D
Convertible  Preferred  Stock  ("Series D Preferred  Stock") having an aggregate
stated value of $6.0 million in a private placement, pursuant to Regulation D of
the  Securities  Act of 1933, as amended  (respectively  "Regulation  D" and the
"Securities Act"), to six unrelated accredited investors through one dealer (the
"1998 Series D Preferred Stock Private  Placement).  The sale of 6,000 shares of
Series D Preferred  Stock  having an  aggregate  $6.0  million  stated value was
completed  on August 6, 1998.  $5.2 million net  proceeds  were  received by the
Company from the 1998 Series D Preferred Stock Private Placement.  Each share of
the  Series D  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 Series D 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  ("the
Registration  Statement")  covering  the resale of all shares of common stock of
the  Company  issuable  upon  conversion  of the Series D  Preferred  Stock then
outstanding  within  sixty (60) days after the  completion  of the 1998 Series D
Preferred  Stock  Private  Placement  (respectively,  the "Filing  Date" and the
"Closing Date").  The shares of Series D Preferred Stock become convertible into
shares of common  stock at any time  commencing  after the earlier of (i) ninety
(90) days after the Closing Date; (ii) five (5) days after the Company  receives
a "no review"  status from the  Securities  and Exchange  Commission  ("SEC") in
connection with the Registration  Statement;  or (iii) the effective date of the
Registration  Statement.  The Registration Statement became effective on October
30,  1998,  and shares of Series D Preferred  Stock became  convertible  on that
date.  Each share of Series D 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,  and
                        (ii) the conversion date.


            Conversion
            Price     = the greater of (i) the amount  obtained by multiplying
                        the Conversion Percentage (which means 80% reduced by an
                        additional  2% for every 30 days  that the  Registration
                        Statement  has not  been  filed by the  Filing  Date) in
                        effect  as of the  conversion  date  times  the  average
                        market price for the Company's  common stock for the (5)
                        consecutive  trading  days  immediately  preceding  such
                        date; or (ii) $0.50.


      The conversion  terms of the Series D Preferred Stock also provide that in
no event shall the Company be obligated to issue more than 12,000,000  shares of
its common stock in the aggregate in connection with the conversion of the 6,000
shares of Series D  Preferred  Stock  issued  under the 1998  Series D Preferred
Stock  Private  Placement.  The  Subscription  Agreements  also provide that the
Company will be required to make certain payments in the event of its failure to
effect conversion in a timely manner.

      On July 27, 1998, NCT Audio distributed  subscription agreements (the "NCT
Audio  Subscription  Agreements")  to sell 60  shares  of NCT  Audio's  Series A
Convertible  Preferred  Stock ("NCT Audio Series A Preferred  Stock")  having an
aggregate  state  value of $6.0  million  in a private  placement,  pursuant  to
Regulation  D of the  Securities  Act,  to six  unrelated  accredited  investors
through  one  dealer  (the  "1998 NCT Audio  Series A  Preferred  Stock  Private
Placement").  The sale of 60  shares  of  Series A  Preferred  Stock  having  an
aggregate  $6.0 million stated value was completed on August 17, 1998. NCT Audio
received net  proceeds of $5.2  million  from the 1998 Series A Preferred  Stock
Private  Placement.  Each share of the NCT Audio Series A Preferred  Stock has a
par value of $.10 per share and a stated value of one hundred  thousand  dollars
($100,000)  with an accretion  rate of four percent (4%) per annum on the stated
value.  Each share of NCT Audio  Series A Preferred  Stock is  convertible  into
fully paid and  nonassessable  shares of NCT  Audio's  common  stock  subject to
certain  limitations.  Under the terms of the NCT Audio Subscription  Agreements
NCT Audio is required to file a registration  statement ("NCT Audio Registration
Statement")  covering  the  resale of all  shares  of common  stock of NCT Audio
issuable  upon  conversion  of the NCT  Audio  Series  A  Preferred  Stock  then
outstanding  by a date (the  "Filing  Deadline")  which is not later than thirty
(30) days after the Company  becomes a "reporting  company" under the Securities
Exchange Act of 1934, as amended (the "Exchange  Act").  The shares of NCT Audio
Series A Preferred  Stock  become  convertible  into shares of NCT Audio  common
stock at any time after the date the Company becomes a "reporting company" under
the  Exchange  Act.  Each  share  of NCT  Audio  Series  A  Preferred  Stock  is
convertible  into a number of shares of common stock of NCT Audio as  determined
in accordance with the following formula (the "NCT Audio Conversion Formula"):


                                   [(.04) x (N/365) x (100,000)] + 100,000
                                               Conversion Price

           where

            N         = the number of days between (i) the date of  completion
                        of the  sale of the 60  shares  of NCT  Audio  Series  A
                        Preferred  Stock being offered;  and (ii) the conversion
                        date.

           Conversion
           Price      = the greater of (i) the amount  obtained by  multiplying
                        the Conversion Percentage (which means 80% reduced by 
                        an additional 2% for every 30 days  that the NCT Audio
                        Registration  Statement  has not been  filed by the
                        Filing  Deadline)  in effect as of such date times the
                        average  market price for NCT  Audio's  common  stock 
                        for the (5)  consecutive  trading  days  immediately
                        preceding such date; or (ii) the "Floor Price" which 
                        means the lowest number per share that will not cause 
                        the total  number of shares of NCT Audio  common stock
                        issuable upon the conversion of 60 shares of NCT Audio
                        Series A Preferred  Stock to equal or exceed twenty 
                        percent (20%) of the issued and outstanding  shares of
                        common  stock of NCT Audio on the date of  issuance  
                        of the NCT  Audio  Series A Preferred Stock as long 
                        as the common stock of NCT Audio is listed on the NASDAQ
                        National  Market or the NASDAQ  Small Cap Market  
                        (there is no "Floor  Price" if such listing is not so 
                        maintained by NCT Audio).

      The  conversion  terms of the NCT  Audio  Series A  Preferred  Stock  also
provide  that in the event that NCT Audio has not become a  "reporting  company"
under the Securities  Exchange Act of 1934, as amended,  (the "Exchange Act") by
December 31, 1998, or the NCT Audio Registration Statement has not been declared
effective  by the SEC by  December  31,  1998,  the holder  shall be entitled to
exchange each share of NCT Audio Series A Preferred  Stock for 100 shares of the
Company's Series D Convertible  Preferred Stock and thereafter shall be entitled
to all rights and  privileges  of a holder of the  Company's  Series D Preferred
Stock.

      On July 29, 1998, the Company  initiated a plan to repurchase from time to
time up to 10 million  shares of the  Company's  common stock in the open market
pursuant to Rule 10b-18 under the Exchange Act or through  block  trades.  As of
September  30,  1998,  the  Company  had  repurchased  5,141,100  shares  of the
Company's common stock at per share prices ranging from $0.5313 to $0.6563.

     On  September  4, 1998,  the Company  acquired  the issued and  outstanding
common stock of Advancel Logic Corporation ("Advancel"),  a Silicon Valley-based
developer of chips that execute Sun Microsystems' Java(TM) code. The acquisition
was  pursuant  to a stock  purchase  agreement  dated as of August 21, 1998 (the
"Stock Purchase Agreement") among the Company, Advancel and certain shareholders
of Advancel (the "Advancel Shareholders"). The consideration for the acquisition
of the  Advancel  common stock  consisted of an initial  payment of $1.0 million
payable by the  delivery of 1,786,991  shares of the  Company's  authorized  and
unissued  common  stock  together  with future  payments,  payable in cash or in
common  stock  of the  Company  at the  election  of the  Advancel  Shareholders
(individually,  an "earnout payment" and collectively,  the "earnout  payments")
based  on  Advancel's   earnings  before  interest,   taxes,   depreciation  and
amortization  (as  defined  in the  Stock  Purchase  Agreement)  for each of the
calendar years 1999,  2000, 2001 and 2002  (individually,  an "earnout year" and
collectively,  the "earnout years").  While each earnout payment may not be less
than $250,000 in any earnout year,  there is no maximum  earnout payment for any
earnout year or for all earnout years in the aggregate.  To determine the number
of shares of the Company's  common stock issuable in connection  with an earnout
payment,  each  earnout  payment is to be  calculated  using the  average of the
closing  prices  of the  Company's  common  stock  for each of the  twenty  (20)
business days  following  the 21st day after the release of  Advancel's  audited
year-end  financials  for an earnout year. At that time,  Advancel  Shareholders
will elect to receive  payment in cash or common  stock of the  Company.  In the
event that the Company is unable to maintain the registration statement covering
the resale of 1,786,991  shares  effective  for at least thirty (30) days,  each
Advancel  Shareholder  shall have the right,  until April 15, 1999,  to have the
Company redeem up to one-third of the initial  payment  shares  acquired by such
Advancel  Shareholder  by paying in cash therefor a sum  calculated by using the
formula used to determine the number of shares of the Company's  common stock to
be delivered in payment of the initial payment of $1.0 million.  The cost of the
acquisition has been allocated to the assets  acquired and  liabilities  assumed
based on their fair values as follows:

        Assets acquired and liabilities assumed:

          Current assets                 $  285,109
          Property, plant and equipment     450,237
          Goodwill                          749,694
          Current liabilities              (485,040)
                                         -----------
                                         $1,000,000
                                         ===========

The  acquisition  has been  accounted  for as a purchase and,  accordingly,  the
accompanying  consolidated financial statements include the accounts of Advancel
from the date of acquisition.

   On September 23, 1998,  the Company  exchanged  135,542  shares of its common
stock for 30 shares of the common  stock of NCT Audio  with the holder  thereof.
This  exchange was made in response to the exercise of certain  exchange  rights
granted  to  purchasers  of  NCT  Audio  common  stock  under  the  subscription
agreements  pertaining  to the fourth  quarter 1997  private  placement of 2,145
shares of NCT Audio common stock exempt from registration pursuant to Regulation
D of the Securities Act (the "1997 NCT Audio Financing").

      Between  April  30,  1998 and  September  30,  1998,  the  Company  issued
20,665,000  shares  of  the  Company's  common  stock  in  connection  with  the
conversion  of 10,850 shares of the  Company's  Series C  Convertible  Preferred
Stock ("Series C Preferred  Stock") issued in a private  placement in the fourth
quarter  of 1997  exempt  from  registration  pursuant  to  Regulation  D of the
Securities Act.

      At September  30,  1998,  the  aggregate  number of shares of common stock
required to be  reserved  for  issuance  upon the  exercise  of all  outstanding
options and warrants was 30.6 million shares, and the aggregate number of shares
of common stock  required to be reserved for issuance upon  conversion of issued
and outstanding  shares of Series C Convertible  Preferred Stock was 5.3 million
shares.  The Company has also  reserved  6.2 million  shares of common stock for
issuance to certain  holders of NCT Audio  common  stock upon their  exercise of
certain  rights to exchange their shares of NCT Audio common stock for shares of
the  Company's  common  stock.  At  September  30,  1998,  the  number of shares
available  for the  exercise of options and warrants was 39.3 million and of the
outstanding options and warrants,  options and warrants to purchase 23.0 million
shares were currently exercisable.

      At the  Annual  Meeting of  Stockholders  held on October  20,  1998,  the
stockholders  approved an amendment to the  Company's  Restated  Certificate  of
Incorporation  to increase the authorized  number of shares of common stock from
185  million  to 255  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 an increase in the number of shares of
common stock covered by the  Company's  Stock  Incentive  Plan (the "1992 Plan")
pursuant to an amendment of the 1992 Plan approved by the  stockholders  at such
Annual Meeting,  and for acquisitions,  public or private  financings  involving
common stock or preferred stock or other securities convertible to common stock,
stock splits and dividends,  present and future  employee  benefit  programs and
other  corporate  purposes.  The Company has reserved  30.6  million  shares for
issuance upon the exercise of all outstanding options and warrants,  5.3 million
for the conversion of Series C Preferred Stock,  25.0 million for the conversion
of Series D Preferred  Stock,  and 9.3 million for the  conversion  of NCT Audio
common stock.

      See Note 4 for other stock issuances.


8.    Common Stock Options

      On January 15, 1998, the Board of Directors amended the 1992 Plan, subject
to the approval of the Company's stockholders,  to increase the aggregate number
of shares of the Company's  common stock reserved for awards of restricted stock
and for issuance upon the exercise of stock options  granted under the 1992 Plan
from 10,000,000 shares to 30,000,000 shares and to amend certain  administrative
provisions of the 1992 Plan (the "1992 Plan Amendment").

      On October 6, 1997, the Board of Directors had granted options to purchase
1.9 million shares of the Company's common stock to four officers of the Company
subject to the  approval  by the  Company's  stockholders  of an increase in the
number of shares covered by the 1992 Plan.

      On January 15, 1998,  the Board of Directors  granted  options to purchase
6.6 million  shares of the Company's  common  stock,  in the  aggregate,  to the
Company's President and its four non-employee directors,  subject to stockholder
approval of the 1992 Plan  Amendment.  Options to  purchase  4.0 million of such
shares will not become vested and exercisable  thereafter until the satisfaction
of additional vesting requirements.

      On February 14, 1998, the Board of Directors  granted  options to purchase
3.6 million  shares of the  Company's  common stock to certain  officers,  other
employees and consultants of the Company subject to stockholder  approval of the
1992 Plan  Amendment.  Options to  purchase  2.1 million of such shares will not
become vested or exercisable  thereafter  until the  satisfaction  of additional
vesting requirements based on the passage of time.

      At the Company's Annual Meeting of Stockholders  held on October 20, 1998,
the stockholders approved the 1992 Plan Amendment.

      On February 14, 1998,  the Board of Directors  authorized  the grant of an
option to purchase  500,000 shares of the Company's  common stock under the 1992
Plan in connection with an offer of employment. Such option was granted on April
20,  1998,  the  date on  which  the  optionee's  employment  with  the  Company
commenced,  and  became  vested  and  exercisable  on that date with  respect to
125,000  shares and with respect to an additional  125,000 shares on each of the
first, second, and third anniversaries of the date of grant.

      On June 3, 1998,  the Company  granted two options  under the 1992 Plan to
purchase  4,000  shares  in the  aggregate  of the  Company's  common  stock  in
connection with offers of employment.  Such options vest and become  exercisable
on December 3, 1998.

      On July 15,  1998,  the Company  granted an option  under the 1992 Plan to
purchase  150,000  shares of the  Company's  common  stock to an employee of the
Company.  The option was granted in connection  with a promotion of the employee
and as a bonus.

      On August 14, 1998, the Company  granted three options under the 1992 Plan
to purchase  160,000  shares in the aggregate of the  Company's  common stock in
connection with offers of employment.

      All of the foregoing  options were granted with  exercise  prices equal to
the fair  value of the  Company's  common  stock on the date of grant.  The fair
value of the Company's  common stock was $0.6875 on October 6, 1997,  $1.0625 on
January 15,  1998,  $1.0313 on February  14,  1998,  $0.7813 on April 20,  1998,
$0.6406 on June 3, 1998, $0.5625 on July 15, 1998 and $0.5625 on August 14, 1998
as determined from the last sale price of the Company's common stock as reported
by the NASDAQ National Market System on those dates.

      At the time the  Company  received  stockholder  approval of the 1992 Plan
Amendment,  the market value of the Company's  stock did not exceed the exercise
price of the subject options noted above,  therefore the Company did not incur a
non-cash charge to earnings on any options pending shareholder approval.


9.    Recently Issued Accounting Pronouncements

      The  Company  will be  required  to  implement  the  Financial  Accounting
Standards  Board's  Statements  of  Financial   Accounting  Standards  No.  131,
"Disclosure  About  Segments of an Enterprise and Related  Information",  in the
fourth  quarter of 1998.  The Company has determined  that the above
pronouncements  may have a significant  effect on the information  presented in
the financial statements.


10.   Net Income (Loss) Per Share of Common Stock

      In 1997, the Financial  Accounting  Standards  Board issued  Statement No.
128, "Earnings Per Share". Statement No. 128 replaced the calculation of primary
and fully diluted  earnings per share with basic and diluted earnings per share.
Unlike primary earnings per share, basic earnings per share exclude any dilutive
effects of options,  warrants and convertible securities.  Dilutive earnings per
share is very similar to the  previously  reported  fully  diluted  earnings per
share. The Company adopted Statement No. 128 and has  retroactively  applied the
effects thereof for all periods  presented.  The impact on the per share amounts
previously reported was not significant.  The effects of potential common shares
such as  warrants,  options,  and  convertible  preferred  stock  has  not  been
included, as the effect would be antidilutive.


11.   Restatement of Prior Year Quarterly Statements of Operations

      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 in a private  placement  pursuant to  Regulation S of the  Securities
Act. In connection with these convertible  debentures,  the Company recognized a
$1.4 million  non-cash  charge in the fourth  quarter of 1997.  Had the non-cash
charge  been  allocated  and  recorded  during each  quarter of 1997  instead of
allocated  and  recorded  entirely  in the fourth  quarter,  the 1997  quarterly
results would have been reported as follows:





                                             Three Months Ended           Six Months Ended        Nine Months Ended
                                               March 31, 1997               June 30, 1997         September 30, 1997
                                             -------------------         -------------------     -------------------
                                             As                          As                      As
(in thousands, except per share amounts      Reported   Adjusted         Reported   Adjusted     Reported   Adjusted
                                             --------   --------         --------   --------     --------   --------

                                                                                                
Interest (income) expense                    $      -   $    179        $      47   $  1,467    $      75   $   1,495

Net Income (Loss)                            $    599   $    420        $  (2,011)  $ (3,431)   $  (5,178)  $  (6,598)

Weighted  average number of common
shares outstanding                            111,978    111,978          117,332    117,332      121,490     121,490

Net Income (Loss) Per Common Share           $   0.01   $   0.00        $   (0.02)  $  (0.03)   $   (0.04)  $   (0.05)



The  accompanying  Statement of Operations for the three months ended  September
30, 1997, and the nine months ended September 30, 1997, have been  retroactively
adjusted to reflect the above transaction in the correct periods.


12.   Subsequent Events

   On October 12, 1998,  the Company  exchanged  1,000,000  shares of its Common
Stock for 266 shares of the common stock of NCT Audio with the holder thereof in
an exchange  exempt  from  registration  under the  Securities  Act  pursuant to
Section 4(2) thereof (the "October 1998 NCT Audio Common Stock  Exchange").  The
October  1998 NCT  Audio  Common  Stock  Exchange  was made in  response  to the
exercise of certain  exchange  rights  granted to purchasers of NCT Audio common
stock in the 1997 NCT Audio Financing.

  At the Annual Meeting of Stockholders of the Company held on October 20, 1998,
the stockholders  approved an amendment to the Company's Restated Certificate of
Incorporation  changing  the  name of the  Company  to  "NCT  Group,  Inc."  and
increasing  the number of shares of common stock which the Company is authorized
to issue to 255,000,000  shares.  Such amendment became effective on October 21,
1998,  when  the  Company  filed a  Certificate  of  Amendment  to its  Restated
Certificate  of  Incorporation  in the Office of the  Secretary  of the State of
Delaware  pursuant to the  requirements  of the General  Corporation  Law of the
State of Delaware.




ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998

      Forward Looking Statements

      Statements   in  this   report   which  are  not   historical   facts  are
forward-looking statements under provisions of the Private Securities Litigation
Reform  Act  of  1995.  All   forward-looking   statements   involve  risks  and
uncertainties.  The  Company  wishes  to  caution  readers  that  the  following
important factors,  among others, in some cases have affected, and in the future
could affect, the Company's actual results and could cause its actual results in
fiscal  1998 and  beyond  to  differ  materially  from  those  expressed  in any
forward-looking statements made by, or on behalf of, the Company.

      Important  factors  that could cause actual  results to differ  materially
include but are not limited to the Company's ability to: achieve  profitability;
achieve a competitive position in design, development, licensing, production and
distribution of electronic  systems for Active Wave  Management;  produce a cost
effective  product  that will gain  acceptance  in relevant  consumer  and other
product  markets;   increase  revenues  from  products;   realize  funding  from
technology  licensing  fees,  royalties,  product  sales,  and  engineering  and
development revenues to sustain the Company's current level of operation; timely
introduce new products;  continue its current level of operations to support the
fees  associated  with the Company's  patent  portfolio;  maintain  satisfactory
relations  with its  five  customers  that  accounted  for 71% of the  Company's
revenues  in 1997;  attract  and retain  key  personnel;  prevent  invalidation,
abandonment or expiration of patents owned or licensed by the Company and expand
its patent  holdings to diminish  reliance on core  patents;  have its  products
utilized beyond noise attenuation and control; maintain and expand its strategic
alliances;  and  protect  Company  know-how,  inventions  and  other  secret  or
unprotected intellectual property.


      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.  With the exception of sales
of the Company's  NoiseBuster(R)  headsets,  historically  revenues from product
sales were limited to sales of specialty  products  and  prototypes.  During the
first nine months of 1998, the Company has  introduced and is currently  selling
over  twenty-five  new products and  accessories  in  commercial  quantities  in
various markets.  During the first nine months of 1998, the Company received 71%
of its revenue from product sales,  16% from license fees and royalties and only
13% from engineering and development services.  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.

      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 cash balances.

      As  previously   disclosed,   the  Company   implemented  changes  in  its
organization  and focus in late  1994.  Additionally,  in late 1995 the  Company
redefined its corporate  mission to be the worldwide  leader in the  advancement
and  commercialization  of  Active  Wave  Management  technology.   Active  Wave
Management is the electronic and/or  mechanical  manipulation of sound or signal
waves to reduce  noise,  improve  signal-to-noise  ratios  and/or  enhance sound
quality. This redefinition is the result of the development of new technologies,
which the Company  believes  can produce  products  for fields  beyond noise and
vibration reduction and control.  These technologies and products are consistent
with shifting the Company's focus to technology  licensing and product marketing
in more  innovative  industries  having greater  potential for near term revenue
generation.

      As  distribution  channels are established and as product sales and market
acceptance  and  awareness  of the  commercial  applications  of  the  Company's
technologies  build as  anticipated  by  management,  revenues  from  technology
licensing fees, royalties and product sales are forecasted to fund an increasing
share  of the  Company's  requirements.  The  funding  from  these  sources,  if
realized,  will reduce the Company's  dependence on engineering  and development
funding.  The beginning of this process is shown in the shifting  percentages of
operating revenue, discussed below.

      From the Company's  inception  through  September 30, 1998,  its operating
revenues,  including technology licensing fees and royalties,  product sales and
engineering and development  services,  have consisted of  approximately  25% in
product sales, 44% in engineering and development services and 31% in 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(R)
headsets  in 1998.  The  Company is now selling  products  through  three of its
alliances:  Walker Electronic  Silencing,  Inc.  ("Walker") is manufacturing and
selling  industrial  silencers;  Siemens Medical  Systems,  Inc.  ("Siemens") is
buying and contracting with the Company to install quieting headsets for patient
use in Siemens'  MRI  machines;  and Ultra  Electronics,  Limited  ("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 and from Ultra on its sales of aircraft  cabin quieting
systems.  The Company also is entitled to receive  direct  product sales revenue
from  Siemens'  purchase of headsets.  In  addition,  the Company is entitled to
royalties  from NXT on its sale of certain audio  products and from suppliers to
United  Airlines and another major  carrier for  integrated  noise  cancellation
active-ready passenger headsets.

      Product  revenues  for the nine months ended  September  30, 1997 and 1998
were:

                                PRODUCT REVENUES
                             (thousands of dollars)

                  Three Months Ended                Nine Months Ended
                     September 30,                    September 30,
               ----------------------------    ------------------------------
                                As a % of                         As a % of
                   Amount         Total             Amount          Total
               ------------    -------------   ---------------  --------------
  Product      1997    1998    1997    1998    1997     1998    1997     1998
  -------      ----    ----    -----   -----   ------   ------  -----    -----
Headsets       $482    $216     98.8%   39.4%  $1,032   $  977   96.5%    60.6%
Communications    5     215      1.0%   39.4%      16      428    1.5%    26.5%
Audio             -     101      0.0%   18.4%       -      186    0.0%    11.5%
Other             1      16      0.2%    2.8%      21       22    2.0%     1.4%
               ----    ----    -----   -----   ------   ------  -----    -----
   Total       $488    $548    100.0%  100.0%  $1,069   $1,613  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.

      On April 30, 1998, the Company  completed the sale of 5.0 million ordinary
shares of Verity  acquired upon the  Company's  exercise on April 7, 1998 of the
option it held to purchase  such  shares at a price of 50 pence per share.  This
option  was  acquired  by the  Company  in  connection  with the  cross  license
agreement  entered into by the Company,  Verity and NXT. The Company  realized a
$3.2  million  gain from the  exercise of such option and the sale of the Verity
ordinary  shares received  therefrom,  which is included in other income for the
nine months ended September 30, 1998.

      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 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.  If the Company is not able to
increase  technology  licensing  fees,  royalties and product sales, or generate
additional capital, it will have to cut its level of operations substantially in
order to conserve cash. (Refer to "Liquidity and Capital Resources" below and to
Note 1. - "Notes to the Condensed Consolidated Financial Statements" above for a
further discussion relating to continuity of operations.)


      RESULTS OF OPERATIONS

      Total  revenues  for the first  nine  months  of 1998  were  $2.3  million
compared to $4.8 million for the same period in 1997, a decrease of $2.5 million
or 52%. The first nine months of 1997 revenue  included a one-time  $3.0 million
cross  license fee from  Verity.  The timing and  relative  value of license fee
revenue  can  and  has  created   significant   variability   in  the  Company's
period-to-period revenue comparisons.  The absence of a license fee in the first
nine  months of 1998  similar to the 1997 Verity  cross  license fee caused such
variability  in  the  Company's   period-to-period  revenue  performance.   Such
variability is not uncommon given the high value and low frequency of receipt of
such sizable license fees.

      Consistent  with the Company's  objectives,  product sales have  generally
been  increasing  on  a  quarter-to-quarter  basis,  accompanied  by  increasing
margins. Product sales are accounting for a greater share of the Company's total
revenues.  Product sales  increased to $1.6 million for the first nine months of
1998  versus  $1.1  million  for the same  period in 1997,  an  increase of $0.5
million  or  51%  primarily  reflecting   increased   NoiseBuster(R)  sales  and
ClearSpeech(TM)  sales  and the  introduction  by NCT  Audio of  Gekko(TM)  flat
speakers.  While product sales have been generally  increasing,  engineering and
development  services,  having little or no margins,  have been  decreasing on a
quarter-to-quarter  basis  and are  accounting  for a much  lower  share  of the
Company's  total  revenues,  reaching  an  insignificant  level  in the  current
quarter.  Engineering and development services remained flat at $0.3 million for
the first nine months of 1998 and 1997.

      As discussed above,  the timing of realization of technology  license fees
often creates significant variability in the Company's  period-to-period revenue
comparisons. Technology licensing fees and royalties in the first nine months of
1998 were $0.4  million  versus  $3.4  million  for the same  period in 1997,  a
decrease of $3.0 million or 89% primarily due to the receipt in 1997 of the $3.0
million  Verity  license fee.  While overall  revenue in this category  declined
significantly  owing  to the  Verity  cross  license  fee in 1997,  the  Company
continues to realize  royalties from other existing  licensees  including  Ultra
Electronics,  Ltd. and United Airlines. Royalties from these and other licensees
are expected to account for a greater share of the  Company's  revenue in future
quarters.

      Cost of product sales was $1.3 million for the first nine months
of 1998  versus $1.4  million  for the same  period in 1997,  a decrease of $0.1
million or 11% primarily reflecting  additional reserves taken in 1997 for price
reductions on certain headset products.  Product margin was 22% for the
first nine months of 1998 versus (31%) during the same period in 1997 due to the
above  noted  reserves  taken in 1997 and due to an  increase  in the  margin on
NoiseBuster Extreme!(TM) sales and the introduction of ClearSpeech(TM) sales and
Gekko(TM)  flat  speaker  sales by NCT Audio in 1998.  Cost of  engineering  and
development services decreased to $0.2 million for the first nine months of 1998
versus $0.3 million for the same period in 1997,  due to a reduction in contract
revenue.  The gross margin on engineering and development  services increased to
33% for the first nine  months of 1998 from 13%  during the same  period in 1997
due to more profitable contracts in 1998.

      Selling,  general and administrative expenses for the first nine months of
1998 were $7.6  million  versus $3.7  million  for the same  period in 1997,  an
increase of $3.9 million or 104%  primarily due to an 80% increase in the number
of sales and marketing  professionals  and an  associated  increase in sales and
marketing efforts, including advertising, to support the introduction of several
new product lines in 1998.

      Research and  development  expenditures  for the first nine months of 1998
were $4.7 million  versus $4.5 million for the same period in 1997,  an increase
of $0.2 million or 5% primarily  due to continued  efforts to focus on near-term
product sales and technology  licensing fees. The Company  continues to focus 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.

      YEAR 2000 COMPLIANCE

  The  Company  believes  the cost of  administrating  its Year 2000  Compliance
program will not have a material adverse impact on future earnings. However, the
potential  costs and  uncertainties  associated  with any Year  2000  Compliance
program will depend on a number of factors, including software, hardware and the
nature of the industry in which the Company,  its  subsidiaries,  suppliers  and
customers  operate.  In addition,  companies must coordinate with other entities
with which they electronically interact, such as customers, suppliers, financial
institutions,  etc. The Company  estimates that potential  costs will not exceed
$0.1 million.

     Although the Company's evaluation of its systems is still in process, there
has been no indication  that the Year 2000  Compliance  issue,  as it relates to
internal systems, will have a material impact on future earnings. After a survey
of its  suppliers,  the Company has  determined  that there are no material Year
2000 Compliance supplier issues. The Company is currently conducting a survey of
its  customers to  determine  if material  Year 2000  Compliance  issues  exist.
Although unlikely, such potential problems remain a possibility and could have a
material adverse impact on the Company's future results.  The Company  estimates
completion of the evaluation process by June 30, 1999.


      LIQUIDITY AND CAPITAL RESOURCES

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $101.4  million  on a
cumulative  basis through  September 30, 1998.  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 the sale of preferred stock  convertible  into common
stock,  and by technology  licensing fees and engineering and development  funds
received from joint venture and other strategic partners.

      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,  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.

      There can be no  assurance  that  funding  will be provided by  technology
licensing fees, royalties,  product sales,  engineering and development revenue.
In that event,  the Company  would have to  substantially  cut back its level of
operations.  These  reductions  could  have an adverse  effect on the  Company's
relations  with its strategic  partners and customers.  Uncertainty  exists with
respect to the  adequacy of current  funds to support the  Company's  activities
until positive cash flow from  operations  can be achieved,  and with respect to
the availability of financing from other sources to fund any cash  deficiencies.
These  uncertainties  raise  substantial  doubt at September 30, 1998, about the
Company's ability to continue as a going concern.

      At September 30, 1998, cash and short-term  investments were $5.5 million.
The available  resources were invested in interest bearing money market accounts
and commercial  paper.  The Company's  investment  objective is  preservation of
capital while earning a moderate rate of return.

      On June 16, 1998, the Nasdaq Stock Market,  Inc.  ("Nasdaq")  notified the
Company  that the  Company's  Common  Stock had failed to maintain a closing bid
price of $1.00 or more for the previous thirty (30)  consecutive  trade dates in
accordance with Nasdaq's  Marketplace Rule 4450(a)(5).  Nasdaq also notified the
Company  that no  delisting  action would be initiated at that time and that the
Company  would  be  provided  ninety  (90)  calendar  days in  which  to  regain
compliance  with  Marketplace  Rule  4450(a)(5)  which  would be achieved if the
closing  bid price of the  shares  of the  Company's  Common  Stock  equaled  or
exceeded  $1.00 for ten (10)  consecutive  days  before  the end of  trading  on
September 14, 1998. In this regard, Nasdaq advised the Company that in the event
the Company was unable to achieve  compliance,  it may seek  further  procedural
remedies.  The Company was unable to achieve  compliance  by September 14, 1998,
and on that date delivered its request for a hearing on the matter together with
the requested fee to Nasdaq's Hearings  Department.  Such a hearing is presently
scheduled for November 5, 1998.  Under Nasdaq's  procedures  delisting is stayed
pending the outcome of the hearing.  While a delisting of the  Company's  common
stock  is  not  anticipated  to  have  an  immediate  effect  on  the  Company's
operations,  it may make it more  difficult for the Company to raise  additional
capital to fund future operations.

      The Company's  working capital  decreased to $5.7 million at September 30,
1998, from $11.7 million at December 31, 1997. This decrease of $6.0 million was
primarily due to  increasing  efforts to develop and introduce new product lines
and to fund operations for the period.

     During  the  first  nine  months of 1998,  the net cash  used in  operating
activities  was  $9.0  million,  compared  to $4.0  million  used  in  operating
activities  during the same period of 1997.  The  increase  of $5.0  million was
primarily  due  to a $2.6  million  increase  in  inventory  and a $1.2  million
increase in the net loss versus the same period last year.

      Net  inventory  increased  during  the first  nine  months of 1998 by $2.6
million  primarily due to stocking for anticipated  sales of the  NoiseBuster(R)
line of headsets and the Gekko(TM) flat speaker.

      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.

      Other  than as  noted  in Note 5 - "Notes  to the  Condensed  Consolidated
Financial   Statements",   there  were  no  material   commitments  for  capital
expenditures  as  of  September  30,  1998,  and  no  material  commitments  are
anticipated in the near future.





                                     PART II

                                OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

      For discussion of legal proceedings,  see Note 6 - "Notes to the Condensed
Consolidated Financial Statements" which is incorporated by reference herein.


ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS


      Recent Sales of Unregistered Securities.

      (a)  Securities  Sold. On July 27, 1998, the Company issued and sold 4,000
      shares of Series D Preferred  Stock  having an  aggregate  stated value of
      $4,000,000,  and on August 4,  1998,  the  Company  issued  and sold 2,000
      shares of Series D Preferred  Stock  having an  aggregate  stated value of
      $2,000,000.

      (b)  Purchasers.  The purchasers of the 6,000 shares of Series D Preferred
      Stock were:

                  Sovereign Partners, LLP
                  Dominion Capital Fund, Ltd.
                  Atlantis Capital Fund, Ltd.
                  Canadian Advantage, Limited Partnership
                  Advantage Bermuda Fund, Ltd.
                  The Endeavor Capital Fund, S.A.

      The placement agent for the transaction was J.P. Carey, Inc.

      (c) Consideration. The aggregate offering price for 6,000 shares of Series
      D Preferred  Stock having an  aggregate  stated  value of  $6,000,000  was
      $5,700,000.

      (d) Exemption from  Registration  Claimed.  Exemption from registration is
      claimed under  Regulation D promulgated  under the Securities  Act. To the
      best  of  the  Company's  knowledge  and  belief  and in  accordance  with
      representations  and  warranties  made  by  the  purchasers  of  Series  D
      Preferred Stock, each of the six purchasers is an "accredited investor" as
      defined under Regulation D.

      (e) Terms of  Conversion.  The shares of Series D Preferred  Stock  became
      convertible  into  shares of common  stock of the  Company on October  30,
      1998.  Each share of Series D Convertible  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,  and
                        (ii) the conversion date.


            Conversion
            Price       = the greater of (i) the amount  obtained by multiplying
                        the Conversion Percentage (which means 80% reduced by an
                        additional  2% for every 30 days  that the  Registration
                        Statement  has not  been  filed by the  Filing  Date) in
                        effect  as of the  conversion  date  times  the  average
                        market price for the Company's  common stock for the (5)
                        consecutive  trading  days  immediately  preceding  such
                        date; or (ii) $0.50.

      The  "Registration  Statement"  referred to in the  foregoing  formula was
      filed  prior to the  "Filing  Date"  as those  terms  are  defined  in the
      conversion terms of the Series D Preferred Stock.

      The conversion  terms of the Series D Preferred Stock also provide that in
      no event  shall the  Company be  obligated  to issue more than  12,000,000
      shares  of its  Common  Stock  in the  aggregate  in  connection  with the
      conversion of such 6,000 shares of Series D Preferred Stock.

      






ITEM 6.     EXHIBITS

  (a)   Exhibits

        Exhibit 2       Stock Purchase Agreement dated August 21, 1998, among
                        Noise Cancellation Technologies, Inc., Advancel Logic 
                        Corporation and the Holders of the Outstanding Capital 
                        Stock of Advancel Logic Corporation incorporated by
                        reference to Exhibit 2 of the Company's Registration
                        Statement on Form S-3 (Registration No. 333-64967) 
                        filed on September 30, 1998, as amended by Amendment
                        No. 1 thereto filed on October 30, 1998

        Exhibit 4       Certificate of Designations, Preferences and Rights 
                        of Series D Convertible Preferred Stock of Noise 
                        Cancellation Technologies, Inc. filed on July 24, 1998 
                        in the Office of the Secretary of State of the State 
                        of Delaware incorporated by reference to Exhibit 4 of
                        the Company's Registration Statement on Form S-3 
                        (Registration No. 333-64967) filed on September 30, 
                        1998, as amended by Amendment No. 1 thereto filed on
                        October 30, 1998

        Exhibit 10      License Agreement dated July 15, 1998, between Noise 
                        Cancellation Technologies, Inc. and NCT Hearing 
                        Products, Inc.

        Exhibit 27-1    Financial Data Schedule

        Exhibit 27-2    Restated Financial Data Schedule
                        (Third Quarter Ended September 30, 1997)

  (b)   The  following  reports  on Form 8-K were filed  during the  quarter
        ended September 30, 1998:

            (i)         A  report  on Form  8-K was  filed  on  July  16,  1998,
                        reporting  a change  in the  date  for the  next  Annual
                        Meeting of  Stockholders  of the  Company and the record
                        date relating to the Meeting.

            (ii)        A  report  on Form  8-K was  filed  on  July  29,  1998,
                        reporting  the  Company's  July 29,  1998 press  release
                        announcing  the Company's  plan to repurchase up to 10.0
                        million shares of its common stock.

            (iii)       A report  on Form  8-K was  filed on  August  21,  1998,
                        reporting  a change  in the  date  for the  next  Annual
                        Meeting of  Stockholders  of the  Company and the record
                        date relating to the Meeting.






                                   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
                                  President


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


Dated:  November 5, 1998