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, 1999

- -------------------------------------------------------------------------------
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
incorporation or organization)                             Identification No.)


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)


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.

              231,334,889 shares outstanding as of November 5, 1999






                                     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,
                                                      -------------------------   ------------------------
                                                          1998          1999         1998         1999
                                                      -----------   -----------   ----------   -----------
REVENUES:
                                                                                   
   Technology licensing fees and royalties            $       29    $    4,008    $     375    $    7,509
   Product sales, net                                        548           574        1,613         1,802
   Engineering and development services                      138           128          287         1,303
                                                      -----------   -----------   ----------   -----------
          Total revenues                              $      715    $    4,710    $   2,275    $   10,614
                                                      -----------   -----------   ----------   -----------

COSTS AND EXPENSES:
   Cost of product sales                              $      383    $      634    $   1,252    $    1,717
   Cost of engineering and development services               65           761          193         1,664
   Selling, general and administrative                     3,159         2,318        7,613         7,981
   Research and development                                1,430         1,644        4,727         5,102
   Other (income)/expense (Note 5)                            38         2,292       (3,344)        2,599
   Write down of investment inunconsolidated
      affiliate (Note 5)                                       -             -            -         2,385
   Interest (income)/expense                                (114)           16         (326)          (41)
                                                      -----------   -----------   ----------   -----------
          Total costs and expenses                    $    4,961    $    7,665    $  10,115    $   21,407
                                                      -----------   -----------   ----------   -----------

NET LOSS                                              $   (4,246)   $   (2,955)   $  (7,840)   $  (10,793)
                                                      ===========   ===========   ==========   ===========

   Preferred stock dividend requirement               $      723    $    8,058    $   2,413    $   13,298
   Accretion of difference between carrying amount
      and redemption amount of redeemable
      preferred stock                                        699           131        1,183           315
                                                      -----------   -----------   ----------   -----------

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS          $   (5,668)   $  (11,144)   $ (11,436)   $  (24,406)
                                                      ===========   ===========   ==========   ===========

Basic and diluted loss per share                      $    (0.04)   $    (0.06)   $   (0.08)   $    (0.14)
                                                      ===========   ===========   ==========   ===========

Weighted average common shares
outstanding - basic and diluted                          151,740       188,009      140,906       173,453
                                                      ===========   ===========   ==========   ===========


NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS
(in thousands, unaudited)
                                                            Three Months                Nine Months
                                                         Ended September 30,        Ended September 30,
                                                      -------------------------   ------------------------
                                                         1998          1999          1998         1999
                                                      -----------   -----------   ----------   -----------

                                                                                   
NET LOSS                                              $   (4,246)   $   (2,955)   $  (7,840)   $  (10,793)

Other comprehensive income/(loss):
   Currency translation adjustment                           (65)            9          (78)           30
                                                      -----------   -----------   ----------   -----------

COMPREHENSIVE LOSS                                    $   (4,311)   $   (2,946)   $  (7,918)   $  (10,763)
                                                      ===========   ===========   ==========   ===========

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,
                                                                                   1998             1999
                                                                                ------------    -------------
ASSETS:                                                                                          (Unaudited)
Current assets:
                                                                                          
     Cash and cash equivalents (Note 1)                                         $       529     $        547
     Restricted cash (Note 7)                                                             -              847
     Accounts receivable, net of reserves (Note 2)                                      716            4,825
     Inventories, net of reserves (Note 3)                                            3,320            2,860
     Other current assets                                                               185              152
                                                                                ------------    -------------
                     Total current assets                                       $     4,750     $      9,231

Property and equipment, net                                                             997              633
Goodwill, net                                                                         1,506            4,411
Patent rights and other intangibles, net (Note 6)                                     2,881            3,305
Other assets (Note 5)                                                                 5,331            1,715
                                                                                ------------    -------------
                                                                                $    15,465     $     19,295
                                                                                ============    =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                                                 3,226            3,602
     Accrued expenses                                                                 1,714            2,248
     Accrued payroll, taxes and related expenses                                        241              320
     Other liabilities (Note 6)                                                         756              769
     Customers' advances                                                                  -               23
                                                                                ------------    -------------
                     Total current liabilities                                  $     5,937     $      6,962
                                                                                ------------    -------------
Long term liabilities:
     Convertible notes and accrued interest (Note 7)                            $         -     $      3,864
                                                                                ------------    -------------
                     Total long term liabilities                                $         -     $      3,864
                                                                                ------------    -------------
Commitments and contingencies
                                                                                ------------    -------------
Common stock subject to resale guarantee (Note 9)                               $         -     $      1,756
                                                                                ------------    -------------
Minority interest in consolidated subsidiary
  Preferred stock in subsidiary, $.10 par value, 1,000 shares authorized,
  issued and outstanding, 60 and 3 shares, respectively (redemption amount
  $6,102,110 and $314,138, respectively)                                        $     6,102     $        314
                                                                                ------------    -------------
Stockholders' equity (Note 4)
Preferred stock, $.10 par value, 10,000,000 shares authorized
    Series C preferred stock, 700 shares issued and outstanding
      (redemption amount $731,222 and $752,164, respectively)                   $       702     $        723
    Series D preferred stock, issued and outstanding, 6,000 and 0 shares,
      respectively (redemption amount $6,102,110 and $0, respectively)                5,240                -
    Series E preferred stock, issued and outstanding, 10,580 and 5,171
      shares, respectively (redemption amount $10,582,319 and $5,326,870,
      respectively)                                                                   3,298            3,062
    Series F preferred stock, issued and outstanding, 0 and 8,500 shares,
      respectively (redemption amount $0 and $8,546,575 respectively)                     -              970

Common stock, $.01 par value, authorized 255,000,000 and 325,000,000 shares,
   respectively; issued 156,337,316 and 217,893,010 shares, respectively              1,563            2,179

Additional paid-in-capital                                                          107,483          124,089
Unearned portion of compensatory stock, warrants and                                   (238)            (104)
Expenses to be paid with common stock                                                     -           (2,285)
Accumulated deficit                                                                (107,704)        (118,497)
Cumulative translation adjustment                                                        45               75
Stock subscriptions receivable                                                       (4,000)               -
Treasury stock (6,078,065 shares of common stock , 0 shares of preferred
   stock and 6,078,065 shares of common stock, 1,726 shares of Series E
   preferred stock, respectively)                                                    (2,963)          (3,813)
                                                                                ------------     ------------
                     Total stockholders' equity                                 $     3,426      $     6,399
                                                                                ------------     ------------
                                                                                $    15,465      $    19,295
                                                                                ============     ============

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





NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)                                                       in thousands of dollars)
                                                               Nine months ended September 30,
                                                               -------------------------------
                                                                     1998           1999
                                                                  -----------    -----------

Cash flows from operating activities:
                                                                           
   Net (loss)                                                     $   (7,840)    $  (10,793)
   Adjustments to reconcile net loss to net cash
   (used in) operating activities:
    Depreciation and amortization                                        805          1,389
    Common stock options and warrants issued as consideration for:
       Compensation                                                      213            167
       Patent rights                                                     446              -
    Provision for tooling costs                                           39             69
    Provision for doubtful accounts                                       62             92
    Loss on disposition of fixed assets                                   35              -
    Write down of investment in unconsolidated affiliate (Note 5)          -          2,385
    Preferred stock received for license fees (Note 9)                     -           (850)
    Reserve for note receivable (Note 5)                                   -          1,624
    Beneficial conversion feature on convertible note (Note 7)             -            204
    Amortization of debt discount (Note 7)                                 -             47
    Changes in operating assets and liabilities:
     (Increase) decrease in accounts receivable                         (195)            64
     (Increase) decrease in license fees receivable                      200         (4,265)
     (Increase) decrease in inventories, net                          (2,583)           460
     (Increase) decrease in other assets                                (524)            37
     Increase in accounts payable and accrued expenses                   843          2,351
     Increase (decrease) in other liabilities                           (514)           453
                                                                  -----------    -----------

    Net cash (used in) operating activities                       $   (9,013)    $   (6,566)
                                                                  -----------    -----------

Cash flows from investing activities:
   Capital expenditures                                           $     (462)    $     (136)
   Acquisition of patent rights (Note 6)                                (200)          (900)
   Sale of fixed assets                                                   44              -
   Acquisition of affiliates (Note 5)                                 (4,900)             -
                                                                  -----------    -----------

     Net cash (used in) investing activities                      $   (5,518)    $   (1,036)
                                                                  -----------    -----------

Cash flows from financing activities:
   Proceeds from:
     Convertible notes (net) (Note 7)                             $        -     $    4,000
     Sale of preferred stock (net) (Note 9)                           10,292          4,435
     Sale of common stock (net)                                          352              1
     Purchase of treasury shares                                      (3,078)             -
                                                                  -----------    -----------

     Net cash provided by financing activities                    $    7,566     $    8,436
                                                                  -----------    -----------

Effect of exchange rate changes on cash                           $      (90)    $       31
                                                                  -----------    -----------

Net increase (decrease) in cash and cash equivalents              $   (7,055)    $      865
Cash and cash equivalents - beginning of period                       12,604            529
                                                                  -----------    -----------

Cash and cash equivalents - end of period                         $    5,549     $    1,394
                                                                  ===========    ===========

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

Non-cash transactions:
   Common stock subject to resale guarantee                       $        -     $    1,756
                                                                  ===========    ===========

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 pursuant to instructions and rules of the
Securities and Exchange Commission (the "Commission").  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 and the
nine months  ended  September  30, 1999 are not  necessarily  indicative  of the
results that may be expected for the year ending  December 31, 1999. For further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included in the NCT Group,  Inc. (the "Company" or "NCT") Annual Report
on Form 10-K, for the year ended  December 31, 1998,  filed on March 31, 1999 as
amended by  Amendment  No. 1 thereto  filed on May 3, 1999 and  Amendment  No. 2
thereto filed on May 3, 1999.

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $118.5  million  on a
cumulative  basis through  September 30, 1999.  These losses,  which include the
cost for development of products for commercial use, have been funded  primarily
from (1) the sale of common stock, including the exercise of warrants or options
to purchase  common  stock,  (2) the sale of preferred  stock  convertible  into
common stock,  (3) technology  licensing fees, (4) royalties,  (5) product sales
and (6) engineering and development  funds received from strategic  partners and
customers.

      Cash, cash equivalents and short-term investments amounted to $1.4 million
at  September  30,  1999,  increasing  from $0.5  million at December  31, 1998.
Management  believes that  currently  available  funds will not be sufficient to
sustain the Company for the next 12 months. Such funds consist of available cash
and cash from the exercise of warrants and options and the funding  derived from
technology licensing fees, royalties,  product sales and engineering development
revenue.  Reducing operating expenses and capital expenditures alone will not be
sufficient  and  continuation  as a going concern is dependent upon the level of
realization of funding from technology licensing fees, royalties,  product sales
and engineering and development  revenue,  all of which are presently uncertain.
In the event that  anticipated  technology  licensing fees,  royalties,  product
sales and  engineering  and  development  services are not realized,  management
believes  additional  working  capital  financing must be obtained.  There is no
assurance any such financing is or would become available.

      On January  25,  1999,  the  Company  granted  DistributedMedia.com,  Inc.
("DMC"),  a wholly owned  subsidiary of the Company formed on November 24, 1998,
an exclusive  worldwide  license with respect to all of the  Company's  relevant
patented and unpatented technology relating to DMC products in consideration for
a license fee of $3.0 million (eliminated in consolidation). Such license fee is
to be paid when  proceeds are available  from the sale of DMC common  stock.  In
addition, running royalties will be payable to the Company with respect to DMC's
sales of products  incorporating the licensed technology and its sublicensing of
such  technology.  It is  anticipated  that DMC will issue  shares of its common
stock in  transactions  exempt from  registration  in order to raise  additional
working capital.

      On  February  9, 1999,  NCT Audio  Products,  Inc.  ("NCT  Audio") and New
Transducers Ltd.  ("NXT")  expanded the Cross License  Agreement dated September
27, 1997 to increase  NXT's  fields of use to include  aftermarket  ground based
vehicles and aircraft sound systems.  The expanded  agreement also increased the
royalties  due NCT Audio from NXT to 10% from 6% and increased the royalties due
NXT from NCT  Audio to 7% from 6%.  In  consideration  for  granting  NXT  these
expanded license rights, NCT Audio received licensing fees of $0.5 million. Also
on February 9, 1999, NCT Audio and NXT amended the Master  License  Agreement to
include a minimum  royalty  payment of $160,000 in 1999, to be paid by NCT Audio
to NXT in equal quarterly installments.  The Company has recorded a liability of
$0.1 million at September 30, 1999.

      On June 24, 1999,  the Board of  Directors  approved the issuance of up to
15,000,000  shares of the  Company's  common stock to be used to settle  certain
obligations of the Company. On September 24, 1999, the Company issued 12,005,847
shares  of  common  stock  to  suppliers  and   consultants  to  settle  current
obligations  of $1.8 million and future  obligations of $0.5 million and filed a
Form S-1 resale registration statement with the Commission covering such shares.
The current obligations of $1.8 million are reflected as common stock subject to
resale  guarantee.  On  October  27,  1999,  the  Company  issued an  additional
1,148,973  shares of common stock to suppliers and  consultants to settle future
obligations  of  $0.2  million.  On  October  28,  1999,  the  Company  filed  a
pre-effective amendment to the Form S-1 resale registration statement to include
such additional shares. The registration  statement,  as amended,  also included
those shares of the Company's  common stock that were issued in exchange for NCT
Audio  common  stock to  Balmore  (as  defined  on page  12).  The  registration
statement  (File No.  333-87757)  was declared  effective by the  Commission  on
November 2, 1999.



      On June 24, 1999, NCT Hearing  Products,  Inc. ("NCT  Hearing"),  a wholly
owned  subsidiary  of the  Company,  signed a letter of intent to acquire  sixty
percent (60%) of the common stock of Pro Tech Communications,  Inc. ("Pro Tech")
in exchange for rights to certain NCT Hearing  technology.  Consummation  of the
transaction  is  contingent  upon NCT  Hearing  raising  $2.0  million of equity
financing.

      On August 16, 1999, the Company executed a plan to outsource logistics and
downsize its audio,  hearing and product support groups. The Company reduced its
worldwide work force by  approximately  25%.  Charges  related to this amount to
$0.1 million and were recorded in the third quarter of 1999.

      On September 10, 1999, the Company received subscription agreements in the
amount of $4.0 million for four DMC network affiliate licenses incorporating the
Digital Broadcasting  Station System ("DBSS").  On October 13, 1999, the Company
received $1.0 million.  The Company  anticipates  receipt of the remaining  $3.0
million in the fourth quarter of 1999.

      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, 1999,
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.    Accounts Receivable:

      Accounts receivable comprise the following:

          (thousands of dollars)
                                         December 31,    September 30,
                                             1998            1999
                                         --------------  --------------
   Technology license fees and royalties   $      192      $    4,457
   Engineering and development services           200              99
   Other                                          552             444
   Allowance for doubtful accounts               (228)           (175)
                                         --------------  --------------
       Accounts receivable, net of
       reserves                            $      716      $    4,825
                                         ==============  ==============

      Technology licensing fees included  subscription  agreements in the amount
of $4.0 million (see Note 1 for further details).


3.    Inventories:

      Inventories comprise the following:

          (thousands of dollars)
                                         December 31,    September 30,
                                             1998            1999
                                         --------------  --------------
   Components                              $      745      $      588
   Finished Goods                               3,083           2,824
                                         --------------  --------------
   Gross Inventories                       $    3,828      $    3,412
   Reserve for Obsolete & Slow Moving
    Inventory                                    (508)           (552)
                                         --------------  --------------
       Inventories, Net of Reserves       $     3,320      $    2,860
                                         ==============  ==============

      The reserve for obsolete and slow moving  inventory at September  30, 1999
has increased to $0.6 million  primarily  due to a $0.3 million  charge for slow
moving  hearing  product  inventory  during the first nine months of 1999 net of
applications of reserve.






4.    Stockholders' Equity:

      The changes in stockholders' equity during the nine months ended September
30, 1999, were as follows:



(in thousands)
                -------------------------------------------------------------------------------------------------------------
                                      Accre-                                                Expenses
                           Exchange/  tion/      Net                  Unearned              To Be
                           Conver-    Dividend   Sale     Stock       Compen-               Paid       Transla-
                Balance    sion of    of         of       Subcrip-    satory                With       tion          Balance
                at         Preferred  Preferred  Common   tion        Options/   Net        Common     Adjust-       at
                12/31/98   Stock      Stock      Stock    Receivable  Warrants   Loss       Stock      ment          9/30/99
                -------------------------------------------------------------------------------------------------------------
Series C
Preferred
Stock:
                                                                                       
 Shares                 1        -          -         -        -           -            -         -        -                 1
 Amount         $     702  $     -    $    21    $    -   $    -      $    -     $      -   $     -    $   -         $     723

Series D
Preferred
Stock:
 Shares                 6       (6)         -         -        -           -            -         -        -                 -
 Amount         $   5,240  $(5,273)   $    33    $    -   $    -      $    -     $      -   $     -    $   -         $       -

Series E
Preferred
Stock:
 Shares                11       (6)         -         -        -           -            -         -        -                 5
 Amount         $   3,298  $(3,438)   $ 3,202    $    -   $    -      $    -     $      -   $     -    $   -         $   3,062

Series F
Preferred
Stock:
 Shares                 -        9          -         -        -           -            -         -        -                 9
 Amount         $       -  $   924    $    46    $    -   $    -      $    -     $      -   $     -    $   -         $     970

Common
Stock:
 Shares           156,337   49,549          -         5        -           -            -    12,007        -           217,898
 Amount         $   1,563  $   496    $     -    $    -   $    -      $    -     $      -   $   120    $   -         $   2,179

Treasury
Stock:
 Shares             6,078        2          -         -        -           -            -         -        -             6,080
 Amount         $  (2,963) $  (850)   $     -    $    -   $    -      $    -     $      -   $     -    $   -         $  (3,813)

Additional
Paid-in
Capital         $ 107,483  $13,577    $(3,366)   $4,230   $    -      $    -     $      -   $ 2,165    $   -         $ 124,089

Accumulated
(Deficit)       $(107,704) $     -    $     -    $    -   $    -      $    -     $(10,793)  $     -    $   -         $(118,497)

Cumulative
Translation
Adjustment      $      45  $     -    $     -    $    -   $    -      $    -     $      -   $     -    $  30         $      75

Stock
Subscription
Receivable      $  (4,000) $     -    $     -    $    -   $4,000      $    -     $      -   $     -    $   -         $       -

Expenses
to be
Paid with
Common Stock    $       -  $     -    $     -    $    -   $    -      $    -     $      -   $(2,285)    $   -         $  (2,285)

Unearned
Compensatory
Stock Option    $    (238) $     -    $     -    $    -   $    -      $  134     $      -   $     -     $   -         $    (104)



5.    Other Assets:

      On August 14, 1998, NCT Audio agreed to acquire  substantially  all of the
assets of Top Source  Automotive,  Inc.  ("TSA"),  an  automotive  audio  system
supplier, for a purchase price of $10,000,000 and up to an additional $6,000,000
in possible future cash contingent payments.  On June 11, 1998, NCT Audio paid a
non-refundable   deposit  of  $1,450,000   towards  the  purchase   price.   The
shareholders of Top Source  Technologies,  Inc., TSA's parent company,  approved
the transaction on December 15, 1998.

      NCT Audio then paid Top Source  Technologies  ("TST"),  Inc. $2,050,000 on
July 31, 1998. The money was held in escrow with all of the necessary securities
and  documents  to  evidence  ownership  of 20% of the total  equity  rights and
interests in TSA. When Top Source Technologies, Inc.'s shareholders approved the
transaction,  the  $2,050,000  was  delivered to TSA. In return,  NCT Audio took
ownership of the documentation and securities held in escrow.

      NCT Audio had an exclusive  right, as extended,  to purchase the assets of
TSA through July 15, 1999. Under the terms of the original agreement,  NCT Audio
was  required to pay Top Source  Technologies,  Inc.  $6.5  million on or before
March 31, 1999 to complete the acquisition of TSA's assets. As consideration for
an extension of such  exclusive  right from March 31, 1999 to May 28, 1999,  NCT
Audio agreed to pay Top Source  Technologies,  Inc. a fee of $350,000 consisting
of $20,685 in cash,  $125,000 of NCT Audio's minority  interest in TSA earnings,
and a $204,315 note payable,  due April 16, 1999. If NCT Audio failed to pay the
note by April 16, 1999, (a) the note would begin to accrue interest on April 17,
1999 at the lower of the rate of two times the prime  rate or the  highest  rate
allowable by law; and (b) the $20,685 and $125,000  portion of the extension fee
would no longer be credited toward the $6.5 million purchase  consideration  due
at closing.  If NCT Audio failed to pay the note by April 30, 1999, the $204,315
portion of the extension fee would no longer be credited toward the $6.5 million
closing  amount due. To date, NCT Audio has not paid the note.  Further,  if NCT
Audio failed to close the  contemplated  transaction  by May 28, 1999, NCT Audio
would  forfeit its minority  earnings in TSA for the period June 1, 1999 through
May 30, 2000. In addition,  due to NCT Audio's  failure to close the transaction
by March 31,  1999,  NCT Audio  must pay a penalty  premium of  $100,000  of NCT
Audio's  preferred stock. In exchange for an extension from May 28, 1999 to July
15, 1999, NCT Audio relinquished 25% of its minority equity ownership in TSA. As
a result, NCT Audio now has a 15% minority interest in TSA.

      On or about July 15, 1999, NCT Audio  determined it would not proceed with
the  purchase  of  the  assets  of  TSA,  as  structured,  primarily  due to its
difficulty in raising the requisite cash  consideration.  As a result, NCT Audio
has  reduced  its net  investment  in TSA to $1.2  million,  representing  a 15%
minority interest (net of the above noted penalties and the minority interest in
TSA  earnings),  and recorded a $2.4  million  write down to its  estimated  net
realizable  value at September 30, 1999.  On September  30, 1999,  Onkyo America
purchased  substantially all of the assets of TSA and certain assets of TST used
in the  business  of TSA.  NCT Audio is  seeking a minimum of its pro rata share
(15%) of such consideration less the above noted penalties.

      On August  17,  1998,  NCT Audio  agreed to  acquire  all of the  members'
interest in Phase Audio LLC (doing business as Precision Power,  Inc. or "PPI").
PPI supplies  custom-made  automotive audio systems.  NCT Audio will acquire the
interest in exchange for shares of its common stock having an aggregate value of
$2,000,000.  NCT Audio also agreed to retire $8.5  million of PPI debt,  but NCT
Audio must obtain adequate financing before the transaction can be completed. In
addition,  NCT Audio provided PPI a working capital loan on June 17, 1998 in the
amount of $500,000,  which is evidenced by a demand  promissory  note. On August
18, 1998, NCT Audio provided PPI another  working  capital loan in the amount of
$1,000,000,  which is also  evidenced by a demand  promissory  note.  The unpaid
principal  balance of these  notes  bears  interest at a rate equal to the prime
lending rate plus one percent (1.0%).

      As noted,  the  transaction is contingent on NCT Audio  obtaining  outside
financing to retire the PPI debt. On January 6, 1999,  the PPI members  notified
NCT Audio that, while they remain willing to do the transaction, they may choose
at some point to abandon the transaction  because NCT Audio has not obtained the
financing in a timely  manner.  They also notified NCT Audio that in lieu of the
$2,000,000 in NCT Audio common stock,  they would insist that NCT Audio pay them
that  amount  in cash at any  closing.  To date,  NCT Audio has not been able to
obtain the  financing  to  consummate  this  transaction,  and PPI is  currently
experiencing   significant   organizational   changes  which  have  resulted  in
cancellation of the agreement for NCT Audio to acquire the members'  interest in
PPI.  During the third quarter of 1999,  NCT Audio fully reserved the promissory
note plus interest due from PPI ($1.6 million) but continues  seeking  repayment
of the note. NCT Audio is currently seeking a substitute acquisition.


6.    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,  speech compression and speech  identification and
verification  technologies.  The aggregate value of the patented technologies 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.  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.  IPI received  $596,000 from the
proceeds  of the sale of the  Company's  shares.  The  Company  has  recorded  a
liability of $454,000 at September 30, 1999.

      On March 31, 1999, the Company  signed a license  agreement with Lernout &
Hasupie Speech Products N.V. ("L&H").  The agreement provides the Company with a
worldwide,  non-exclusive,  non-transferable  license to selected L&H technology
for use in NCT's  ClearSpeech(R)  products.  The Company recorded a $0.9 million
patent technology right.

      On  April  12,  1999,  the  Company  granted  a  worldwide  non-exclusive,
non-transferable  license to L&H.  The  agreement  provides  L&H access to NCT's
noise  and  echo  cancellation  algorithms  for  use  in  L&H's  technology.  In
consideration of the Company's grant of a license to L&H, the Company recognized
a non-refundable royalty fee of $0.8 million.

      During  the third  quarter,  L&H and the  Company  agreed  to  offset  the
balances  due  each  other.  Consequently,  the  Company's  balance  due  L&H at
September 30, 1999 is $0.1 million.


7.    Convertible Notes:

      On January 26, 1999,  Carole  Salkind,  spouse of a former director and an
accredited  investor (the "Holder"),  subscribed and agreed to purchase  secured
convertible  notes of the  Company  in an  aggregate  principal  amount  of $4.0
million. A secured  convertible note (the "Note") for $1.0 million was signed on
January 26, 1999, and proceeds were received on January 28, 1999. The Note is to
mature on January 25, 2001 and earn interest at the prime rate as published from
day to day in The Wall Street Journal from the issue date until the Note becomes
due and payable.  The Holder shall have the right at any time on or prior to the
day the Note is paid in full, to convert at any time,  all or from time to time,
any part of the  outstanding  and unpaid  amount of the Note into fully paid and
non-assessable  shares of common stock of the Company at the  conversion  price.
The  conversion  price,  as amended by the parties on September 19, 1999, on the
notes  and any  future  notes,  shall be the  lesser of (i) the  lowest  closing
transaction  price for the common  stock on the  securities  market on which the
common  stock is being  traded,  at any time  during  September  1999;  (ii) the
average of the closing bid prices for the common stock on the securities  market
on which the common stock is being traded for five (5) consecutive  trading days
prior to the date of conversion;  or (iii) the fixed  conversion price of $0.17.
In no event will the conversion  price be less than $0.12 per share. The Company
and Holder  have  agreed to extend the date for the  purchase  of the  remaining
installments of secured  convertible  notes to December 1, 1999. On each of June
4,  1999,  June 11,  1999,  July 2, 1999,  July 23,  1999,  August 25,  1999 and
September  19,  1999,  the  Company  received  proceeds of  $250,000,  $250,000,
$500,000,  $250,000,  $500,000 and $250,000,  respectively,  from the Holder for
other secured  convertible  notes with the same terms and conditions of the Note
described above.  The Company recorded a $0.2 million non-cash  interest expense
for  the  period  ended  September  30,  1999 in  connection  with  the  secured
convertible notes.

      On July 19, 1999, DMC signed a convertible guaranteed term promissory note
("PRG  Note")  with  Production  Resource  Group  ("PRG")  in the amount of $1.0
million.  PRG will provide  lease  financing to DMC for its Sight and  Sound(TM)
systems  (the  "Systems")  and  will  provide   integration,   installation  and
maintenance  services to DMC. DMC received a portion of the PRG Note  ($125,000)
on July 22,  1999.  Of the total  amount,  $750,000 has been  deposited  into an
escrow  account and will be used to pay rental and  installation  costs due from
DMC with respect to the Systems.  Further,  DMC may draw an additional  $125,000
provided  that PRG  continues  to have a good faith  belief that the Systems are
functioning  properly  and  that DMC has  obtained  at  least  one  network-wide
advertising client providing annual  advertising  revenues of at least $250,000.
The PRG Note  matures on July 19, 2001 and earns  interest at ten percent  (10%)
per annum. PRG may convert the PRG Note in whole or in part at its election into
shares of DMC's common stock,  without par value,  at any time during the period
commencing on the date of issuance and ending on the maturity date. DMC also has
the right to lease from PRG additional  Systems with an aggregate value of up to
$9.5 million,  provided that PRG is reasonably satisfied with the success of the
DMC business,  including the technology and economics thereof and its likelihood
of the continued  success.  In connection  with the PRG Note,  PRG was granted a
common stock  warrant  equal to either (i) the number of shares of the Company's
common  stock  which  may  be  purchased  for an  aggregate  purchase  price  of
$1,250,000  at the fair  market  value on July 19,  1999 or (ii) the  number  of
shares  representing  five  percent of the fully paid  non-assessable  shares of
common stock of DMC at the purchase price per share equal to either (x) if a DMC
qualified sale (a sale in one  transaction in which the aggregate sales proceeds
to DMC equal or exceed  $5,000,000)  has closed on or before  December 31, 1999,
the purchase price per share  determined by  multiplying  the price per share of
DMC common stock or security  convertible  into DMC common stock by seventy-five
percent  (75%)  or (y) if a DMC  qualified  sale  has not  closed  on or  before
December 31, 1999, at an aggregate price of $1,250,000.  The Company allocated a
portion of the proceeds to the warrant,  which is being treated as debt discount
($0.4 million) and amortized over the period of the note. The Company recorded a
$47,000  non-cash  interest  expense for the period ended  September 30, 1999 in
connection with the PRG Note.



8.    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, 1998, as amended, for
a  discussion  of this suit.  On May 4, 1999,  the  Company's  Italian  law firm
informed  the  Company  that the  Tribunal  of Milan had  verbally  granted  the
Company's objection to lack of venue and had consequently rejected Mr. Valerio's
claim and awarded the Company  expenses in the amount of  approximately  $7,000.
The Company is awaiting receipt of the official text of the judgement.

      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 Annual Report on Form 10-K for the
fiscal year ended  December  31,  1998,  as amended,  for a  discussion  of this
matter.  There were no material  developments  in this matter  during the period
covered by this report.

      On June 25, 1998,  Mellon Bank FSB filed suit against  Alexander Wescott &
Co., Inc. and the Company in the United States District Court, Southern District
of New York.  Reference is made to the Company's  Annual Report on Form 10-K for
the fiscal year ended  December  31,  1998,  as amended.  There were no material
developments in this matter during the period covered by this report.

      On November  17,  1998,  the Company  and NCT Hearing  filed suit  against
Andrea  Electronics  Corporation in the United States  District  Court,  Eastern
District of New York.  Reference is made to the Company's  Annual Report on Form
10-K for the fiscal year ended  December  31,  1998,  as amended.  There were no
material developments in this matter during the period covered by this report.

      On December 15, 1998,  Balmore  Funds,  S.A.  and Austost  Anstalt  Schaan
("Balmore")  filed suit against the  Company's  subsidiary,  NCT Audio,  and the
Company  in the  Supreme  Court of the  State of New  York,  County of New York.
Reference  is made to the  Company's  Annual  Report on Form 10-K for the fiscal
year ended December 31, 1998, as amended, for a discussion of this matter.

      On October 9, 1999,  the  Company,  NCT Audio,  Balmore,  and LH Financial
agreed,  in principle,  to settle all legal  charges,  claims and  counterclaims
which have individually or jointly been asserted against the parties. On October
9, 1999, pursuant to the NCT Audio stock agreement,  the Company,  NCT Audio and
Balmore  also agreed to exchange  532 shares of NCT Audio  common  stock held by
Balmore into 17,333,334  shares of common stock of the Company.  The issuance of
such shares of common  stock was  ratified by the Board of  Directors on October
22, 1999.

      On September 15, 1999,  certain  former  shareholders  and optionees  (the
"Claimants")  of  Advancel  Logic  Corporation  ("Advancel"),  a majority  owned
subsidiary of the Company,  filed a Demand for  Arbitration  against the Company
with the American  Arbitration  Association  in San  Francisco,  CA. The primary
remedy the Claimants  seek is recision of the Stock  Purchase  Agreement and the
return of the Advancel stock  surrendered  in  conjunction  with the purchase of
Advancel  by the  Company.  The Company  filed a response  and  counterclaim  on
October 13, 1999. In the opinion of management,  after consultation with outside
counsel,  resolution of this Demand for  Arbitration  should not have a material
effect on the Company's financial position or operations.  However, in the event
that the Demand for Arbitration does result in a substantial  judgement  against
the Company,  said judgement could have a material effect on quarterly or annual
operating results.

      The Company believes there are no other patent  infringement  litigations,
matters or unasserted  claims other than the matters  discussed above that could
have a  material  adverse  effect  on the  financial  position  and  results  of
operations.


9.    Common Stock:

      For the  nine-month  period ended  September 30, 1999,  the Company issued
12,273,685  shares  of  the  Company's  common  stock  in  connection  with  the
conversion of the  Company's  Series D Convertible  Preferred  Stock  ("Series D
Preferred  Stock")  issued in the third  quarter of 1998 in a private  placement
exempt from registration  pursuant to Regulation D of the Securities Act of 1933
(the "Securities Act"). Reference is made to the Company's Annual Report on Form
10-K for the fiscal  year ended  December  31,  1998,  as  amended,  for further
discussion.

      For the nine-month period ended September 30, 1999, 57 shares of NCT Audio
Series A Convertible  Preferred Stock,  issued in the third quarter of 1998 in a
private  placement  exempt from  registration  pursuant to  Regulation  D of the
Securities  Act, were  exchanged  for 5,700 shares of Series D Preferred  Stock,
which were  converted  into  11,699,857  shares of the  Company's  common stock.
Reference  is made to the  Company's  Annual  Report on Form 10-K for the fiscal
year ended December 31, 1998, as amended, for further discussion.

      During the  nine-month  period  ended  September  30,  1999,  the  Company
received  gross  proceeds  of $4.0  million  less  expenses  of $0.6  million in
connection  with the Company's  Series E Convertible  Preferred Stock ("Series E
Preferred  Stock") issued in the fourth  quarter of 1998 in a private  placement
exempt from  registration  pursuant to Regulation D of the Securities Act. As of
October 31, 1999,  3,827 shares of the  Company's  Series E Preferred  Stock had
been converted into 26.6 million shares of the Company's common stock. Reference
is made to the  Company's  Annual  Report on Form 10-K for the fiscal year ended
December 31, 1998, as amended, for further discussion.

      On March 31,  1999,  the Company  signed a license  agreement  to exchange
3,600  shares of Series E  Preferred  Stock for four (4) DMC  network  affiliate
licenses  incorporating DBSS. The exchange of shares of Series E Preferred Stock
is in lieu of cash  consideration.  The DBSS  technology was developed by DMC, a
wholly-owned subsidiary of the Company. DMC was incorporated to develop, install
and provide an audio/visual  advertising  medium within  commercial/professional
settings. DBSS schedules advertisers'  customized broadcast messages,  which are
downloaded  via the internet  with the  respective  music genre of choice to the
commercial/professional establishments.

      The Company  anticipates  the sale of such  licenses to  approximate  $1.0
million each based on regional and commercial/professional settings. The Company
has developed  standard license agreements to coincide with its current business
plan and delineate the extent and nature of the rights and duties of the Company
and its licensees. During the three months ended March 31, 1999, the Company, in
accordance  with its revenue  recognition  policy,  realized $2.0 million on the
issuance of such licenses in consideration of the receipt of 3,600 shares of its
Series E Preferred Stock in a related party transaction. During the three months
ended June 30, 1999,  the Company  adjusted  such revenue to $0.9 million  based
upon the  valuation  of  additional  shares of Series E Preferred  Stock  issued
during the three months ended June 30, 1999. As a result, realization of revenue
was  limited to the  related  party's  consideration  representing  the Series E
Preferred Stock.

      On April 13, 1999, the Board of Directors  granted options to purchase 8.6
million  shares  of the  Company's  common  stock  to  certain  officers,  other
employees  and  consultants  of the Company.  Options to purchase 1.8 million of
such shares  vest  immediately.  Options to purchase  6.8 million of such shares
will not become  vested or  exercisable  until the  satisfaction  of  additional
vesting  requirements  based on the passage of time. The foregoing  options were
granted with the exercise price equal to the fair value of the Company's  common
stock on April 13, 1999, or $0.41 per share,  as determined from the closing bid
price as reported by the NASDAQ OTC Bulletin Board.

      At the annual meeting of stockholders of the Company on June 24, 1999, the
stockholders  approved an  amendment  to increase the number of shares of common
stock the Company is authorized to issue from  255,000,000 to 325,000,000.  This
amendment  became  effective  on July 29,  1999,  when  the  Company  filed  the
appropriate amendment to its Certificate of Incorporation with the Office of the
Secretary of State of Delaware.

      On June 24, 1999,  the Board of  Directors  approved the issuance of up to
15,000,000  shares of the  Company's  common stock to be used to settle  certain
obligations of the Company. On September 24, 1999, the Company issued 12,005,847
shares  of  common  stock  to  suppliers  and   consultants  to  settle  current
obligations of $1.8 million and future obligations of $0.5 million.  The current
obligations  of $1.8 million are  reflected  as common  stock  subject to resale
guarantee.  On October 27,  1999,  the Company  issued an  additional  1,148,973
shares of common stock to suppliers and consultants to settle future obligations
of $0.2  million.  On  October  28,  1999,  the  Company  filed a  pre-effective
amendment  to the  Form  S-1  resale  registration  statement  to  include  such
additional shares. The registration  statement,  as amended, also included those
shares of the Company's  common stock that were issued in exchange for NCT Audio
common  stock to Balmore (as  defined on page 15).  The  registration  statement
(File No.  333-87757)  was declared  effective by the  Commission on November 2,
1999.

      On August 10, 1999, the Company entered into a subscription agreement (the
"Series F Subscription  Agreement")  to sell an aggregate  stated value of up to
$12.5  million  (12,500  shares) of Series F  Convertible  Preferred  Stock (the
"Series F Preferred Stock"),  in a private placement pursuant to Regulation D of
the Securities Act, to five unrelated  accredited  investors  through one dealer
(the "1999 Series F Preferred Stock Private  Placement").  The Company  received
$1.0 million for the sale of 8,500 shares of Series F Preferred  Stock having an
aggregate of $8.5 million  stated  value on August 10,  1999.  At the  Company's
election,  the investors may invest up to an additional  $4.0 million in cash or
in kind at a future date.  Each share of the Series F 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 F 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 Series F Subscription Agreement, the Company was required to file a
registration statement ("the Series F Registration Statement") on Form S-1 on or
prior to a date  which is no more than  forty-five  (45) days from the date that
the  Company  has issued a total of 1,000  shares of Series F  Preferred  Stock,
covering the resale of all of the registrable  securities (the "Series F Closing
Date"). The shares of Series F Preferred Stock become convertible into shares of
common stock at any time  commencing  after the earlier of (i)  forty-five  (45)
days  after the  Series F Closing  Date;  (ii) five (5) days  after the  Company
receives  a "no  review"  status  from the SEC in  connection  with the Series F
Registration Statement; or (iii) the effective date of the Series F Registration
Statement.  Each share of Series F Preferred Stock is convertible  into a number
of shares of common stock of the Company as determined  in  accordance  with the
following formula (the "Series F Conversion Formula"):


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

      where

            N           = the  number of days  between  (i) the Series F Closing
                        Date, and (ii) the conversion date.

            Conversion
            Price       = the amount  obtained  by  multiplying  the  Conversion
                        Percentage  (which means 80% reduced by an additional 2%
                        for every 30 days beyond 60 days from the issuance  that
                        the Series F  Registration  Statement has not been filed
                        by the  Company)  in  effect as of the  conversion  date
                        times the average market price for the Company's  common
                        stock  for  the  five  (5)   consecutive   trading  days
                        immediately preceding such date.

      The conversion  terms of the Series F Preferred Stock also provide that in
no event shall the Company be obligated to issue more than 35,000,000  shares of
its common stock in the  aggregate in  connection  with the  conversion of up to
12,500  shares of Series F Preferred  Stock  which may be issued  under the 1999
Series F Preferred Stock Private Placement. The Company is also obligated to pay
a 4% per annum  accretion on the stated value of Series F Preferred  Stock.  The
Company is given the right to pay the  accretion in either cash or common stock.
The Series F  Subscription  Agreement  also  provides  that the Company  will be
required  to make  certain  payments  in the  event  of its  failure  to  effect
conversion  in a timely  manner.  As of the date  hereof,  no shares of Series F
Preferred Stock have been converted to NCT common stock.

      In  connection  with the Series F  Preferred  Stock,  the  Company  may be
obligated to redeem the excess of the stated value over the amount  permitted to
be  converted  into common  stock.  Such  additional  amounts will be treated as
obligations of the Company.  Such obligation will be triggered in the event that
the Company issues 35,000,000 shares on conversion of Series F Preferred Stock.

      At September  30,  1999,  the  aggregate  number of shares of common stock
required to be  reserved  for  issuance  upon the  exercise  of all  outstanding
options and warrants was 38.6 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 the remaining Series C Convertible Preferred Stock was
1.5 million shares.  The Company has also reserved 24.8 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,  0.7 million  shares of common stock
reserved  for the issuance  upon  exchange of the  remaining  Series A Preferred
Stock for Series D Preferred  Stock, 0.2 million shares of common stock reserved
for the  issuance  upon  conversion  of Series E Preferred  Stock,  25.7 million
shares of common stock  reserved for the issuance  upon  conversion  of Series F
Preferred  Stock  and 24.3  million  shares  of common  stock  reserved  for the
issuance upon  conversion  of the secured  convertible  notes.  At September 30,
1999,  the number of shares  available  for the exercise of options and warrants
was 39.2  million  and of the  outstanding  options  and  warrants,  options and
warrants to purchase  24.7 million  shares were  currently  exercisable.  Common
shares issued and issuable  exceed the number of shares  authorized at September
30, 1999.  However,  should  shares of common stock issued reach the  authorized
limit, shares in excess of the limit will be borrowed from the 1992 Plan.






10.   Business Segment Information:

      During  1998,  the Company  adopted  the  Financial  Accounting  Standards
Board's Statement of Financial  Accounting  Standards No. 131, "Disclosure About
Segments  of an  Enterprise  and  Related  Information"  ("SFAS No.  131").  The
provisions  of SFAS No. 131  require  the  Company  to  disclose  the  following
information for each reporting segment:  general  information about factors used
to identify reportable segments,  the basis of organization,  and the sources of
revenues;  information  about reported  profit or loss and segment  assets;  and
reconciliations of certain reported segment information to consolidated amounts.



                                                             (In thousands of dollars)
                                                                       Segment
                                   --------------------------------------------------------------------------------------------
                                                                                  Advancel
                                                     Communi-                     Logic      Total                   Grand
                                   Audio   Hearing   cations    Europe    DMC     Corp       Segments       Other    Total
                                   --------------------------------------------------------------------------------------------
For the nine months ended
September 30, 1999:
                                                                                          
Net Sales - External               $  627  $   549   $  850     $   3    $    -   $ 1,070    $  3,099       $    6   $  3,105
Net Sales - Other Operating
  Segments                             11        -        -       650         -         -         661         (661)         -
License Fees and Royalties            504      156      863         -     4,850     1,100       7,473           36      7,509
Write down of investment in
  Unconsolidated subsidiary        (2,385)       -        -         -         -         -      (2,385)           -     (2,385)
Interest Income, net                  127        -        -         1         -         -         128          (87)        41
Depreciation/Amortization               9        -        -        33         -        12          54        1,335      1,389
Operating Income (Loss)            (8,628)  (2,390)  (1,996)       52     2,586      (397)    (10,773)          20    (10,793)
Segment Assets                      2,580    2,147      171       186     4,935     1,360      11,379        7,916     19,295
Capital Expenditures                    -        -        1         5        11        35          52           84        136

For the nine months ended
September 30, 1998:
Net Sales - External               $  185   $  960   $  616     $  16    $    -   $    72    $  1,849       $   51   $  1,900
Net Sales - Other Operating
  Segments                              1       22        5       693         -         -         721         (721)         -
License Fees and Royalties            275       59        9         -         -         -         343           32        375
Equity in net loss of
  Unconsolidated affiliates -
  net of amortizations                  -        -        -         -         -         -           -            -          -
Interest Income, net                   52        -        -        11         -         -          63          263        326
Depreciation/Amortization               -        -        -        40         -         -          40          765        805
Operating Income (Loss)            (2,594)  (2,297)  (3,201)      (93)        -       (35)     (8,220)         380     (7,840)
Segment Assets                      8,414    3,013      365       226         -       686      12,704        7,688     20,392
Capital Expenditures                  168        -       18        83         -         -         269          193        462


      Audio:

      NCT Audio is engaged in the design, development and marketing of products,
that utilize innovative flat panel transducer technology. The products available
from NCT Audio  include the  Gekko(TM)  flat  speaker and  ArtGekko(TM)  printed
grille collection.  The Gekko(TM) flat speaker is marketed primarily to the home
audio market,  with potential in many other markets,  including the professional
audio systems market, the automotive audio  aftermarket,  the aircraft industry,
other transportation markets and multimedia markets. The principal customers are
end-users,    automotive   original   equipment   manufacturers   ("OEMs")   and
manufacturers of integrated cabin management systems.

      Hearing:

      NCT Hearing designs,  develops and markets active noise reduction  ("ANR")
headset products to the communications  headset market and the telephony headset
market.  The product  lines  include  the  NoiseBuster(R)  product  line and the
ProActive(R)   product  line.  The   NoiseBuster(R)   products  consist  of  the
NoiseBuster  Extreme!(TM),  a consumer  headset,  the NB-PCU, a headset used for
in-flight  passenger  entertainment  systems  and  communications  headsets  for
cellular,  multimedia and telephony.  The ProActive(R) products consist of noise
reduction   headsets   and   communications   headsets   for  noisy   industrial
environments.  The  majority  of  NCT  Hearing's  sales  are in  North  America.
Principal  customers consist of end-users,  retail stores,  OEMs and the airline
industry.

      Communications:

      The   Communications    division   of   the   Company   focuses   on   the
telecommunications   market  and  in  particular  the  hands-free   market.  The
Communications technology includes ClearSpeech(R)-Acoustic Echo Cancellation and
ClearSpeech(R)-Compression.  ClearSpeech(R)-Acoustic  Echo Cancellation  removes
acoustic echoes in hands-free full-duplex  communication  systems.  Applications
for this technology are cellular  telephony,  audio and video  teleconferencing,
computer telephony and gaming and voice recognition.  ClearSpeech(R)-Compression
maximizes  bandwidth  efficiency in wireless,  satellite and intra- and internet
transmissions and creates smaller,  more efficient voice files while maintaining
speech  quality.  Applications  for this  technology  are  intranet and internet
telephony, audio and video conferencing, PC voice and music, telephone answering
devices, real-time multimedia multitasking, toys and games and playback devices.
The  Communications  products  include  the  ClearSpeech(R)-Microphone  and  the
ClearSpeech(R)-Speaker.  The  majority  of  Communications'  sales  are in North
America.   Principal  markets  for  Communications  are  the  telecommunications
industries and principal customers are OEMs, system integrators and end-users.

      Europe:

      The  principal  activity of NCT Europe is the  provision  of research  and
engineering  services in the field of active  sound  control  technology  to the
Company.  NCT Europe  provides  research and  engineering to Audio,  Hearing and
Communications as needed. NCT Europe also provides a marketing and sales support
service to the Company for European sales.

      DMC:

   DMC develops, installs and provides an audio/visual advertising medium within
commercial/professional  settings. DMC currently has outsourced the installation
of flat panel  transducer-based  speakers,  a personal computer containing DMC's
Sight and Sound DBSS software, telephone access to the internet,  amplifiers and
related  components.   The  DBSS  software  schedules  advertisers'   customized
broadcast messages,  which are downloaded via the internet,  with the respective
music  genre  choice  to the  commercial/professional  establishments.  DMC  has
focused on four  vertical  markets  for  initial  network  development:  health,
fitness,  education and hospitality.  DMC will also develop private networks for
large customers with multiple  outlets such as large fast food chains and retail
chains.

      Advancel Logic Corporation:

      Advancel , acquired by the Company on September 4, 1998,  is a participant
in the native  Java(TM)  (Java(TM)  is a trademark  of Sun  Microsystems,  Inc.)
embedded  microprocessor  market.  The  purpose of the  Java(TM)  platform is to
simplify  application  development by providing a platform for the same software
to run on many different  kinds of computers and other smart  devices.  Advancel
has been developing a family of processor cores, which will execute instructions
written in both Java  bytecode  and C/C++  significantly  enhancing  the rate of
instruction execution,  which opens up many new applications.  The potential for
applications  consists of the next  generation  home  appliances  and automotive
applications,  smartcards for a variety of applications, hearing aids and mobile
communications devices.

      Other:

      The  Net  Sales  -  Other  Operating   Segments   primarily   consists  of
inter-company  sales and  items  eliminated  in  consolidation.  Segment  assets
consist primarily of corporate assets.


ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999

      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 important factors
listed below, 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  1999 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 34% of the  Company's
revenues  in 1998;  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,  as well as
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.  This is reflected in the
first nine  months of 1999,  where 71% of the  Company's  revenue  has been from
licensing  fees and royalties,  17% from product sales and 12% from  engineering
and development  services.  There can be no assurance that 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 follow  describe the current
status of the Company's available cash resources.

      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 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, 1999,  its operating
revenues,  including technology licensing fees and royalties,  product sales and
engineering and development  services,  have consisted of  approximately  24% in
product sales, 38% in engineering and development services and 38% in technology
licensing fees and royalties.

      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 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   NoiseBuster(R)   headsets,
Clearspeech(R)  products and the Gekko(TM)  flat  speakers in 1999.  The Company
presently  sells  products  through  four 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;
Ultra  Electronics,  Limited  ("Ultra") is installing  aircraft  cabin  quieting
systems in turboprop  aircraft;  and Oki Electric Industry Co., Ltd. ("Oki") has
incorporated  the  Company's  Clearspeech(R)  noise  cancellation  algorithm for
integration into large-scale  integrated  circuits for communications  products.
The  Company  is  entitled  to  receive  royalties  from  Walker on its sales of
industrial silencers, from Ultra on its sales of aircraft cabin quieting systems
and from Oki on its  sales  of  communications  products.  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 other major
carriers for integrated noise cancellation active-ready passenger headsets.

      Product  revenues  for the nine months ended  September  30, 1998 and 1999
were:



                                               PRODUCT REVENUES
                                             (thousands of dollars)

                     Three Months Ended September 30,         Nine Months Ended September 30,
                    ----------------------------------       ---------------------------------
                       Amount          As a % of Total          Amount         As a % of Total
                    -------------      ---------------       -------------     ---------------
  Product           1998     1999       1998     1999        1998     1999      1998     1999
  -------           ----     ----       ----     ----        ----     ----      ----     ----
                                                                  
Headsets            $216     $116        39.4%    20.2%      $  977   $  524     60.6%    29.1%
Communications       215      184        39.4%    32.1%         428      647     26.5%    35.9%
Audio                101      282        18.4%    49.1%         186      637     11.5%    35.3%
Other                 16       (8)        2.8%    (1.4%)         22       (6)     1.4%    (0.3%)
                    ----     ----       -----    -----       ------   ------    -----    -----
   Total            $548     $574       100.0%   100.0%      $1,613   $1,802    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  February  9,  1999,  NCT Audio  and NXT  expanded  the  Cross  License
Agreement  dated  September 27, 1997 to increase  NXT's fields of use to include
aftermarket  ground  based  vehicles and aircraft  sound  systems.  The expanded
agreement also increased the royalties due NCT Audio from NXT to 10% from 6% and
increased the  royalties due NXT from NCT Audio to 7% from 6%. In  consideration
for granting NXT these expanded  licensing rights,  NCT Audio received licensing
fees of $0.5  million.  Also on February 9, 1999,  NCT Audio and NXT amended the
Master  License  Agreement to include a minimum  royalty  payment of $160,000 in
1999,  to be paid by NCT  Audio  to NXT in  equal  quarterly  installments.  The
Company's liability to NXT was $0.1 million at September 30, 1999.

      On March 31, 1999, the Company  signed a license  agreement with Lernout &
Hasupie Speech Products N.V. ("L&H").  The agreement provides the Company with a
worldwide,  non-exclusive,  non-transferable  license to selected L&H technology
for use in NCT's  ClearSpeech(R)  products.  The Company recorded a $0.9 million
patent technology right.

      On  April  12,  1999,  the  Company  granted  a  worldwide  non-exclusive,
non-transferable  license to L&H.  The  agreement  provides  L&H access to NCT's
present  and  future  noise and echo  cancellation  algorithms  for use in L&H's
technology.  In  consideration  of the Company's  grant of a license to L&H, the
Company recognized a non-refundable royalty fee of $0.8 million.

      On August 16, 1999, the Company executed a plan to outsource logistics and
downsize its audio,  hearing and product support groups. The Company reduced its
worldwide work force by  approximately  25%.  Charges  related to this amount to
$0.1 million and were recorded in the third quarter of 1999.

      On September 10, 1999, the Company received subscription agreements in the
amount of $4.0 million for four DMC network affiliate licenses incorporating the
DBSS.  On October  13,  1999 the  Company  received  $1.0  million.  The Company
anticipates receipt of the remaining $3.0 million in the fourth quarter of 1999.

      Management  believes that currently available funds will not be sufficient
to sustain the Company for the next 12 months.  Such funds  consist of available
cash and cash from the  exercise of warrants and  options,  the funding  derived
from  technology  licensing fees,  royalties,  product sales and engineering and
development revenue.  Reducing operating expenses and capital expenditures alone
will not be sufficient and continuation as a going concern is dependent upon the
level of  realization  of funding from  technology  licensing  fees,  royalties,
product  sales  and  engineering  and  development  revenue,  all of  which  are
presently  uncertain.  In the event that anticipated  technology licensing fees,
royalties,  product sales,  and  engineering  and  development  services are not
realized,  then management believes additional working capital financing must be
obtained. There is no assurance any such financing is or would become available.
(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 1999  were  $10.6  million
compared  to $2.3  million  for the same  period in 1998,  an  increase  of $8.3
million or 366%.  The increase is  attributable  to license fees of $4.9 million
for DBSS technology and total revenue  recognized from  STMicroelectronics  S.A.
("ST") of $2.2 million.

      Consistent with the Company's  objectives,  technology  licensing fees and
royalties  increased  to $7.5 million in the first nine months of 1999 from $0.4
million for the same period in 1998, an increase of $7.1 million,  primarily due
to a $0.9 million  prepaid  royalty and a $0.2  million  license fee from ST and
$4.9  million of DBSS  license  fees.  The DBSS  license  includes the rights to
exploit the DBSS technology in a specific  geographical  area within one of four
networks.  The technology  includes hardware,  software,  rights to practice the
intellectual  property and the license to deliver  music along with  advertising
content.  The Company  anticipates the sale of such licenses to approximate $1.0
million each based on regional and commercial/professional  settings. During the
three months ended March 31, 1999, the Company,  in accordance  with its revenue
recognition policy,  realized only $2.0 million on the issuance of such licenses
in consideration of the receipt of 3,600 shares of its Series E Preferred Stock.
During the three months ended June 30, 1999,  the Company  adjusted such revenue
to $0.9 million, due to the valuation of additional shares of Series E Preferred
Stock issued during the period.  During the third  quarter of 1999,  the Company
received  subscription  agreements  in the amount of $4.0  million  for four DMC
network affiliate licenses.

      The Company continues to realize  royalties from other existing  licensees
including  Ultra,  Oki and  suppliers  to United  Airlines  and other  carriers.
Royalties  from these and other  licensees are expected to account for a greater
share of the Company's revenue in future periods.

      Product sales  increased to $1.8 million for the first nine months of 1999
from $1.6  million for the same period in 1998,  an increase of $0.2  million or
12%, primarily  reflecting  increased sales of ClearSpeech(R) and Gekko(TM) flat
speakers.  Primarily due to an agreement with ST,  engineering  and  development
services  have  increased to $1.3 million  compared to $0.3 million for the same
period in 1998.

      Cost of product  sales was $1.7  million for the first nine months of 1999
versus $1.3 million for the same period in 1998,  an increase of $0.4 million or
37%.  The  increase in 1999 was  primarily  due to a reserve of $0.3 million for
slow moving  hearing  product  inventory,  a reserve of $0.1 million for tooling
used in the  production of NCT Audio's  subwoofers  and royalty  expense of $0.3
million.  Product  margin  was 5% for the first nine  months of 1999  versus 22%
during the same  period in 1998 due to the above  noted  inventory  reserve  and
royalty expenses. Cost of engineering and development services increased to $1.7
million  for the first nine  months of 1999  versus  $0.2  million  for the same
period in 1998,  due to the agreement  with ST. The gross margin on  engineering
and  development  services was a loss of (28%) for the first nine months of 1999
compared to 33% during the same period in 1998 due to the recording of a reserve
for estimated expenses to complete the ST project.

      Selling,  general and administrative expenses for the first nine months of
1999 were $8.0  million  versus $7.6  million  for the same  period in 1998,  an
increase of $0.4 million or 5%,  primarily due to an increase in litigation  and
patent expenses.

      Research and  development  expenditures  for the first nine months of 1999
were $5.1 million  versus $4.7 million for the same period in 1998,  an increase
of $0.4  million or 8%,  primarily  due to costs  attributable  to  Advancel,  a
subsidiary of the Company  acquired in September 1998. The Company  continues to
focus on products  utilizing its hearing,  audio,  communications and microphone
technologies,  products which have been developed within a short time period and
are targeted for rapidly emerging markets.


      LIQUIDITY AND CAPITAL RESOURCES

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $118.5  million  on a
cumulative  basis through  September 30, 1999.  These losses,  which include the
costs for development of products for commercial use, have been funded primarily
from (1) the sale of common stock, including the exercise of warrants or options
to purchase  common  stock,  (2) the sale of preferred  stock  convertible  into
common stock, (3) technology  licensing fees, (4) royalties,  (5) product sales,
and (6) engineering and development  funds received from strategic  partners and
customers.

      Management  believes that currently available funds will not be sufficient
to sustain the Company for the next 12 months.  Such funds  consist of available
cash and cash from the  exercise of warrants and  options,  the funding  derived
from  technology  licensing fees,  royalties,  product sales and engineering and
development revenue.  Reducing operating expenses and capital expenditures alone
will not be sufficient and continuation as a going concern is dependent upon the
level of  realization  of funding  from  technology  licensing  fees,  royalties
product  sales  and  engineering  and  development  services,  all of which  are
presently  uncertain.  In the event that anticipated  technology licensing fees,
royalties,  product  sales and  engineering  and  development  services  are not
realized,  then management believes additional working capital financing must be
obtained. There is no assurance any such financing is or would become available.

      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, 1999, about the
Company's ability to continue as a going concern.

      At September  30, 1999,  cash was $1.4  million.  Restricted  cash of $0.8
million was  attributed to the proceeds from the PRG Note which is restricted to
rental and  installation  costs of DBSS Systems.  The remaining  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.

      On January 6, 1999,  NASDAQ notified the Company that it was delisting the
Company's  stock at the close of trading  that day.  On January  20,  1999,  the
Company  requested a review of the delisting  decision.  On August 9, 1999,  the
NASDAQ Review Counsel denied that appeal. Thus, NCT's common stock will continue
to be listed on the OTC Bulletin Board.

      The Company's  working capital  increased to $2.3 million at September 30,
1999,  from a deficit of $(1.2) million at December 31, 1998.  This $3.5 million
increase was primarily due to the Company's  receipt of subscription  agreements
in  the  amount  of  $4.0  million  for  four  DMC  network  affiliate  licenses
incorporating DBSS during the third quarter of 1999.

      During  the  first  nine  months of 1999,  the net cash used in  operating
activities  was  $6.6  million,  compared  to $9.0  million  used  in  operating
activities  during the same period of 1998.  The  decrease  of $2.4  million was
primarily due to the write down of the estimated  net  realizable  investment in
TSA, the reserve recorded on the promissory note due from PPI and an increase in
accrued legal expenses offset by the $4.0 million for four DMC network affiliate
licenses incorporating DBSS recorded in the third quarter of 1999.

      Net  inventory  decreased  during  the first  nine  months of 1999 by $0.5
million,  primarily  due to a $0.3 million  increase in reserves for slow moving
hearing product inventory.

      The net cash  provided by financing  activities  amounted to $8.4 million,
primarily due to the $4.0 million  convertible notes (see Note 7 - "Notes to the
Condensed  Consolidated  Financial  Statements"  for further  details)  and $4.4
million net proceeds from the Series E Preferred  Stock financing and the Series
F Preferred Stock  financing (see Note 9 - "Notes to the Condensed  Consolidated
Financial Statements" for further details).

      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, 1999,  and no other material  commitments  are
anticipated in the near future.


      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 December 1, 1999.

                                    PART II

                                OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

      For discussion of legal proceedings,  see Note 8 - "Notes to the Condensed
Consolidated Financial Statements" which is included herein.

ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS

      Recent Sales of Unregistered Securities.

      (a)  Securities  Sold.  On August 10,  1999,  the Company  entered  into a
      subscription  agreement  to  sell  an  aggregate  stated  value  of  up to
      $12,500,000  (12,500  shares) of Series F Preferred  Stock.  On August 10,
      1999, the Company issued and sold 8,500 shares of Series F Preferred Stock
      having an aggregate stated value of $8,500,000.

      (b)  Purchasers.  The purchasers of the 8,500 shares of Series F Preferred
      Stock were:

                  Sovereign Partners, LP
                  Dominion Capital Fund, Ltd.
                  Atlantis Capital Fund, Ltd.
                  Canadian Advantage, Limited Partnership
                  The Endeavour Capital Fund, S.A.

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

      (c) Consideration. The aggregate offering price for 8,500 shares of Series
      F Preferred  Stock having an  aggregate  stated  value of  $8,500,000  was
      $1,000,000.

      (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  F
      Preferred Stock,  each of the five purchasers is an "accredited  investor"
      as defined under Regulation D.

      (e) Terms of  Conversion.  The shares of Series F Preferred  Stock  became
      convertible  into shares of common stock of the Company on  September  24,
      1999.  Each share of Series F 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 amount  obtained  by  multiplying  the  Conversion
                        Percentage  (which means 80% reduced by an additional 2%
                        for every 30 days beyond 60 days from the issuance  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.

      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 F Preferred Stock.

      The conversion  terms of the Series F Preferred Stock also provide that in
      no event  shall the  Company be  obligated  to issue more than  35,000,000
      shares  of its  Common  Stock  in the  aggregate  in  connection  with the
      conversion of up to 12,500 shares of Series F Preferred Stock.





ITEM 6.     EXHIBITS

(a)   Exhibits

      Exhibit 4(i)      Certificate of Designations, Preferences and Rights
                        of Series F  Convertible  Preferred  Stock of NCT Group,
                        Inc.  filed on  September  8, 1999 in the  Office of the
                        Secretary of State of the State of Delaware incorporated
                        by   reference   to  Exhibit   4(i)  of  the   Company's
                        Registration  Statement  on Form S-1  (Registration  No.
                        333-87757)  filed on September  24, 1999,  as amended by
                        Amendment No. 1 thereto filed on October 28, 1999.

      Exhibit 4(j)      Term  Sheet  -  Share  Exchange,  incorporated  by
                        reference to Exhibit 4(j) of the Company's  Registration
                        Statement on Form S-1 (Registration No. 333-87757) filed
                        on  September  24, 1999,  as amended by Amendment  No. 1
                        thereto filed on October 28, 1999.

      Exhibit 10        License Agreement dated January 25, 1999, between NCT
                        Group, Inc. and DistributedMedia.com, Inc.

      Exhibit 27        Financial Data Schedule.

      Exhibit 99(h)     Term Sheet - Litigation  Settlement,  incorporated
                        by   reference  to  Exhibit   99(h)  of  the   Company's
                        Registration  Statement  on Form S-1  (Registration  No.
                        333-87757)  filed on September  24, 1999,  as amended by
                        Amendment No. 1 thereto filed on October 28, 1999.




                                   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 and Chief Executive Officer


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

Dated:  November 12, 1999