NCT GROUP INC
10-Q/A, 2000-08-21
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: INDIANA UNITED BANCORP, 10-Q, EX-27, 2000-08-21
Next: NCT GROUP INC, 10-Q/A, EX-27, 2000-08-21




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


                                   FORM 10-Q/A

               /X/ AMENDMENT NO. 1 TO QUARTERLY REPORT PURSUANT TO
           SECTION 13 OR 15 (d) OFTHE SECURITIES EXCHANGE ACT OF 1934



FOR THE QUARTERLY PERIOD ENDED              March 31, 2000

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

                                NCT Group, Inc.
--------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)

       Delaware                                           59-2501025
--------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)


20 Ketchum Street, Westport, Connecticut                          06880
--------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)

(203) 226-4447
--------------------------------------------------------------------------------
(Registrant's telephone number, including area code)


<PAGE>


                                     PART I

                              FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
                                                       (in thousands except per
                                                            share amounts)
                                                           Three Months Ended
                                                                March 31,
                                                       -------------------------
                                                           1999           2000
                                                       -----------     ---------
REVENUES:                                                               (Note 1)
   Technology licensing fees and royalties              $  2,722       $   256
   Product sales, net                                        652           312
   Engineering and development services                      809             -
                                                       -----------     ---------
          Total revenues                                $  4,183       $   568
                                                       -----------     ---------

COSTS AND EXPENSES:
   Cost of product sales                                $    434       $   623
   Cost of engineering and development services              508             -
   Selling, general and administrative                     2,985         1,192
   Research and development                                1,713           967
   Equity in net loss of unconsolidated affiliates
     (net of amortization of goodwill of $191)               103             -
   Other (income)/expense                                      -         3,073
   Interest (income)/expense                                 (24)        1,166
                                                       -----------     ---------
          Total costs and expenses                      $  5,719       $ 7,021
                                                       -----------     ---------

NET LOSS                                                $ (1,536)      $(6,453)

   Common stock preferential return                     $      -       $    53
   Preferred stock dividend requirement                    5,561           666
   Accretion of difference between carrying amount
      and redemption amount of redeemable
      preferred stock                                        159            39
                                                       -----------     ---------

NET LOSS ATTRIBUTABLE TO
COMMON STOCKHOLDERS                                     $ (7,256)      $(7,211)
                                                       ===========     =========

Basic and diluted loss per share                        $  (0.05)        (0.03)

Weighted average common shares outstanding -
   basic and diluted                                     158,504       271,580
                                                       ===========     =========

NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(in thousands, unaudited)                              (in thousands of dollars)
                                                           Three Months Ended
                                                                March 31,
                                                       -------------------------
                                                          1999           2000
                                                       -----------     ---------
NET LOSS                                                $ (1,536)      $(6,453)

Other comprehensive income/(loss):
   Currency translation adjustment                            24           (50)
                                                       -----------     ---------

COMPREHENSIVE LOSS                                      $ (1,512)       (6,503)
                                                       ===========     =========

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


<PAGE>









NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Note 1)         (in thousands of dollars)
                                                     December 31,     March 31,
ASSETS (Note 7)                                          1999           2000
                                                    --------------  ------------
Current assets:                                                      (Unaudited)
     Cash and cash equivalents (Note 1)              $   1,126       $   1,372
     Restricted cash (Note 7)                              667             612
     Accounts receivable, net (Note 2)                     237           3,922
     Inventories, net (Note 3)                           2,265           1,836
     Other current assets                                  152             210
                                                    --------------  ------------
                     Total current assets            $   4,447       $   7,952

Property and equipment, net                                449             380
Goodwill, net                                            3,497           3,314
Patent rights and other intangibles, net                 2,296           2,150
Other assets (Note 5)                                    2,688           2,655
                                                    --------------  ------------
                                                     $  13,377       $  16,451
                                                    ==============  ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                $   3,647       $   2,538
     Accrued expenses                                    3,189           2,328
     Accrued payroll, taxes and related expenses            64              86
     Other liabilities (Note 6)                            807             893
     Current maturities of convertible notes (Note 7)        -           1,015
     Deferred revenue (Note 1)                              21           1,354
                                                    --------------  ------------
                     Total current liabilities       $   7,728       $   8,214
                                                    --------------  ------------

Long term liabilities:
     Convertible notes and accrued interest (Note 7) $   4,107           3,939
     Deferred revenue (Note 1)                               -           2,611
                                                    --------------  ------------
                     Total long term liabilities     $   4,107       $   6,550
                                                    --------------  ------------

Commitments and contingencies

Common stock subject to resale guarantee (Note 9)    $   1,592             965
                                                    --------------  ------------
Minority interest in consolidated subsidiary
  Preferred stock in subsidiary, $.10 par value,
   1,000 shares authorized, issued and outstanding,
   3 and 0 shares, respectively (redemption amount
   $317,162 and $0, respectively)                    $     317               -
                                                    --------------  ------------

Stockholders' equity/(deficit) (Note 4)
Preferred stock, $.10 par value, 10,000,000 shares
 authorized
  Series F preferred stock, 4,715 and 3,510 shares
   issued and outstanding, respectively(redemption
   amount $4,789,407 and $3,598,840, respectively)   $  2,790         $  2,106
  Series G preferred stock, issued and outstanding,
   0 and 1,254 shares, respectively (redemption
   amount $0 and $1,257,023, respectively)                  -              974

Common stock, $.01 par value, authorized 325,000,000
  shares; issued 268,770,739 and 281,146,986 shares,
  respectively                                          2,688            2,812

Additional paid-in-capital                            130,865          137,825
Unearned portion of compensatory stock, warrants
  and options                                             (55)             (51)
Expenses to be paid with common stock                  (1,282)            (617)
Accumulated deficit                                  (131,475)        (137,928)
Cumulative translation adjustment                          65               15
Stock subscriptions receivable                         (1,000)          (1,451)
Treasury stock (6,078,065 shares of common stock)      (2,963)          (2,963)
                                                    --------------  ------------
           Total stockholders' equity/(deficit)      $   (367)             722
                                                    --------------  ------------
                                                     $ 13,377           16,451
                                                    ==============  ============
The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.



<PAGE>




NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)                                          (in thousands of dollars)
                                                   Three months ended March 31,
                                                 -------------------------------
                                                      1999              2000
                                                  -------------     ------------
                                                                      (Note 1)
Cash flows from operating activities:
   Net (loss)                                     $   (1,536)       $   (6,453)
   Adjustments to reconcile net loss to net cash
    (used in) operating activities:
      Depreciation and amortization                      362               402
   Common stock and options issued as consideration
     for:
       Compensation                                       54                 5
       Operating expenses                                  -                25
    Provision for tooling costs                            6                 -
    Provision for inventory                                -               250
    Provision for doubtful accounts                       27                10
    Equity in net loss of unconsolidated affiliates,
      net of amortization of goodwill of $191           (103)                -
    Preferred stock received for license fees         (2,000)                -
    Impairment of goodwill (Note 10)                       -             3,073
    Discount on beneficial conversion feature on
      convertible note (Note 7)                            -             1,000
    Changes in operating assets and liabilities:
      (Increase) in accounts receivable                 (802)           (3,695)
      (Increase) decrease in inventories, net           (164)              176
      Decrease in other assets                            20                36
      Increase (decrease) in accounts payable and
        accrued expenses                                 976            (1,608)
      Increase in other liabilities and
        deferred revenue                                 298             3,865
                                                    -------------   ------------

    Net cash (used in) operating activities         $ (2,862)        $  (2,914)
                                                    -------------   ------------

Cash flows from investing activities:
   Capital expenditures                             $    (12)        $      (5)
   Decrease in restricted cash                             -                55
   Deferred charges                                        -               (61)
   Acquisition of affiliates (Note 5)                   (154)                -
                                                    -------------   ------------

      Net cash (used in) investing activities       $   (166)        $     (11)
                                                    -------------   ------------
Cash flows from financing activities:
   Proceeds from:
      Convertible notes (net) (Note 7)              $  1,000         $   1,000
      Sale of preferred stock (net) (Note 10)          1,799               966
      Proceeds from common stock subject to
       resale (Note 9)                                     -               620
      Exercise of stock options (net)                      1               631
                                                    -------------   ------------

      Net cash provided by financing activities     $  2,800         $   3,217
                                                    -------------   ------------

Effect of exchange rate changes on cash             $     28         $     (46)
                                                    -------------   ------------

Net increase (decrease)in cash and cash
  equivalents                                       $   (200)        $     246
Cash and cash equivalents - beginning of period          529             1,126
                                                    -------------   ------------

Cash and cash equivalents - end of period           $    329         $   1,372
                                                    =============   ============


Cash paid for interest                              $      -         $       -
                                                    =============   ============


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



<PAGE>


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 "SEC"). Accordingly, they do not include
all of the information and footnotes required by generally  accepted  accounting
principles for complete financial statements. In the opinion of management,  all
adjustments  (consisting of normal recurring accruals and certain adjustments to
reserves and allowances)  considered necessary for a fair presentation have been
included.  Operating  results for the three  months ended March 31, 2000 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2000. 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, 1999,
filed on April 14, 2000.

     The Company has  incurred  substantial  losses  from  operations  since its
inception,  which  have been  recurring  and  amounted  to $137.9  million  on a
cumulative  basis through March 31, 2000.  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.

     During the  second  quarter of 2000,  retroactive  to January 1, 2000,  the
Company adopted the accounting policies of SEC Staff Accounting Bulletin No. 101
"Revenue  Recognition  in Financial  Statements"  ("SAB 101").  Adopting SAB 101
effective  January 1, 2000,  requires that the Company restate its first quarter
2000 revenues,  deferring  recognition of $3.9 million of previously  recognized
license fees.  Such deferred  revenue will now be recognized over the next three
years in accordance with the Company's interpretation of SAB 101.

     On March 7, 2000, the Company and  DistributedMedia.com,  Inc.  ("DMC"),  a
wholly owned  subsidiary of the Company,  signed an agreement to license the use
of Digital Broadcasting Station Software ("DBSS") systems and related technology
in two  station  areas in the New York DMA  territory  to Eagle  Assets  Limited
("Eagle").  The amount of the license fee was $1.0 million for each station.  At
March 31, 2000,  the Company  recorded a receivable of $2.0 million and deferred
revenue of $1.9 million (as noted above).  On April 6, 2000 the Company received
$0.5  million.  An  additional  $0.5  million is  payable  within 90 days of the
signing of the agreement and a promissory  note for $1.0 million is to be issued
and paid within twelve months of the signing of the agreement.  The Company also
granted  Eagle the option to purchase in its  entirety a 5% interest of the then
outstanding  equity of DMC, on a fully diluted basis, at an exercise price equal
to the  lesser of (i) $3.0  million  or (ii) at any given  closing  of a sale of
equity  interests  in DMC at a price equal to 80% of the total fair market value
of the total outstanding equity attributed to DMC at such closing,  as evidenced
by the price paid for such equity interests,  multiplied by 5%. The Company also
granted  Eagle a single option to purchase a  non-exclusive  license from DMC to
use the DBSS in two  additional  station areas in the New York DMA territory for
$1.0 million each.

     On March 30,  2000,  the Company and DMC signed an agreement to license the
use of DBSS  systems  and related  technology  in Israel to  Brookepark  Limited
("Brookepark").  The amount of the license fee was $2.0 million and was recorded
as deferred  revenue at March 31, 2000 (as noted above).  On March 30, 2000, the
Company  received $0.5 million.  At March 31, 2000, the Company  recorded a $1.5
million receivable.  An additional $0.5 million is payable within 90 days of the
signing of the agreement and a promissory  note for $1.0 million is to be issued
and paid within twelve months of the signing of the agreement.  The Company also
granted  Brookepark options to purchase an exclusive license from DMC to use the
DBSS in each of the remaining  Middle East  countries for $2.0 million each. The
Company  shall  have the  right to  terminate  any such  unexercised  option  to
purchase an  additional  license by entering  into a separate  agreement  with a
third party for  licensing  of the DBSS system or  technology  in any one of the
remaining Middle East countries. Brookepark will receive a 50% commission on all
cash  received by DMC upon the execution of any agreement for the license of the
DBSS system  entered into by DMC in any of the remaining  Middle East  countries
for which Brookepark was the originator of the placement of the license.

     Cash, cash equivalents and short-term  investments amounted to $1.4 million
at March 31, 2000, increasing from $1.1 million at December 31, 1999. Management
believes that  currently  available  funds will not be sufficient to sustain the
Company at  present  levels for the next 12  months.  The  Company's  ability to
continue  as a going  concern is  dependent  on funding  from  several  sources,
including  available cash,  cash from the exercise of warrants and options,  and
cash inflows generated from the Company's revenue sources:  technology licensing
fees and royalties, product sales, and engineering and development services. The
level of realization of funding from the Company's  revenue sources is presently
uncertain.   In  the  event  that  anticipated  technology  licensing  fees  and
royalties,  product  sales,  and  engineering  and  development  services do not
generate  sufficient  cash,   management  believes  additional  working  capital
financing must be obtained. There is no assurance any such financing is or would
become available.

     In the event  that  funding  from  internal  sources is  insufficient,  the
Company would have to  substantially  cut back its level of spending which could
substantially curtail the Company's  operations.  These reductions could have an
adverse  effect on the  Company's  relations  with its  strategic  partners  and
customers. Uncertainty exists about the adequacy of current funds to support the
Company's  activities  until positive cash flow from operations can be achieved,
and uncertainty exists about the availability of financing from other sources to
fund any cash deficiencies. See Note 10 with respect to recent financing.

     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 March 31, 2000, 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.


<PAGE>


2.      Accounts Receivable:

        Accounts receivable comprise the following:

       (thousands of dollars)
                                               December 31,         March 31,
                                                   1999               2000
                                             ----------------   ----------------
Technology license fees and royalties           $      -          $    3,685
Engineering and development services                  33                  33
Other                                                287                 297
Allowance for doubtful accounts                      (83)                (93)
                                             ----------------   ----------------
    Accounts receivable, net                    $    237          $    3,922
                                             ================   ================

     Technology licensing fees receivable included DMC license agreements in the
amount of $3.5 million (see Note 1 for further details).


3.      Inventories:

        Inventories comprise the following:

        (thousands of dollars)
                                                   December 31,      March 31,
                                                      1999               2000
                                                  --------------   -------------
   Components                                      $    360         $     341
   Finished goods                                     2,434             2,274
                                                  --------------   -------------
   Gross inventories                               $  2,794         $   2,615
   Reserve for obsolete & slow moving inventory        (529)             (779)
                                                  --------------   -------------
       Inventories, net of reserves               $   2,265         $   1,836
                                                  ==============   =============

     The reserve for  obsolete  and slow moving  inventory at March 31, 2000 has
increased to $0.8 million primarily due to a $0.3 million charge for slow moving
hearing  product  inventory  during  the  first  three  months  of 2000,  net of
applications of reserve.


<PAGE>



4.      Stockholders' Equity:
<TABLE>
<CAPTION>

     The changes in stockholders' equity during the three months ended March 31, 2000, were as follows:

(inthousands)
             --------  ---------  ----------  -----------  --------  ------------  ----------  -----  ---------  --------  ---------
                                                                                    Unearned          Expenses
                                               Accretion/     Net                   Compen-            To be     Transla-
             Balance     Sale      Exchange/   Dividend      Sale      Stock        satory              paid      tion     Balance
               at         of      Conversion      of          of     Subscription   Options/    Net     With     Adjust-      At
             12/31/99  Preferred      of       Preferred    Common   Receivable     Warrants   Loss    Common     ment     3/31/00
                         Stock     Preferred     Stock       Stock                                      Stock
                                    Stock
             --------  ---------  ----------  -----------  --------  ------------  ----------  -----  ---------  --------  ---------
<S>          <C>        <C>        <C>        <C>           <C>        <C>          <C>       <C>     <C>        <C>     <C>
Series F
Preferred
Stock:
Shares               5        -          (1)         -           -             -           -       -        -         -          4
Amount       $   2,790  $     -    $   (719)  $     35      $    -     $       -    $      -  $    -  $     -    $    -  $   2,106

Series G
Preferred
Stock:
Shares               -        1           -           -          -             -           -       -        -         -          1
Amount       $       -  $   971    $      -   $       3     $    -     $       -    $      -  $    -  $     -    $    -  $     974

Common
Stock:
Shares         268,771        -      11,413           -        963             -           -       -        -         -    281,147
Amount       $   2,688  $     -    $    114   $       -     $   10     $       -    $      -  $    -  $     -    $    -  $   2,812

Treasury
Stock:
Shares           6,078        -           -           -          -             -           -       -        -         -      6,078
Amount       $  (2,963) $     -    $      -   $       -     $    -     $       -    $      -  $    -  $     -    $    -  $  (2,963)

Additional
Paid-in
Capital      $ 130,865  $     -    $    918   $     (38)    $4,695     $       -    $      -  $    -  $ 1,385    $    -  $ 137,825

Accumulated
(Deficit)    $(131,475) $     -    $      -   $       -     $    -     $       -    $      -  $(6,453)$     -    $    -  $(137,928)

Cumulative
Translation
Adjustment   $      65  $     -    $      -   $       -     $    -     $       -    $      -  $     - $     -    $  (50) $      15

Stock
Subscription
Receivable   $  (1,000) $     -    $      -   $       -     $    -     $    (451)   $      -  $     - $     -    $    -  $  (1,451)

Expenses
to be
Paid with
Common Stock $  (1,282) $     -    $      -   $       -     $    -     $       -    $      -  $     - $   665    $    -  $    (617)

Unearned
Compensatory
Stock Option $     (55) $     -    $      -   $       -     $    -     $       -    $      4  $     - $     -    $    -  $     (51)

</TABLE>

<PAGE>


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.  Earlier on June 11, 1998, NCT Audio had paid a non-refundable deposit
of  $1,450,000  towards  the  purchase  price.  The  total  purchase  price  was
$10,000,000  and  up  to  an  additional  $6,000,000  in  possible  future  cash
contingent payments.  NCT Audio then paid Top Source Technologies,  Inc. ("TST")
$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 the  shareholders  of TST approved the
transaction  on December 15, 1998,  the  $2,050,000 was delivered to TSA and 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 TST $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 TST 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. Due to the non-payment
of the note by April 30,  1999,  (a) the note would begin to accrue  interest on
April 17,  1999 at the lower of the rate of two times  prime rate or the highest
rate allowable by law; (b) the $20,685 and $125,000 portion of the extension fee
would no  longer be  credited  toward  the $6.5  million  purchase  price due at
closing;  and (c) 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. In addition,  due to NCT Audio's failure to close the transaction
by March 31, 1999,  NCT Audio was required to pay a penalty  premium of $100,000
of NCT Audio's preferred stock. Since NCT Audio failed to close the contemplated
transaction  by May 28, 1999,  NCT Audio has forfeited its minority  earnings in
TSA for the  period  June 1, 1999  through  May 30,  2000.  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,  due primarily to
its difficulty in raising the requisite cash  consideration.  Consequently,  NCT
Audio reduced its net  investment in TSA to $1.2 million,  representing  its 15%
minority interest, net of the above noted penalties, and recorded a $2.4 million
charge in the quarter ended June 30, 1999 for the  write-down of its  investment
to its  estimated net  realizable  value.  On September 30, 1999,  Onkyo America
purchased  substantially all of the assets of TSA and certain assets of TST used
in TSA's  operations.  NCT Audio is claiming and seeks its pro rata share of the
consideration  paid by Onkyo America,  less the penalties  described  above. The
amount  which TST owes NCT Audio is in  dispute;  consequently,  receipt  of the
funds is contingent on the outcome of the arbitration  between the Company,  TST
and TSA (see Note 8.)


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  technologies,  speech compression  technologies and
speech  identification and verification  technology.  The aggregate value of the
patented technology is $1,250,000, which was paid by a $150,000 cash payment and
delivery of 1,250,000  shares of the  Company's  common stock valued at $0.65625
per share on June 5,  1998.  At such time as IPI sells any of such  shares,  the
proceeds  thereof will be allocated  towards a fully paid-up license fee for the
technology  rights noted above.  In the event that the proceeds from the sale of
shares  are less  than the  $1,100,000,  the  Company  will  record a  liability
representing  the cash  payment  due.  On July 5,  1998,  the  Company  paid IPI
$50,000,  which  was held in  escrow  as  security  for the  fulfillment  of the
Company's obligations,  towards the liability.  The Company recorded a liability
representing the difference  between the Company's  payment  obligations and the
IPI net proceeds  from its sale of shares of the Company's  common  stock.  Such
liability was $0.5 million at March 31, 2000.

     On  September  4, 1998,  the Company  acquired  the issued and  outstanding
common stock of Advancel Logic Corporation ("Advancel"),  a Silicon Valley-based
developer of microprocessor cores that execute Sun Microsystems'  Java(TM) code.
The  acquisition  was pursuant to a stock purchase  agreement dated as of August
21,  1998 (the "Stock  Purchase  Agreement")  among the  Company,  Advancel  and
certain   shareholders   of  Advancel   (the   "Advancel   Shareholders").   The
consideration  for the  acquisition of the Advancel common stock consisted of an
initial payment of $1.0 million  payable by the delivery of 1,786,991  shares of
the Company's  treasury stock together with future payments,  payable in cash or
in common  stock of the  Company at the  election of the  Advancel  Shareholders
(individually,  an "earnout payment" and collectively,  the "earnout  payments")
based  on  Advancel's   earnings  before  interest,   taxes,   depreciation  and
amortization,  as  defined  in the  Stock  Purchase  Agreement,  for each of the
calendar years 1999,  2000, 2001 and 2002  (individually,  an "earnout year" and
collectively,  the "earnout years").  While each earnout payment may not be less
than $250,000 in any earnout year,  there is no maximum  earnout payment for any
earnout year or for all earnout years in the  aggregate.  On April 25, 2000, the
Company and the Advancel  Shareholders reached an agreement which eliminates any
and all  earnout  due the  Advancel  Shareholders  (see Note 8).  In  connection
therewith the Company  reversed the $0.3 million  liability and reduced selling,
general and administrative expenses by such.

     In addition, the Company's liabilities include a $100,000 note payable plus
interest to a former  employee of  Advancel  at March 31,  2000.  The note bears
interest  at a rate of  8.25%,  compounded  annually  and  was due in two  equal
installments on December 1, 1998 and March 1, 1999. The note has not been paid.

     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 of 1999,
L&H and the Company agreed to offset the balances due each other.  Consequently,
the Company's balance due L&H at March 31, 2000 is $0.1 million.



<PAGE>



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.  The secured  convertible  notes are  collateralized  by the  Company's
inventory,  machinery, equipment, stocks, bonds, notes, accounts receivable, any
rights  or  claims  that  they may have  against  any  other  person,  firm,  or
corporation for monies, choses in action, any bank accounts,  checking accounts,
certificates of deposit or any financial  instrument,  patents and  intellectual
property  rights or any other  assets  owned by  Borrower  as of the date of the
agreement,  or hereafter  acquired.  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 Note and any other 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.  On each of June 4, 1999, June 11, 1999, July 2, 1999, July 23,
1999,  August 25,  1999,  September  19,  1999 and March 27,  2000,  the Company
received proceeds of $250,000,  $250,000, $500,000, $250,000, $500,000, $250,000
and  $1,000,000,  respectively,  from the Holder for other  secured  convertible
notes with the same terms and conditions of the Note described  above.  At March
31, 2000,  the Company has an  aggregate of $4.0 million of secured  convertible
notes. The Company recorded a beneficial  conversion  feature of $1.0 million in
connection with the convertible notes during the first quarter of 2000.

     On July 19, 1999, DMC, a wholly-owned  subsidiary of the Company,  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  $1,000,000  note
proceeds,  $750,000  was  deposited  into an escrow  account  and 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.  At March 31,  2000,  the balance in the escrow
account and classified as restricted cash was $612,000.  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.  In accordance  with SFAS No. 123,  "Accounting  for  Stock-Based
Compensation",  the Company  estimated the fair value of this warrant to be $0.8
million, using the following assumptions in applying the Black-Scholes valuation
method: risk-free interest rates of 5.61%, volatility of 1%, and a term of three
years.  Such amount is being  amortized  to interest  expense  over the two-year
period of the related  promissory  note.  Amortization  amounted to $0.1 million
during the first three months of 2000.  Unamortized discount of $0.2 million has
been  reflected as a reduction of the notes payable  amount in the  accompanying
March 31, 2000 financial statements.


8.      Litigation:

     Reference  is made to the  Company's  Annual  Report  on Form  10-K for the
fiscal year ended December 31, 1999, for a discussion of the following matters:

     On June 10, 1998,  Schwebel  Capital  Investments,  Inc. ("SCI") filed suit
against the Company and Michael J. Parrella, then the President, Chief Executive
Officer and a Director of the  Company,  in the Circuit  Court for Anne  Arundel
County,  Maryland. 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.  In March 2000,  all parties  reached a  resolution  of no material
financial  or other  consequence  to the  Company,  which has been  subsequently
approved by the court, in which all matters have been resolved.

     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.  There were no material  developments in this matter during the period
covered by this report.

     On December 15, 1998,  Balmore Funds, S.A.  ("Balmore") and Austost Anstalt
Schaan ("Austost") 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.

     On  October 9, 1999,  the  Company,  NCT  Audio,  Balmore,  Austost  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,  Balmore and Austost  also agreed to exchange 532 shares of
NCT Audio  common stock held by Balmore and Austost  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.  In April 2000,  all
parties reached a resolution of no financial or other consequence to the Company
which has been  subsequently  approved by the court,  in which all matters  have
been resolved.

     On September 16, 1999,  certain  former  shareholders  and  optionees  (the
"Claimants") of 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. On April 25, 2000,  both parties  reached a
resolution  of the  matter.  All  parties  withdrew  all charges and claims with
exception to the  following.  Regarding the Stock  Purchase  Agreement,  NCT and
Advancel  did not  release  the  Claimants  from any  claims  arising  out of or
relating  to  Claimants'  use,  misuse,  destruction  or  theft  of  NCT  and/or
Advancel's  property,  confidential  information,  trade secrets or intellectual
property or any claims arising out of or relating to the Proprietary Information
and Invention Agreements.  Also, NCT and Advancel did not release Claimants from
any of their  obligations  under the Non-compete  Covenants.  NCT has no further
obligations to the Claimants  under the Stock Purchase  Agreement as a result of
the resolution of this matter which was of no financial or other  consequence to
the Company (see Note 6).

     On September 16, 1999, NCT Audio filed a Demand for Arbitration  before the
American Arbitration  Association in Wilmington,  Delaware,  against TST and TSA
(the "Respondents")  alleging,  among other things, breach of the asset purchase
agreement by which TSA was to sell its assets to NCT Audio,  breach of fiduciary
duty  as a  majority  shareholder  owed  to NCT  Audio  which  holds  15% of the
outstanding  stock of TSA,  and  breach  of  obligation  of good  faith and fair
dealing.  There were no material  developments  in this matter during the period
covered by this report.

     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 Subject to Resale Guarantee:

     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 or  anticipated  obligations  of $0.5 million.  On October 27, 1999,  the
Company issued an additional  1,148,973  shares of common stock to suppliers and
consultants to settle  obligations of $0.2 million.  During 1999,  suppliers and
vendors  sold $1.5  million of such  shares.  During the first  quarter of 2000,
suppliers and vendors sold $0.6 million. At March 31, 2000, common stock subject
to resale guarantee included $0.4 million for suppliers and vendors.

     The Company has certain contingent  obligations under a securities purchase
agreement,  dated as of December 27, 1999 (the "Purchase Agreement"),  among the
Company,  Austost, Balmore and Nesher, Inc. ("Nesher").  Based on an offer as of
November 9, 1999,  the  Company,  Austost,  Balmore and Nesher  entered into the
Purchase Agreement whereby the Company,  on December 28, 1999, issued a total of
3,846,155  shares (the "SPA Shares") to Austost,  Balmore and Nesher for a total
purchase  price of $500,000.  In addition,  the Company issued 288,461 shares of
its common stock to the placement  agent for the  transaction.  The price of the
SPA Shares was $0.13 per share,  which was $0.03,  or 19%, less than the closing
bid price of the Company's common stock as reported by the OTC Bulletin Board on
November  8, 1999,  and $0.015,  or 10%,  less than the closing bid price of the
Company's  common  stock as reported by the OTC  Bulletin  Board on December 27,
1999.  This per share price may be subject to decrease upon the application of a
reset provision contained in the Purchase Agreement as described below.

     Under the reset  provision,  on June 26, 2000,  and again on September  25,
2000, the Company may be required to issue  additional  shares to one or more of
Austost,  Balmore or Nesher if the sum of certain  items on those  dates is less
than 120% of the total  purchase  price paid by Austost,  Balmore and Nesher for
the SPA  Shares.  Those items are:  (i) the  aggregate  market  value of the SPA
Shares held by Austost,  Balmore and Nesher  (based on the per share closing bid
price on those dates);  (ii) the market value of any SPA Shares  transferred  by
Austost,  Balmore and Nesher as permitted under the Purchase Agreement (based on
the per share closing bid price on the date of transfer);  and (iii) any amounts
realized by Austost,  Balmore and Nesher from sales of any such shares  prior to
June  26,  2000 or  September  25,  2000,  as the  case may be.  The  number  of
additional  shares of common stock that the Company  would be obligated to issue
in such case would be a number of shares having an aggregate market value (based
on the per share closing bid price on such date) that,  when added to the sum of
items  (i),  (ii) and (iii)  set  forth  above,  would  equal  120% of the total
purchase price paid for the SPA Shares. The 20% of the total purchase price paid
($100,000) is deemed a preferred return over the initial reset period.

     Common  stock  subject to resale  guarantee  was $1.0  million at March 31,
2000,  which  represented the  outstanding  shares of common stock valued at the
date of issuance to suppliers and  consultants  ($0.4  million) and the purchase
price plus guaranteed  return on investment  related to the above noted Purchase
Agreement ($0.6 million).


10.     Common Stock:

     On January 19, 2000, the Board of Directors amended the Noise  Cancellation
Technologies,   Inc.  Stock  Incentive  Plan  (the  "1992  Plan"),   subject  to
stockholder  approval,  to  increase  the  aggregate  number  of  shares  of the
Company's  common stock reserved for issuance upon the exercise of stock options
granted under the 1992 Plan from 30,000,000  shares to 50,000,000  shares and to
amend  certain  administrative  provisions  of the 1992  Plan  (the  "1992  Plan
Amendment").  The Company  plans to seek  stockholder  approval of the 1992 Plan
Amendment at the next annual meeting of stockholders of the Company.

     On January 19, 2000, the Board of Directors granted options to purchase 9.9
million shares of the Company's  common stock to certain  officers and employees
of the Company  subject to the  approval  by the  Company's  stockholders  of an
increase in the number of shares  authorized  and subject to the approval by the
Company's  stockholders  of an increase  in the number of shares  covered by the
1992 Plan.  Options to purchase 3.9 million of such shares vest upon approval by
the stockholders of the above noted  increases.  Options to purchase 2.0 million
of such shares will not become vested or exercisable  until the  satisfaction of
additional  vesting  requirements  based  on the  passage  of time.  Options  to
purchase 4.0 million of such shares will not become vested or exercisable  until
the satisfaction of additional  vesting  requirements  based on profitability of
the  Company or the  passage of time,  whichever  occurs  first.  The  foregoing
options  were  granted  with the  exercise  price equal to the fair value of the
Company's  common stock on January 18, 2000,  or $0.41 per share,  as determined
from the last sale price as reported by the NASDAQ OTC Bulletin Board.

     During  the first  quarter of 2000,  the Board of  Directors  also  granted
options to purchase 2.9 million shares of the Company's  common stock to certain
new  employees  and  consultants  of the  Company for  services  rendered to the
Company subject to the approval by the Company's  stockholders of an increase in
the number of shares  authorized  and subject to the  approval by the  Company's
stockholders  of an increase  in the number of shares  covered by the 1992 Plan.
Such  options were  granted at or above the fair value of the  Company's  common
stock on the date of grant.

     At the  time of such  stockholder  approval,  if the  market  value  of the
Company's  stock exceeds the exercise price of the subject  options noted above,
the Company will incur a non-cash charge to earnings equal to the spread between
the exercise price and the option and market price,  times the number of options
involved.

     On January 25,  2000,  the Board of  Directors  designated  a new series of
preferred  stock based upon a negotiated  term sheet,  the Series G  Convertible
Preferred  Stock  ("Series G Preferred  Stock").  The Series G  Preferred  Stock
consists of 5,000 designated  shares,  par value of $0.10 per share and a stated
value of one thousand dollars  ($1,000) per share with a cumulative  dividend of
four  percent  (4%) per annum on the stated value  payable  upon  conversion  in
either cash or common  stock.  On March 6, 2000,  the Company and an  accredited
investor  entered  into an  agreement  under which the Company sold an aggregate
stated value of $2.0 million  (2,004 shares) of Series G Preferred  Stock,  in a
private  placement  pursuant  to  Regulation  D of  the  Securities  Act  for an
aggregate of $1.750 million.  During the first three months of 2000, the Company
issued $1.2 million (1,254 shares) of Series G Preferred Stock in  consideration
of $1.0 million.  The remaining  $0.8 million (750 shares) of Series G Preferred
Stock will be issued upon the  registration of shares of common stock for resale
upon the  conversion  of the Series G  Preferred  Stock.  Each share of Series G
Preferred Stock is convertible into fully paid and  nonassessable  shares of the
Company's  common stock  pursuant to a  predetermined  conversion  formula which
provides  that the  conversion  price  will be the  lesser  of (i) the  weighted
average of the closing bid price 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 (ii) the fixed  conversion price of $0.777.
The Company  filed a  registration  statement on April 20, 2000 to register such
shares of common stock for the  conversion of the Series G Preferred  Stock.  On
March 6, 2000, the Company granted a warrant for 150,000 shares of the Company's
common stock with an expiration  date of March 31, 2005 and an exercise price of
$0.71925.   In  accordance  with  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation",  the Company  estimated the fair value of this warrant to be $0.1
million, using the following assumptions in applying the Black-Scholes valuation
method:  risk-free interest rates of 6.14%, volatility of 1, and a term of three
years.  Such amount is included in the preferred  stock dividend  requirement at
March 31, 2000.

     During the three months ended March 31, 2000, the Company issued 10,778,275
shares of the Company's  common stock in connection with the conversion of 1,205
shares  of the  Company's  Series  F  Convertible  Preferred  Stock  ("Series  F
Preferred  Stock")  which  had been  issued in the  third  quarter  of 1999 in a
private  placement  exempt from  registration  pursuant to  Regulation  D of the
Securities Act of 1933 (the "Securities Act").

     On  January  27,  2000,  the  Series  F  Preferred  Stock   Certificate  of
Designations  was  amended to  obligate  the  Company to issue up to  77,000,000
shares of its common stock upon the conversion of the 12,500  designated  shares
of Series F  Preferred  Stock.  Such  increase in the number of shares of common
stock was made in the interest of investor relations of the Company. The Company
filed a  registration  statement  on April 20, 2000 to  register  such shares of
common stock for the conversion of Series F Preferred Stock.

     During the three  months ended March 31, 2000, 3 shares of NCT Audio Series
A  Convertible  Preferred  Stock,  which had been 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 3,000 shares of Series D Preferred Stock,
which were  converted  into 634,915  shares of the Company's  common  stock.  In
connection with this transaction,  the Company recorded a charge of $0.2 million
for the  impairment of goodwill  based on the  valuation of NCT Audio,  which is
included in other expense.

     On March 7, 2000, the Company,  Balmore and Austost agreed to amend certain
of the terms and  conditions  of the  Exchange  Agreement  in order to (1) allow
Austost and Balmore to retain  3,611,111  Returnable  Shares in exchange  for an
additional  533 shares of Audio  common stock from a third party  investor  (the
"Third Party  Shares"),  which Austost and Balmore shall deliver to NCT, and (2)
substitute  cash  payments  by Austost  and  Balmore  to the  Company in lieu of
Austost's and Balmore's  obligation to return the remaining Returnable Shares to
the  Company  pursuant  to the  Exchange  Agreement.  In  connection  with  this
transaction, the Company recorded a charge of $2.9 million for the impairment of
goodwill  based  on the  valuation  of NCT  Audio,  which is  included  in other
expense.

     The Company agreed that Austost and Balmore would retain  10,060,251 shares
of the Company's Common Stock (the "Remaining  Returnable Shares"),  and Austost
and Balmore would agree to pay the Company up to  $10,000,000 in cash subject to
monthly  limitations  from proceeds Austost and Balmore would realize from their
disposition  of such  Remaining  Returnable  Shares.  Balmore and  Austost  will
realize a 10% commission on the proceeds from the sale of shares.

     At March 31,  2000,  the number of shares  required to be reserved  for the
exercise of options and  warrants  was 38.0  million.  The  aggregate  number of
shares of common stock required to be reserved for issuance upon the exercise of
all  outstanding  options and warrants  granted was 37.0 million shares of which
options and warrants to purchase 24.7 million shares were currently exercisable.
The  aggregate  number of shares of common  stock  required to be  reserved  for
issuance upon conversion of issued and outstanding  shares of Series F Preferred
Stock  and  Series  G  Preferred   Stock  was  3.8  million  and  2.6   million,
respectively.  The Company has reserved  1.5 million  shares of common stock for
issuance to certain  holders of NCT Audio  common  stock upon  exchange of their
shares of NCT Audio common stock for shares of the Company's  common stock.  The
Company  also  reserved  32.1 million  shares of common stock for issuance  upon
conversion  of the  convertible  notes.  Common shares issued and required to be
reserved for issuance exceed the number of shares  authorized.  However,  should
the aggregate of the number of issued and outstanding shares and shares required
to be reserved for future issuance reach the authorized limit,  shares in excess
of the limit will be borrowed from the 1992 Plan.


11.     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.
<TABLE>
<CAPTION>

                                                                    (In thousands of dollars)
                                                                             Segment
                                ------------------------------------------------------------------------------------
                                                                                Advancel   Total              Grand
                                Audio   Hearing  Communication  Europe    DMC    Logic    Segments   Other    Total
                                                                                  Corp
                               ------- --------- -------------- -------- ------ --------- --------- ------- --------
<S>                            <C>     <C>         <C>           <C>     <C>    <C>        <C>      <C>      <C>
For the three months ended
months ended
March 31, 2000:
Net Sales - External           $   67  $    153    $     92      $    -  $    - $     -    $   312  $     -  $   312
Net Sales - Other
 Operating Segments                22         -           -         220       -       -        242     (242)       -
License Fees and Royalties          1        34         156           -      56       -        247        9      256
Interest Income/(Expense), net      -         -           -           -     (82)      -        (82)  (1,084)  (1,166)
Depreciation/Amortization           3         -           -           9       -       4         16      386      402
Operating Income (Loss)          (424)   (1,244)       (416)         40    (424)     (7)    (2,475)  (3,978)  (6,453)
Segment Assets                  2,095     1,406       1,074         155   4,756     714     10,200    6,251   16,451
Capital Expenditures                -         -           -           -       5       -          5        -        5

For the three months ended
March 31, 1999:
Net Sales - External           $  193  $    226    $    377      $    2  $    -     663      1,461        -    1,461
Net Sales - Other
 Operating Segments                15         -           -         296       -       -        311     (311)       -
License Fees and Royalties        500         2          20           -   2,000     200      2,722        -    2,722
Equity in net loss of
 Unconsolidated affiliates -
 net of amortization              103         -           -           -       -       -        103        -      103
Interest Income, net                -         -           -           -       -       -          -       24       24
Depreciation/Amortization           3         -           -           6       -       4         13      349      362
Operating Income (Loss)        (1,447)     (751)     (1,472)        105   1,921     269     (1,375)    (161)  (1,536)
Segment Assets                  6,689     2,738         485         221   3,454   1,423     15,010    1,069   16,079
Capital Expenditures                1         -           -           4       2       1          8        4       12
</TABLE>

        NCT Audio:

     NCT Audio is engaged in the design,  development and marketing of products,
which  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  DMC,   end-users,   automotive   original  equipment
manufacturers ("OEMs") and manufacturers of integrated cabin management systems.

        NCT 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 NCT Audio, NCT Hearing,
DMC and Communications as needed. NCT Europe also provides a marketing and sales
support service to the Company for European sales.

        DMC:

     DMC provides  place-based  broadcast  and billboard  advertising  through a
microbroadcasting    network   of   Sight   and   Sound(TM)    systems    within
commercial/professional  settings.  The Sight and Sound(TM)  systems  consist of
flat  panel  transducer-based  speakers  (provided  by NCT  Audio),  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 will  develop  private  networks for large  customers  with
multiple outlets such as large fast food chains and retail chains.

        Advancel Logic Corporation:

     Advancel 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.

12.     Subsequent Events:

     On May 10, 2000,  the Company  announced a license  agreement with Infinite
Technology  Corporation  ("ITC").  Under  the  agreement,  Advancel  grants  ITC
exclusive  rights  to  create,  make,  market,  sell and  license  products  and
intellectual  property based upon Advancel's Java  Turbo-J(TM)  technology.  The
agreement  also grants ITC  non-exclusive  rights to Advancel's  Java  smartcard
core. In consideration  for this license,  the Company will receive $6.0 million
in ITC common stock and on-going unit royalties.


<PAGE>


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
          FOR THE THREE MONTHS ENDED MARCH 31, 2000

        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  2000 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;  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  two
customers that accounted for 42% of the Company's  revenues in 1999; 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. The Company's strategy
generally has been to obtain  technology  licensing fees when  initiating  joint
ventures and  alliances  with new  strategic  partners.  Also,  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
revenue from these sources, if realized, will reduce the Company's dependence on
engineering  and  development  services.  This is  reflected  in the first three
months of 2000, where 45% of the Company's  revenue has been from licensing fees
and royalties, 55% from product sales. There can be no assurance that technology
licensing fees will continue at that level.

     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 2000.  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.

     From  the  Company's  inception  through  March  31,  2000,  its  operating
revenues,  including technology licensing fees and royalties,  product sales and
engineering and development  services,  have consisted of  approximately  26% in
product sales, 40% in engineering and development services and 34% in technology
licensing fees and royalties.

     Product revenues for the three months ended March 31, 1999 and 2000 were:

                                PRODUCT REVENUES
                             (thousands of dollars)

                                         Three Months Ended March 31,
                              --------------------------------------------------
                                    Amount                  As a % of Total
                              ---------------------     ------------------------
           Product               1999        2000          1999          2000
      ------------------      ----------  ---------     -----------   ----------
      Headsets                 $  209     $   153          32.1%         49.0%
      Communications              249         92           38.2%         29.5%
      Audio                       193         67           29.6%         21.5%
      Other                         1          -            0.1%            0%
                              ----------  ---------     -----------   ----------
            Total             $   652     $  312          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 March 7, 2000,  the Company and DMC, a wholly  owned  subsidiary  of the
Company,  signed an  agreement  to license  the use of DBSS  systems and related
technology  in two station  areas in the New York DMA  territory to Eagle Assets
Limited  ("Eagle").  The amount of the  license  fee was $1.0  million  for each
station.  At March 31, 2000,  the Company  recorded a receivable of $2.0 million
and deferred  revenue of $1.9 million (see Note 1). On April 6, 2000 the Company
received $0.5 million.  An additional  $0.5 million is payable within 90 days of
the signing of the  agreement  and a  promissory  note for $1.0 million is to be
issued  and paid  within  twelve  months of the  signing of the  agreement.  The
Company also granted  Eagle the option to purchase in its entirety a 5% interest
of the then outstanding  equity of DMC, on a fully diluted basis, at an exercise
price equal to the lesser of (i) $3.0 million or (ii) at any given  closing of a
sale of equity interests in DMC at a price equal to 80% of the total fair market
value of the total  outstanding  equity  attributed to DMC at such  closing,  as
evidenced  by the price paid for such equity  interests,  multiplied  by 5%. The
Company also granted Eagle a single option to purchase a  non-exclusive  license
from DMC to use the  DBSS in two  additional  station  areas in the New York DMA
territory for $1.0 million each.

     On March 30,  2000,  the Company and DMC signed an agreement to license the
use of DBSS  systems  and related  technology  in Israel to  Brookepark  Limited
("Brookepark").  The amount of the license fee was $2.0 million and was recorded
as  deferred  revenue  at March 31,  2000 (see Note 1). On March 30,  2000,  the
Company  received $0.5 million.  At March 31, 2000, the Company  recorded a $1.5
million receivable.  An additional $0.5 million is payable within 90 days of the
signing of the agreement and a promissory  note for $1.0 million is to be issued
and paid within twelve months of the signing of the agreement.  The Company also
granted  Brookepark options to purchase an exclusive license from DMC to use the
DBSS in each of the remaining  Middle East  countries for $2.0 million each. The
Company  shall  have the  right to  terminate  any such  unexercised  option  to
purchase an  additional  license by entering  into a separate  agreement  with a
third party for  licensing  of the DBSS system or  technology  in any one of the
remaining Middle East countries. Brookepark will receive a 50% commission on all
cash  received by DMC upon the execution of any agreement for the license of the
DBSS system  entered into by DMC in any of the remaining  Middle East  countries
for which Brookepark was the originator of the placement of the license.

     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.)




<PAGE>


        RESULTS OF OPERATIONS

     Total  revenues  for the first  three  months  of 2000  were  $0.6  million
compared to $4.2 million for the same period in 1999, a decrease of $3.6 million
or 86%.

     Technology licensing fees and royalties was $0.3 million in the first three
months of 2000 compared to $2.7 million for the same period in 1999.  Due to the
Company's  early  adoption  of SAB 101,  the  Company is  required to defer $3.9
million of the license fees for DBSS network affiliate licenses which aggregated
$4.0 million.  The deferred  revenue will be amortized over the next three years
in  accordance  with the Company's  interpretation  of SAB 101. The DBSS license
includes the rights to exploit the DBSS  technology  in a specific  geographical
area within one of several 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.  The  first  quarter  of 1999  included  $2.0
million of DBSS technology license fees, which during the second quarter of 1999
was adjusted by the Company to $1.6 million due to the valuation of the Series E
Preferred Stock which were exchanged for DBSS license fees.

     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 were $0.3 million for the first three months of 2000 compared
to $0.7  million for the same period in 1999, a decrease of $0.4 million or 52%,
primarily  due to  lack  of cash to fund  the  development  of new  product  and
inventory.

     Cost of product  sales was $0.6  million for the first three months of 2000
versus $0.4 million for the same period in 1999,  an increase of $0.2 million or
44%.  The  increase  in 2000 was  primarily  due to  providing a reserve of $0.3
million for slow moving hearing product inventory and minimum royalty expense of
$0.1  million.  Product  margin was negative  100% for the first three months of
2000 versus 33% during the same period in 1999 due to the above noted  inventory
reserve and royalty expenses.

     Selling,  general and administrative expenses for the first three months of
2000 were $1.2  million  versus  $3.0  million  for the same  period in 1999,  a
decrease of $1.8 million or 60%,  primarily due to a one-time reduction in legal
accruals  associated with various litigation matters that have been settled (see
Note 8 - "Notes to the Condensed Consolidated Financial Statements").

     Research and  development  expenditures  for the first three months of 2000
were $1.0 million versus $1.7 million for the same period in 1999, a decrease of
$0.7  million  or 44%,  primarily  due to the  lack of  cash  resources  to fund
development.  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.



<PAGE>


     In 2000 other expense  includes a charge of $3.1 million for  impairment of
goodwill.  This is related to the  Company's  increased  ownership of NCT Audio,
which is a result of  conversions  and exchanges of NCT Audio's common stock and
preferred stock for the Company's common stock.


        LIQUIDITY AND CAPITAL RESOURCES

     The Company has  incurred  substantial  losses  from  operations  since its
inception,  which  have been  recurring  and  amounted  to $137.9  million  on a
cumulative basis through March 31, 2000.  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 March  31,  2000,  about  the
Company's ability to continue as a going concern.

     At March 31, 2000, cash and cash equivalents were $1.4 million.  Restricted
cash of $0.6 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.

     The  Company's  working  deficit  was  ($0.3)  million  at March 31,  2000,
compared to a deficit of $(3.3) million at December 31, 1999.  This  improvement
of $3.0 million was  primarily  due to the DBSS license  agreements  for network
affiliate licenses aggregating $4.0 million.

     The net cash used in operating  activities  remained  unchanged compared to
1999.  The $2.9 million used in operating  activities  during 2000 was primarily
due to the four DMC network  affiliate  licenses  incorporating  DBSS technology
totaling $4.0 million.

     Net  inventory  decreased  during  the first  three  months of 2000 by $0.4
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 $3.2  million,
primarily due to the additional $1.0 million secured  convertible note (see Note
7 - "Notes to the  Condensed  Consolidated  Financial  Statements"  for  further
details)  and $1.0  million  net  proceeds  from the  Series G  Preferred  Stock
financing  (see  Note  10 -  "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.

     There were no material commitments for capital expenditures as of March 31,
2000, and no other material commitments are anticipated in the near future.


<PAGE>


                                     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 6. EXHIBITS

(a)     Exhibits

        Exhibit 27    Financial Data Schedule.



<PAGE>


                                   SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.

                                        NCT GROUP, INC.


                                        By:  /s/ MICHAEL J. PARRELLA
                                              -----------------------
                                              Michael J. Parrella
                                              Chief Executive Officer and
                                              Chairman of the Board of Directors


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



Dated:  August 21, 2000


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission