NCT GROUP INC
10-Q/A, 2000-04-14
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: COPLEY FUND INC /MA/, NT-NSAR, 2000-04-14
Next: NCT GROUP INC, 10-K, 2000-04-14





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



                                   FORM 10-Q/A



               AMENDMENT NO. 1 TO 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
                                                              Number)

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)

<PAGE>


                                     PART I

                              FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
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:
<S>                                                   <C>           <C>           <C>          <C>
   Technology licensing fees and royalties            $       29    $        8    $     375    $    3,509
   Product sales, net                                        548           574        1,613         1,802
   Engineering and development services                      138           128          287         1,303
                                                      -----------   -----------   ----------   -----------
          Total revenues                              $      715    $      710    $   2,275    $    6,614
                                                      -----------   -----------   ----------   -----------

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)   $   (6,955)   $  (7,840)   $  (14,793)
                                                      ===========   ===========   ==========   ===========

   Preferred stock dividend requirement               $      723    $    5,327    $   2,413    $   10,567
   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)   $  (12,413)   $ (11,436)   $  (25,675)
                                                      ===========   ===========   ==========   ===========

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

<S>                                                   <C>           <C>           <C>          <C>
NET LOSS                                              $   (4,246)   $   (6,955)   $  (7,840)   $  (14,793)

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

COMPREHENSIVE LOSS                                    $   (4,311)   $   (6,946)   $  (7,918)   $  (14,763)
                                                      ===========   ===========   ==========   ===========

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
</TABLE>
<PAGE>


<TABLE>
<CAPTION>
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:
<S>                                                                             <C>             <C>
     Cash and cash equivalents (Note 1)                                         $       529     $        547
     Restricted cash (Note 7)                                                             -              847
     Accounts receivable, net of reserves (Note 2)                                      716              825
     Inventories, net of reserves (Note 3)                                            3,320            2,860
     Other current assets                                                               185              152
                                                                                ------------    -------------
                     Total current assets                                       $     4,750     $      5,231

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     $     15,295
                                                                                ============    =============
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)                     -            4,970

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)        (122,497)
Cumulative translation adjustment                                                        45               75
Stock subscriptions receivable                                                       (4,000)          (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      $     2,399
                                                                                ------------     ------------
                                                                                $    15,465      $    15,295
                                                                                ============     ============

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
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:
<S>                                                               <C>            <C>
   Net (loss)                                                     $   (7,840)    $  (14,793)
   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           (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.
</TABLE>
<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 "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 $122.5  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.


<PAGE>
      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.

      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      $      457
   Engineering and development services           200              99
   Other                                          552             444
   Allowance for doubtful accounts               (228)           (175)
                                         --------------  --------------
       Accounts receivable, net of
       reserves                            $      716      $      825
                                         ==============  ==============

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.


<PAGE>



4.    Stockholders' Equity:

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

<TABLE>
<CAPTION>
(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:
<S>             <C>        <C>        <C>        <C>      <C>         <C>        <C>        <C>        <C>           <C>
 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         $       -  $ 4,924    $    46    $    -   $    -      $    -     $      -   $     -    $   -         $   4,970

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) $     -    $     -    $    -   $    -      $    -     $(14,793)  $     -    $   -         $(122,497)

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)
</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, 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.

<PAGE>

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 16, 1999,  certain  former  shareholders  and  optionees  (the
"Claimants") of Advancel filed a Demand for Arbitration against the Company with
the American Arbitration Association in San Francisco,  California.  The primary
remedy the  Claimants  seek is recision  of the Stock  Purchase  Agreement,  the
return of the Advancel stock  surrendered  in  conjunction  with the purchase of
Advancel by the Company and damages to be determined by arbitration. The Company
filed a response and counterclaim on October 13, 1999. After  consultation  with
outside legal counsel,  management  recognizes that the Company may lose some or
all of its claims,  encountering significant liability. In the event this Demand
for Arbitration does result in a substantial judgment against the Company,  said
judgment  could  have a material  effect on the  Company's  quarterly  or annual
operating results.  Outside legal counsel has indicated that it is impossible to
estimate a range of  potential  liability at this early stage with any degree of
certainty. The parties have agreed on an arbitrator who has scheduled late March
2000 for an  arbitration  hearing.  Discovery is  currently  taking place in the
action.

     On September 16, 1999,  the Company 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,  breach of  fiduciary  duty as a majority  shareholder  and
breach of obligation of good faith and fair dealing. The Company seeks recission
of the purchase  agreement  and recovery of monies paid to TST for TSA's assets.
Concurrently,  the Company commenced a preliminary  injunction proceeding in the
Delaware Court of Chancery,  seeking to prevent TST from selling TSA's assets to
Onkyo America  pending  completion  of the  arbitration  proceeding.  Such court
action was subsequently withdrawn by the Company.

     On  December  8,  1999,  Respondents  filed an answer and  counterclaim  in
connection  with  the  arbitration   proceeding.   Respondents   asserted  their
counterclaim  to  recover  (i) the monies and stock  owned  under the  extension
agreements;  (ii) the $1 million  differential  between the $9 million  purchase
price paid by Onkyo America for TSA's assets and the $10 million  purchase price
that NCT  Audio  had been  obligated  to pay;  (iii)  expenses  associated  with
extending  NCT Audio's time to close the  transaction;  and (iv)  certain  legal
expenses incurred by Respondents.

      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.



<PAGE>

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.

<PAGE>
     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"). On August 10, 1999, the
Company received $1.0 million for the sale of 8,500 shares of Series F Preferred
Stock  having  an  aggregate  stated  value of $8.5  million.  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  non-assessable
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  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 a formula (the "Series F Conversion
Formula"), as defined in the agreement. The conversion formula provides that the
stated value of the preferred stock plus 4% accretion  thereon for the number of
days  between  (i) the  Series F Closing  Date and (ii) the  conversion  date be
divided by the amount  obtained by multiplying  the 80% 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.  The Company
is also obligated to pay a 4% per annum  accretion on the stated value of Series
F Preferred Stock in either cash or common stock, at the Company's election. The
Company  registered an aggregate of 25,744,000  shares of common stock  issuable
upon  conversion  and payment for  accretion.  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.  On September
10,  1999,  the Company  received  $4.0  million for four DMC network  affiliate
licenses from four  accredited  investors.  While the investors  agreed upon the
exchange of 8,500  shares of Series F Preferred  Stock having  aggregate  stated
value of $8.5  million,  for  consideration  of $1.0  million,  the  Company has
treated  the  additional  $4.0  million  for  the  DMC  licenses  as  additional
consideration for the 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.
<PAGE>

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.

<TABLE>
<CAPTION>
                                                             (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:
<S>                                <C>     <C>       <C>        <C>      <C>      <C>        <C>            <C>      <C>
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         -       850     1,100       3,473           36      3,509
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    (1,414)     (397)    (14,773)         (20)   (14,793)
Segment Assets                      2,580    2,147      171       186       935     1,360       7,379        7,916     15,295
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
</TABLE>

      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.

11.  Revision of Statements of Operations

     The   Company    reported   final   1999   results,    which   included   a
recharacterization  of $4.0 million of third quarter revenue from license fee to
equity and a corresponding  reduction in current assets and equity. In addition,
the loss per share for the third quarter, as previously reported on November 15,
1999, remains unchanged.

<PAGE>
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 53% of the  Company's  revenue  has been from
licensing  fees and royalties,  27% from product sales and 20% 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  26% in
product sales, 40% in engineering and development services and 34% 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:

<TABLE>
<CAPTION>
                                               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
  -------           ----     ----       ----     ----        ----     ----      ----     ----
<S>                 <C>      <C>         <C>      <C>        <C>      <C>        <C>      <C>
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%
                    ====     ====       =====    =====       ======   ======    =====    =====
</TABLE>


      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.

      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 $6.6 million compared
to $2.3  million  for the same period in 1998,  an  increase of $4.3  million or
191%.  The  increase  is   attributable   to  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 $3.5 million in the first nine months of 1999 from $0.4
million for the same period in 1998, an increase of $3.1 million,  primarily due
to a $0.9 million  prepaid  royalty and a $0.2  million  license fee from ST and
$0.9  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.

      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 $122.5  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  deficit in working  capital  increased to $(1.7)  million at
September 30, 1999,  from $(1.2) million at December 31, 1998. This $0.5 million
deterioration  was primarily due to a decrease in cash and cash  equivalents due
to  increasing  efforts to develop and  introduce  new product lines and to fund
operations for the period.

      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.

      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.
<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 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.



<PAGE>

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:  April 14, 2000


Exhibit 10

                                LICENSE AGREEMENT


License  Agreement  made  this  25th  day  of  January,   1999  by  and  between
DistributedMedia.com,  Inc.,  a Delaware  corporation  with  offices at One Dock
Street, Suite 300, Stamford,  Connecticut, 06902 USA, hereinafter referred to as
("Licensee" or "DMC") and NCT Group,  Inc., a Delaware  corporation with offices
at 1025 West Nursery Road, Linthicum, Maryland 21090, USA, ("NCT").

WHEREAS  Licensee  is  engaged  in  the  design,  development,  manufacture  and
marketing  of  audio  and  video  digital  broadcasting  systems  together  with
programming for such systems for various markets around the world; and

WHEREAS NCT is engaged in the  development of Active Wave Management and related
technologies  including  but not limited to, flat panel  transducer  based audio
speaker  technologies  that have been applied to various fields and  industries,
and is the owner of certain United States and foreign patents  covering  various
aspects of such  technologies,  which  both  parties  believe  can be applied to
digital broadcasting systems; and

WHEREAS  Licensee is desirous of obtaining a license from NCT to develop,  make,
use, and sell digital broadcasting systems incorporating NCT technology;

NOW THEREFORE,  in consideration of the mutual covenants  contained  herein,  as
well as other good and valuable  consideration,  the receipt and  sufficiency of
which are hereby acknowledged, the parties agree as follows:


ARTICLE 1.  DEFINITIONS

As used herein, the terms described below have the following meanings.

1.1   "Affiliate"  shall mean any legal entity which directly or indirectly,  is
      controlled  by, is in control of, or under  common  control with the legal
      entity with reference to which the term "Affiliate" is used.

1.2   "Confidential Information" shall mean the information described in Article
      5  below  and  shall  include  any and all  samples,  models,  prototypes,
      drawings,   specifications,   formulas,  algorithms,  software,  operating
      techniques,  processes,  data, technical and other information,  including
      any information relating to the status of research or other investigations
      being conducted, whether given in writing, orally, or in magnetic or other
      electronic  processing form to the extent that such  information is not in
      the public domain through other than a breach of this Agreement.

1.3   "DMC  Product"  shall  mean a DMC  designed  audio  and/or  video  digital
      broadcasting  system  including DMC designed  subsystems,  components  and
      programming therefor.

1.4   "Improvement" shall mean any improvement, further invention,  enhancement,
      derivative  product,  technology,  software,  firmware,  mask work,  trade
      secret,  know-how,   patent,  patent  application  or  other  intellectual
      property  making use of,  extending,  based upon or  relating  to: (a) the
      Licensed  Patents or other NCT patents,  the Licensed  Technology or other
      NCT technology or any combination thereof (hereinafter "NCT Improvements")
      or (b) Licensee Technology (hereinafter "Licensee  Improvements") provided
      however, that no Sponsor Technology shall be deemed an Improvement.

1.5   The uncapitalized  term "know-how",  in general,  shall have its usual and
      accepted  meaning,   that  is,  inter  alia,  all  factual  knowledge  and
      information not capable of precise,  separate description but which, in an
      accumulated  form,  after being acquired as the result of trial and error,
      gives to the one  acquiring it an ability to produce and market  something
      which one  otherwise  would not have known how to produce  and market with
      the same accuracy or precision necessary for commercial success.

1.6   "Licensed  Patents"  shall mean all those patents and patent  applications
      owned by or licensed to NCT  described in Exhibit A hereto and licensed to
      Licensee   under   Article   2   below   including   any    continuations,
      continuations-in-part, divisions, extensions, reissues, re-examinations or
      renewals of any of the foregoing.

1.7   "Licensed Product" shall mean a specific DMC Product embodying, employing,
      based on or derived  from all or part of the Licensed  Patents  and/or the
      Licensed Technology.

1.8   "Licensed  Technology"  shall mean that unpatented  technology owned by or
      licensed  to NCT  described  in Exhibit B hereto and  licensed to Licensee
      under Article 2 below.

1.9   "Licensee   Technology"  shall  mean  any  and  all  existing  and  future
      technology,  now or hereinafter owned or licensed by or to Licensee and/or
      its  Affiliates  (other than  Licensed  Patents and Licensed  Technology),
      including  without  limitation  all  know-how,  trade  secrets,   methods,
      operating  techniques,  processes,  software,  materials,  technical data,
      engineering information, formulas, specifications, drawings, machinery and
      apparatus, patents, patent applications, copyrights and other intellectual
      property relating thereto.

1.10  "Market"  shall mean the  worldwide  market for DMC Products but excluding
      those  markets,  if any,  licensed to others on an exclusive  basis by NCT
      prior to the date hereof.

1.11  "NCT  Technology  License" shall mean the license to the Licensed  Patents
      and the Licensed  Technology granted by NCT to Licensee under Article 2 of
      this Agreement.

1.12  "Net  Revenues"  means the actual  revenues  received by Licensee from its
      sale,  lease or  distribution  of Licensed  Products minus  allowances for
      commissions and trade discounts.

1.13  "Sponsor  Technology"  shall mean with  respect to a party  hereto (i) all
      existing and future  technology  owned or licensed by or to a party and/or
      its Affiliates which, by virtue of contract  restrictions  binding on such
      party, cannot be disclosed or transferred to the other party hereto on the
      same terms and conditions as Licensed  Technology or Licensee  Technology,
      as the case may be;  and (ii) all  existing  and future  technology  which
      results from the  combination of a party's  technology and a third party's
      technology,  and which by virtue of contract  restrictions  binding on the
      party in question,  cannot be disclosed or  transferred to the other party
      hereto on the same terms and conditions as Licensed Technology or Licensee
      Technology, as the case may be.

1.14  "Technical  Information" shall mean technical,  design,  engineering,  and
      manufacturing information and data pertaining to the design,  manufacture,
      commercial production and distribution of Licensed Products and components
      and parts thereof in the form of designs,  prints,  plans, material lists,
      drawings, specifications,  instructions,  reports, records, manuals, other
      written materials, computer programs and software and other forms or media
      relating thereto.

1.15  The uncapitalized term "technology",  in general, shall have its usual and
      accepted meaning and shall include without limitation all know-how,  trade
      secrets, methods, operating techniques,  processes,  software,  materials,
      technical  data,  engineering   information,   formulas,   specifications,
      drawings,   machinery  and  apparatus,   patents,   patent   applications,
      copyrights and other intellectual property relating thereto.

1.16  "Third  Party  Rights"  shall  mean  rights  in, to or under the  Licensed
      Patents and the  Licensed  Technology  heretofore  granted by NCT to third
      parties and the rights thereto of their respective permitted sublicensees,
      assigns and successors.


ARTICLE 2. The NCT Technology LICENSE

2.1   License  to NCT  Patents  and NCT  Technology.  Subject  to the  terms and
      conditions of this  Agreement,  NCT hereby grants to Licensee a license to
      make,  have made,  use,  sell and/or  have sold  Licensed  Products  which
      incorporate  or embody,  or are covered or claimed by, or are based on one
      or more of the Licensed Patents and/or Licensed Technology.

2.2   Limitations.  The NCT Technology License shall be exclusive as against all
      others  for the  manufacture,  use and sale of  Licensed  Products  in the
      Market  throughout  the World  subject  to the Third  Party  Rights.  Said
      License  is  limited  to: (a) the  manufacture,  use and sale of  Licensed
      Products  and (b) the Market and NCT  retains  the  unrestricted  right to
      manufacture, use and sell Licensed Products and to license others to do so
      provided,  that neither NCT nor any such licensee  shall have any right to
      sell  Licensed  Products  in the  Market.  NCT also  retains  the right to
      manufacture,  use and sell products  other than  Licensed  Products in the
      Market and to license others to do so.

2.3   Sublicensing.   The  rights  and  licenses   granted   hereunder   may  be
      sublicensed,  by Licensee to any third party provided any such  sublicense
      prohibits further sublicensing without NCT's prior written consent in each
      instance.  Licensee  also shall have the right to have  Licensed  Products
      manufactured  for it by others  but only  under  nondisclosure  agreements
      implemented in accordance with the provisions of Articles 4 and 5 hereof.

2.4   Acceptance.   Licensee  hereby  (i)  accepts  the  rights  under  the  NCT
      Technology  License  granted to it by NCT under  this  Article 2, and (ii)
      acknowledges  that the rights that NCT has  granted to Licensee  hereunder
      are limited to the manufacture,  use and sale of Licensed  Products in the
      Market and are subject to the further  limitations  that may be  described
      elsewhere in this Agreement.

2.5   Patent and Copyright  Notices.  Licensee shall mark each Licensed  Product
      sold,  leased,  distributed or otherwise  transferred  and shall cause all
      licenses, contracts and agreements with other parties for the sale, lease,
      distribution,  use or other  disposition of Licensed Products to contain a
      provision requiring, if feasible, such other parties to mark each Licensed
      Product  with a suitable  legend  identifying  the  Licensed  Patents  and
      Licensed  Technology with the appropriate  patent or copyright  notice, as
      the case may be.  If the  Licensed  Product  is too small to have a legend
      placed on it,  Licensee will use all  reasonable  efforts to have a legend
      placed on the software and/or packaging.

2.6   Product  Marking.  Licensee shall  prominently  mark each Licensed Product
      sold,  leased,  distributed or otherwise  transferred  and shall cause all
      licenses, contracts and agreements with other parties for the sale, lease,
      distribution,  use or other  disposition of Licensed Products to contain a
      provision requiring,  if feasible,  such other parties to prominently mark
      each  Licensed  Product with a suitable  legend  identifying  the Licensed
      Product  as  being a  product  which  incorporates  NCT's  technology  and
      including  such  words and  logos as NCT may  reasonably  request.  If the
      Licensed Product is too small to have such a legend placed on it, Licensee
      will  use all  reasonable  efforts  to have  such a legend  placed  on the
      software and/or packaging.


ARTICLE 3.  LICENSE FEE AND ROYALTIES

3.1   License Fee. Upon the execution of this Agreement,  Licensee shall pay NCT
      $3,000,000 as a non-refundable license fee in partial consideration of the
      rights granted hereunder.

3.2   Unit Royalties.  Licensee shall pay NCT the royalties listed on Schedule C
      with respect to Licensee's sale, lease,  distribution or other transfer of
      Licensed Products.

3.3   Sublicensing  Royalties.  Licensee  shall pay NCT the royalties  listed on
      Schedule  C with  respect  to  sublicenses  granted  by  Licensee  for the
      manufacture,  use, sale,  lease or other  disposition or  distribution  of
      Licensed Products.

3.4   Payment.  Royalties payable under Sections 3.2 and 3.3 above shall be paid
      to NCT  within  thirty  (30)  days  from  the end of the  quarter  of each
      calendar  year as  provided  in Article 7.  Licensee  agrees  that NCT may
      inspect  its  royalty/revenue  records  once a year upon  thirty (30) days
      notice, at NCT's own expense.


ARTICLE 4.  DISCLOSURE OF INFORMATION, DATA AND KNOW-HOW

4.1   Disclosure.  The parties  shall  disclose  to each other such  appropriate
      Technical  Information  as may be reasonably  required to  accomplish  the
      purposes of this  Agreement.  It is agreed,  however,  that neither  party
      shall be obligated to disclose  information,  the  disclosure of which has
      been restricted by a third party,  provided,  however, if such information
      is required in order to achieve the purposes of this Agreement,  the party
      which  holds  such  information  shall  inform  the other and use its best
      efforts to obtain  permission,  which may  consist of a license,  from the
      applicable third party to use such information for such purposes.

4.2   Treatment.  All  disclosed  Technical  Information  which is  Confidential
      Information (as defined in Article 5 below) shall be kept  confidential by
      the receiving party in accordance with the further provisions of Article 5
      below and will remain the property of the disclosing party.


ARTICLE 5.  CONFIDENTIALITY

5.1   Definitions.   Each  party   possesses   and  will   continue  to  possess
      confidential  information relating to its business and technology which it
      believes has substantial  commercial and scientific  value in the business
      in which it is engaged  ("Confidential  Information").  Subject to Section
      5.4, Confidential  Information includes,  but is not limited to, Technical
      Information,   trade  secrets,   processes,   formulas,   data,  know-how,
      discoveries,  developments, designs, improvements, inventions, techniques,
      marketing   plans,   strategies,   forecasts,   new   products,   software
      documentation,  unpublished  financial statements,  budgets,  projections,
      licenses,  prices,  costs,  customer  lists,  supplier lists and any other
      material   regarded  by  the  party  possessing  it  to  be  confidential,
      proprietary or a trade secret.  In order to be afforded  protection  under
      this  Article  5  tangible  forms  of  Confidential  Information  must  be
      identified  as such at the time of  disclosure  and  marked  "Confidential
      Information", "Proprietary Information" or in some other reasonable manner
      to indicate it is  confidential.  Any Confidential  Information  disclosed
      between the parties  hereto orally or visually,  in order to be subject to
      this Agreement,  shall be so identified to the receiving party at the time
      of disclosure and confirmed in a written summary  appropriately  marked as
      herein provided within ten (10) days after such oral or visual disclosure.

5.2   Treatment.  Each party shall during the term of this  Agreement  and for a
      period of five (5) years  thereafter,  hold in confidence and not disclose
      to third parties except as  specifically  permitted under this Section 5.2
      and Section 5.4 below any and all  Confidential  Information  of the other
      party disclosed directly or indirectly to it by the other party.

      Each party shall take the following minimum safeguards with respect to the
      Confidential Information of the other party:

     (a)  only  those of its  employees  who need to receive  the other  party's
          Confidential  Information  in order to carry out the  purposes of this
          Agreement shall have access to such  information and such access shall
          be limited to only so much of such information as is necessary for the
          particular employee to properly perform his or her functions;

     (b)  all documents,  drawings, writings and other embodiments which contain
          Confidential  Information  of the other party shall be maintained in a
          prudent  manner in a secure  fashion  separate  and apart  from  other
          information in its  possession and shall be removed  therefrom only as
          needed to carry out the purposes of this Agreement;

     (c)  all documents, drawings, writings and other embodiments of information
          the  security  or  safekeeping  of which are  subject to  governmental
          regulations shall be kept in accordance with those regulations;

     (d)  in no event shall a party  receiving  Confidential  Information of the
          other party  disassemble,  reverse  engineer,  re-engineer,  redesign,
          modify or alter any  Confidential  Information  which it has  received
          from the other party or attempt  any of the  foregoing  without  first
          obtaining the written consent of such other party in each instance.

     (e)  all employees and  contractors  who shall have access to  Confidential
          Information  of the other party shall be under  written  obligation to
          it;  (i) to  hold in  confidence  and not  disclose  all  Confidential
          Information  made available to them in the course of their  employment
          in a manner  equivalent  to that set  forth  herein;  (ii) to use such
          Confidential  Information  only  in the  course  of  performing  their
          employment  duties; and (iii) to assign to their employer or the party
          retaining  them  all  inventions  or  improvements  relating  to their
          employer's  business and conceived  while in their  employer's  employ
          unless such assignment is prohibited by applicable law.

      Notwithstanding the foregoing, a party receiving Confidential  Information
      of the other party may  disclose to its  subcontractors  and  material and
      component  suppliers  so  much  of  such  Confidential  Information  as is
      necessary  to enable  such  party to perform  its  duties and  obligations
      related to the  accomplishment of the purposes of this Agreement  provided
      that such  subcontractors  and  suppliers  are  obligated to such party in
      writing;  (i) to hold in confidence and not disclose such information in a
      manner  equivalent  to that  set  forth  herein;  and (ii) not to use such
      information except as authorized by such party.

      In no event  shall the party  receiving  Confidential  Information  of the
      other party disassemble, reverse engineer, re-engineer, redesign, decrypt,
      decipher,  reconstruct,   re-orient,  modify  or  alter  any  Confidential
      Information  of the  disclosing  party or any circuit  design,  algorithm,
      logic or program code in any of the disclosing party's products, models or
      prototypes  which contain  Confidential  Information or attempt any of the
      foregoing  without first obtaining written consent of the disclosing party
      in each instance.

5.3   Return.  All  documents,  drawings,  writings and other  embodiments  of a
      party's Confidential  Information,  as well as those produced,  created or
      derived  from  the  disclosing  party's  Confidential   Information  which
      incorporate the disclosing party's Confidential Information and all copies
      thereof  shall be  returned  promptly  to it by the other  party  upon the
      termination of this Agreement  provided that the parties shall continue to
      be bound by the provisions of Section 5.2 above.

5.4   Exclusions.  Confidential Information shall not include information that;

     (a)  was at the time of disclosure in the public domain through no fault of
          the party receiving it;

     (b)  becomes  part of the  public  domain  after  disclosure  to the  party
          receiving it through no fault of such party;

     (c)  was in the  possession  of the party  receiving  it (as  evidenced  by
          written  records)  at the  time of  disclosure  and  was not  acquired
          directly or indirectly  from the other party, or a third party, as the
          case may be, under a continuing  obligation of confidence of which the
          party receiving it was aware;

     (d)  was  received  by the party  receiving  it (as  evidenced  by  written
          records) after the time of disclosure hereunder from a third party who
          did not require it to be held in confidence and who did not acquire it
          directly  or  indirectly  from  the  other  party  under a  continuing
          obligation of confidence of which the party receiving it was aware;

     (e)  required by law or the rules of any relevant securities exchange to be
          disclosed,  but  only  to the  extent  of  such  required  disclosure;
          provided,   that  a  party   required  to  so  disclose   Confidential
          Information  shall use best  efforts to notify the other party of such
          potential disclosure so that such party may seek a protective order or
          other  remedies  to  maintain  in  confidence  any  such  Confidential
          Information; or

     (f)  was developed independently by the receiving party and without the use
          of any  Confidential  Information  received from the disclosing  party
          under this Agreement.

     (g)  is  Confidential   Information  of  the  disclosing  party  which  the
          disclosing  party has disclosed to third parties without  restrictions
          on use and disclosure comparable to those contained in this Article 5.



<PAGE>

ARTICLE 6.  IMPROVEMENTS

6.1   NCT Improvements. In the event that Licensee individually or together with
      NCT discovers, develops or creates any NCT Improvements during the term of
      this Agreement,  Licensee  promptly shall grant and assign, on a quitclaim
      basis,  all of its rights of  ownership in such NCT  Improvements  to NCT,
      whether such NCT Improvements are patentable or  non-patentable  under the
      laws of any country,  subject to any  governmental  approvals  that may be
      required for such grant back and assignment,  it being understood that any
      such NCT  Improvements  that are not made the  subject  of a patent  shall
      constitute part of the Licensed  Technology licensed to Licensee hereunder
      and that any such NCT  Improvements  that are made the subject of a patent
      shall  constitute  one  of  the  Licensed  Patents  licensed  to  Licensee
      hereunder.

      In the event that NCT individually discovers,  develops or creates any NCT
      Improvements  during the term of this Agreement which make use of, extend,
      are  based  upon  or  relate  to the  Licensed  Patents  or  the  Licensed
      Technology,  then any such NCT  Improvement  that is not made subject of a
      patent shall constitute part of the Licensed Technology licensed hereunder
      and any such NCT  Improvement  that is made the subject of a patent  shall
      constitute a Licensed Patent licensed hereunder.

6.2   Licensee Improvements. In the event that NCT individually or together with
      Licensee discovers,  develops or creates any Licensee  Improvements during
      the term of this  Agreement,  NCT  promptly  shall grant and assign,  on a
      quitclaim  basis,  a fifty  (50%)  percent  interest  in and to all of its
      rights of ownership in such  Licensee  Improvements  to Licensee,  whether
      such Licensee Improvements are patentable or non-patentable under the laws
      of any country, subject to any governmental approvals that may be required
      for such grant back and assignment and thereafter all rights and interests
      in and to such Licensee Improvement shall be owned equally by Licensee and
      NCT and each party hereby grants to the other a royalty  free,  perpetual,
      irrevocable license to use and exploit such Licensee Improvement.

      In the event  Licensee  individually  discovers,  develops  or creates any
      Licensee Improvements during the term of this Agreement, Licensee shall be
      the sole owner thereof.  However, Licensee will promptly inform NCT of the
      nature and scope of all such Improvements.

6.3   Joint  Discoveries.  In the event that Licensee and NCT jointly  discover,
      develop  or  create  any  intellectual   property  whether  patentable  or
      non-patentable that is not an Improvement or is an Improvement not covered
      by either Section 6.1 or 6.2 above, all rights and interest in and to such
      intellectual  property shall be owned equally by Licensee and NCT and each
      party hereby  grants to the other a royalty free,  perpetual,  irrevocable
      license to use and exploit any such intellectual property.

6.4   Dual Improvements. In the event Licensee and NCT jointly discover, develop
      or create any intellectual  property whether  patentable or non-patentable
      that is or could be an Improvement  under both Sections 6.1 and 6.2 above,
      all rights and  interest  in and to such  intellectual  property  shall be
      owned  equally by  Licensee  and NCT and each party  hereby  grants to the
      other a royalty free,  perpetual,  irrevocable  license to use and exploit
      any such intellectual property.

6.5   Individual  Discoveries.   In  the  event  that  either  Licensee  or  NCT
      individually discover, develop or create any intellectual property whether
      patentable  or  non-patentable,  that  is  not  an  Improvement  or  is an
      Improvement not covered by either Section 6.1 or 6.2 above, all rights and
      interest in and to such intellectual  property shall be owned by the party
      discovering, developing or creating the same.

6.6   Further  Assurances.  The parties shall take all action legally  permitted
      that may be necessary or  appropriate to assure full  compliance  with the
      provisions of this Article 6  notwithstanding  the fact that  intellectual
      property covered by this Article 6 may be discovered, developed or created
      by an employee of one of the parties hereto.


ARTICLE 7.  PAYMENTS, REPORTS AND RECORDS

Royalties shall be due and payable in U.S. dollars in immediately  available New
York, New York funds within thirty (30) days after the last business day of each
March,  June,  September  and December of each  calendar year during the term of
this  Agreement.  If requested  by NCT,  Licensee  shall direct its  independent
certified  public  accountants  at  Licensee's  expense  to  provide  NCT with a
certified  written royalty report (the "Royalty  Report") for each calendar year
of this  Agreement  within sixty (60) days of the end of each  calendar  year of
this  Agreement.  Such Royalty  Reports shall be prepared in accordance with the
standard reporting  procedures of such independent  certified public accountants
applied in a consistent  manner.  A similar Royalty Report shall be rendered and
royalty  payment shall be made within sixty (60) days after  termination of this
Agreement.



<PAGE>

ARTICLE 8.  TERM

The term of this Agreement  shall begin on the date hereof and,  unless extended
or earlier  terminated by the written agreement of the parties or the provisions
of Article 9 below,  shall expire  immediately upon either:  (i) with respect to
rights granted under any patent  hereunder,  the expiration of that patent under
applicable law; or (ii) with respect to the other rights granted hereunder, upon
the expiration of the last to expire of the patents licensed hereunder.


ARTICLE 9.  TERMINATION

9.1   General.  This  Agreement may be  terminated  prior to the end of the term
      provided in Article 8 above under any of the following  provisions of this
      Article.

9.2   Breach.  In the  event of a  material  breach  of this  Agreement,  if the
      defaulting  party fails to cure the breach within thirty (30) days, in the
      case of a breach involving non-payment of amounts to be paid hereunder, or
      sixty (60) days,  in the case of any other  kind of breach  following  its
      receipt of written  notice from the  non-defaulting  party  specifying the
      nature of the  breach  and the  corrective  action  to be taken,  then the
      non-defaulting  party may terminate this Agreement forthwith by delivering
      its written  declaration  to the  defaulting  party that this Agreement is
      terminated; provided any payment default will require the defaulting party
      to pay  interest  in order to cover  the  default  at the rate of the then
      current prime rate at The Chase Manhattan Bank N.A.

9.3   Insolvency.  If one of the parties becomes bankrupt or insolvent, or files
      a petition  therefor,  or makes a general  assignment  for the  benefit of
      creditors,   or  otherwise  seeks   protection  under  any  bankruptcy  or
      insolvency  law, or upon the  appointment of a receiver of the assets of a
      party  ("defaulting  party")  then the other party shall have the right to
      immediately terminate this Agreement upon written notice to the defaulting
      party provided, in any such instance, that said right of termination shall
      be postponed for as long as the defaulting  party continues to conduct its
      business in the ordinary course.

9.4   Survival.  Notwithstanding  the termination of this Agreement under any of
      the  provisions of this Article 9, the terms and  conditions of Articles 4
      and 5, and those  pertaining  to the  ownership of rights  acquired  under
      Article 6 shall survive  termination  of this Agreement and shall continue
      to be applicable and govern the parties with respect to the subject matter
      thereof.

9.5   Document Return.  Each party shall return to the other party within thirty
      (30)  days of the  date of  termination  under  either  Article  8 or this
      Article  9  all  of  the  Technical  Information  and  other  Confidential
      Information,  received pursuant to this Agreement  together with all other
      tangible property received for the implementation of this Agreement.


ARTICLE 10.  FORCE MAJEURE

In the event of enforced delay in the performance by either party of obligations
under this Agreement due to unforeseeable  causes beyond its reasonable  control
and without its fault or negligence, including, but not limited to, acts of God,
acts of the government, acts of the other party, fires, floods, strikes, freight
embargoes,  unusually severe weather,  or delays of  subcontractors  due to such
causes  (an  "Event  of  Force  Majeure"),  the  time  for  performance  of such
obligations  shall be extended  for the period of the enforced  delay;  provided
that the party seeking the benefit of the  provisions of this  paragraph  shall,
within ten (10) days after the beginning of any such enforced delay,  have first
notified the other party in writing of the causes and requested an extension for
the  period of the  enforced  delay and shall use all  reasonable  endeavors  to
minimize the effects of any Event of Force Majeure.


ARTICLE 11.  APPLICABLE LAW

The terms and conditions of this Agreement and the performance  thereof shall be
interpreted in accordance with and governed by the laws of the State of Delaware
and the United States of America.


ARTICLE 12.  DISPUTE RESOLUTION

The parties agree to attempt in good faith to resolve any dispute arising out of
or in  connection  with the  performance,  operation or  interpretation  of this
Agreement  promptly  by  negotiation  between  the  authorized  contacts  of the
parties.  If a dispute should arise, the authorized  contacts will meet at least
once and will  attempt to resolve  the  matter.  Either  authorized  contact may
request the other to meet within  fourteen (14) days, at a mutually  agreed time
and place.  If the matter has not been  resolved  within  thirty  (30) days of a
request being made for such a meeting,  the authorized  contacts shall refer the
matter to the  representatives of the parties who are responsible for matters at
the policy or strategic  level who shall meet within  fourteen  (14) days of the
end of the thirty (30) day period  referred to above,  at a mutually agreed time
and place.
<PAGE>
If the matter has not been  resolved  within thirty (30) days of a request being
made for this meeting, the parties shall proceed as follows:

     (a)  Any action,  suit or proceeding  where the amount in controversy as to
          at least one party,  exclusive of the interest and costs,  exceeds one
          million dollars (a "Summary  Proceeding"),  arising out of or relating
          to this  Agreement  or the breach,  termination  or validity  thereof,
          shall be litigated  exclusively  in the Superior Court of the State of
          Delaware  (the  "Delaware  Superior  Court")  as a summary  proceeding
          pursuant  to Rules  124-131 of the  Delaware  Superior  Court,  or any
          successor rules (the "Summary Proceeding Rules").  Each of the parties
          hereto  hereby  irrevocably  and  unconditionally  (i)  submits to the
          jurisdiction   of  the  Delaware   Superior   Court  for  any  Summary
          Proceeding,  (ii) agrees not to commence any Summary Proceeding except
          in the Delaware Superior Court,  (iii) waives, and agrees not to plead
          or to make,  any  objection to the venue of any Summary  Proceeding in
          the Delaware Superior Court,  (iv) waives,  and agrees not to plead or
          to make, any claim that any Summary Proceeding brought in the Delaware
          Superior   Court  has  been   brought  in  an  improper  or  otherwise
          inconvenient  forum,  (v) waives,  and agrees not to plead or to make,
          any claim that the Delaware Superior Court lacks personal jurisdiction
          over it, (vi) waives its right to remove any Summary Proceeding to the
          federal  courts  except  where such  courts  are vested  with sole and
          exclusive  jurisdiction  by statute and (vii)  understands  and agrees
          that it shall not seek a jury trial or punitive damages in any Summary
          Proceeding  based upon or arising out of or otherwise  related to this
          Agreement  and  waives any and all rights to any such jury trial or to
          seek punitive damages.

     (b)  In the event  any  action,  suit or  proceeding  where  the  amount in
          controversy as to at least one party, exclusive of interest and costs,
          does not exceed One Million Dollars (a  "Proceeding"),  arising out of
          or relating to this  Agreement or the breach,  termination or validity
          thereof  is  brought,  the  parties to such  Proceeding  agree to make
          application  to the  Delaware  Superior  Court to  proceed  under  the
          Summary  Proceeding  Rules.  Until  such time as such  application  is
          rejected, such Proceeding shall be treated as a Summary Proceeding and
          all of the foregoing  provisions  of this Section  relating to Summary
          Proceedings shall apply to such Proceeding.

     (c)  In the event a Summary  Proceeding  is not  available  to resolve  any
          dispute  hereunder,  the  controversy  or claim  shall be  settled  by
          arbitration   conducted  on  a  confidential  basis,  under  the  U.S.
          Arbitration  Act,  if  applicable,  and the  then  current  Commercial
          Arbitration   Rules   of   the   American   Arbitration    Association
          ("Association")   strictly  in  accordance  with  the  terms  of  this
          Agreement  and the  substantive  law of the  State  of  Delaware.  The
          arbitration  shall be conducted at the  Association's  regional office
          located  closest to  Licensee's  principal  place of business by three
          arbitrators,  at least one of whom  shall be  knowledgeable  in Active
          Technology  and one of whom shall be an  attorney.  Judgment  upon the
          arbitrators'  award  may be  entered  and  enforced  in any  court  of
          competent  jurisdiction.  Neither  party shall  institute a proceeding
          hereunder  unless at least  sixty (60) days prior  thereto  such party
          shall have given written notice to the other party of its intent to do
          so.  Neither party shall be precluded  hereby from securing  equitable
          remedies in courts of any jurisdiction, including, but not limited to,
          temporary  restraining  orders and preliminary  injunctions to protect
          its  rights and  interests  but such shall not be sought as a means to
          avoid or stay arbitration.

     (d)  Licensee hereby  designates and appoints The Corporation Trust Company
          with offices on the date hereof at 1209 Orange Street,  Wilmington, DE
          19801, as its agent to receive service of process in any Proceeding or
          Summary  Proceeding.  NCT hereby  designates and appoints  Corporation
          Service  Company  with offices on the date hereof at 1013 Centre Road,
          Wilmington,  DE 19805,  as its agent to receive such service.  Each of
          the parties hereto further  covenants and agrees that, so long as this
          Agreement  shall be in effect,  each such party shall  maintain a duly
          appointed agent for the service of summonses and other legal processes
          in the State of Delaware and will notify the other  parties  hereto of
          the name and  address  of such  agent if it is no  longer  the  entity
          identified in this article.


ARTICLE 13.   ANNOUNCEMENTS AND PUBLICITY; INDEPENDENT CONTRACTORS

Except for any disclosure  which may be required by law,  including  appropriate
filings  with the  Securities  Exchange  Commission,  neither  party may use the
other's name or disclose the terms of this Agreement  without the consent of the
other, which consent shall not be unreasonably withheld.

Each party to this Agreement is an  independent  contractor and neither shall be
considered the partner, employer, agent or representative of the other.



<PAGE>

ARTICLE 14.  SEVERABILITY

If any part of this  Agreement  for any  reason  shall be  declared  invalid  or
unenforceable,  such decision shall not affect the validity or enforceability of
any remaining  portion,  which shall remain in full force and effect;  provided,
however,  that in the event a part of this Agreement is declared invalid and the
invalidity or enforceability of such part has the effect of materially  altering
the obligations of any party under this Agreement,  the parties agree,  promptly
upon such  declaration  being  made,  to  negotiate  in good faith to amend this
Agreement  so as to put such  party in a position  substantially  similar to the
position such party was in prior to such declaration.


ARTICLE 15.  RIGHTS OF ASSIGNMENT; SUCCESSORS AND ASSIGNS

Neither NCT nor Licensee shall have any right to assign this Agreement or any of
their respective  rights or obligations  under this Agreement to any third party
except by operation of law or with the prior written consent of the other party.
In the event Licensee  wishes to assign any of its rights or  obligations  under
this  Agreement  to  an  Affiliate  of  Licensee,  NCT's  consent  will  not  be
unreasonably  withheld.  In the event NCT  wishes to assign any of its rights or
obligations under this Agreement to an Affiliate of NCT, Licensee's consent will
not be  unreasonably  withheld.  The provisions of this Agreement shall inure to
the benefit of, or be binding  upon,  the  successors  and assigns of each party
hereto.


ARTICLE 16.  NOTICES

Any  notices  under  this  Agreement  shall be in  writing  and  shall be deemed
delivered  if  delivered  by personal  service,  or sent by telecopy or by first
class  registered or certified  mail, or same day or overnight  courier  service
with  postage or charges  prepaid.  Unless  subsequently  notified in writing in
accordance  with this  Section by the other party,  any notice or  communication
hereunder shall be addressed to NCT as follows:

                  Noise Cancellation Technologies, Inc.
                  1025 West Nursery Road
                  Linthicum, Maryland 21090
                  Attention:  President
                  Telecopy No:  (410) 636-5989

                  to Licensee as follows:

                  DistributedMedia.com, Inc.
                  One Dock Street
                  Suite 300
                  Stamford, CT  06902
                  Attn:  President
                  Telecopy no. (203) 348-4106


ARTICLE 17.  TAXES

Licensee  shall be  solely  responsible  for any  sales,  use,  occupational  or
privilege  taxes,   duties,  fees  or  other  similar  charges  imposed  by  any
governmental  authority  in  connection  with  the  manufacture,   sale,  lease,
distribution,  use or other  disposition by Licensee of Licensed Products or the
Licenses  granted  hereunder.  Any other taxes,  including income taxes based on
royalties and other payments to NCT, shall be the responsibility of NCT.


ARTICLE 18.  INDEMNIFICATION

Each of NCT and Licensee  agrees to  indemnify,  defend,  and hold  harmless the
other party and each of its officers,  directors,  employees, agents, successors
and assigns  (hereinafter  referred to in the  aggregate in this section as "the
Indemnified Party") against any and all losses,  claims,  damages,  liabilities,
costs and expenses (including without limitation, reasonable attorneys' fees and
other  costs of defense of every kind  whatsoever  and the  aggregate  amount of
reasonable  settlement of any suit,  claim or proceeding)  which the Indemnified
Party may incur or for which the Indemnified  Party may become liable on account
of any suit,  claim or  proceeding  purporting  to be based  upon a  failure  to
perform  obligations  under this  Agreement  to be  performed by the other party
(hereafter  the  "Indemnifying   Party")  and  its  employees  or  agents.   The
Indemnified Party shall promptly advise the Indemnifying Party of any such suit,
claim or  proceeding  and shall  cooperate  with the  Indemnifying  Party in the
defense or settlement of such suit, claim or proceedings providing no settlement
shall be made without the consent of the Indemnified  Party, which consent shall
not be unreasonably  withheld. In any event, the Indemnified Party shall furnish
to the  Indemnifying  Party such  information  relating  to such suit,  claim or
proceeding  as the  Indemnifying  Party  shall  reasonably  request  for  use in
defending the same.



<PAGE>

ARTICLE 19.  MAINTENANCE AND DEFENSE OF LICENSED PATENTS

Throughout the term of this Agreement,  NCT shall maintain in force the Licensed
Patents.  In this  connection,  NCT shall  promptly pay all costs of any and all
continuations,    continuations-in-part,    divisions,   extensions,   reissues,
re-examinations,  or  renewals  of  the  Licensed  Patents,  including,  without
limitation,  the costs and expenses of any and all  attorneys,  experts or other
professionals engaged in connection with any of the foregoing.  In addition, NCT
shall actively  protect the Licensed Patents and shall institute all such suits,
actions or proceedings for infringement of any of the Licensed Patents as may be
necessary in this regard and shall defend and save harmless Licensee against any
suit, damage claim or demand, and any loss, cost or expense suffered as a result
thereof  (including  reasonable  attorneys  fees),  based on actual  or  alleged
infringement  of any patent or trademark or any unfair trade practice  resulting
from the exercise or use of any right or license  granted under this  Agreement.
Unless NCT shall have  received the advice of counsel that success on the merits
is reasonably certain, NCT shall be excused from its duty to commence and/or may
withdraw  from any  enforcement  action under the Licensed  Patents and Licensee
shall then be free to pursue enforcement of the Licensed Patents in its own name
and at its sole  expense  and risk,  but only to the  extent  such  infringement
occurs in the Market.  In the event NCT fails to protect the Licensed Patents as
aforesaid after notice of possible infringement from Licensee, Licensee shall be
entitled by itself to take  proceedings in the name of and with the  cooperation
of NCT  to  restrain  any  such  infringement  at  Licensee's  expense  and  for
Licensee's  benefit. In the event NCT fails to defend and save harmless Licensee
as herein  provided,  Licensee  shall be  entitled  by itself to take all action
necessary or advisable for its defense and shall be entitled to deduct all costs
and expenses  incurred in such defense from the amount of any royalties  payable
under this Agreement to the extent the same have not been covered by any amounts
awarded  to  Licensee  under  a  settlement  of or  judgment  rendered  in  such
proceeding.  NCT shall take all such action as may be  reasonably  requested  by
Licensee to assist  Licensee in the proper  prosecution  of its  defense.  Where
Licensee  proceeds  alone and  achieves an award from the  official  enforcement
forum in such an action brought by it, Licensee shall be entitled to retain such
award.  However,  any  compromise  of such  enforcement  action or concession of
invalidity or priority of invention of any patent whether in connection  with an
enforcement action or any other proceeding shall require NCT's participation and
express prior written  approval.  If NCT has elected to participate in and share
in the expense of any such enforcement action, any award shall be shared equally
by NCT and Licensee.

Notwithstanding  the  foregoing,  NCT shall have no  liability  to defend or pay
damages or costs to Licensee with respect to any claim of infringement  which is
based on an implementation not designed by NCT or that is modified by others, or
used or combined in a manner not contemplated by the transfer of NCT Technology.


ARTICLE 20.  WARRANTIES

NCT represents and warrants that it has the right,  power and authority to enter
into this Agreement and to grant the licenses and other rights  contained herein
to  Licensee as herein  provided  and that none of the same will breach or be in
violation of any agreement, license, or grant made with or to any other party by
NCT and that to the best of NCT's knowledge and belief the Licensed  Patents are
valid and do not infringe any other patent issued prior to the date hereof.


ARTICLE 21.  DISCLAIMER

EXCEPT AS  SPECIFICALLY  SET FORTH IN THIS AGREEMENT,  NCT HEREBY  DISCLAIMS ANY
EXPRESS OR IMPLIED WARRANTY OF THE ACCURACY,  RELIABILITY,  TITLE, TECHNOLOGICAL
OR  COMMERCIAL  VALUE,  COMPREHENSIVENESS  OR  MERCHANTABILITY  OF THE  LICENSED
PATENTS, THE LICENSED TECHNOLOGY, OR THE LICENSED PRODUCTS, OR THEIR SUITABILITY
OR FITNESS FOR ANY PURPOSE  WHATSOEVER.  NCT DISCLAIMS  ALL OTHER  WARRANTIES OR
WHATEVER NATURE, EXPRESS OR IMPLIED. NCT DISCLAIMS ALL LIABILITY FOR ANY LOSS OR
DAMAGE RESULTING,  DIRECTLY OR INDIRECTLY, FROM THE USE OF THE LICENSED PATENTS,
THE LICENSED TECHNOLOGY, OR THE LICENSED PRODUCTS, OTHER THAN THOSE ARISING FROM
CLAIMS OF INFRINGEMENT OF INTELLECTUAL PROPERTY RIGHTS OF THIRD PARTIES; WITHOUT
LIMITING THE GENERALITY OF THE FOREGOING, THIS DISCLAIMER EMBRACES CONSEQUENTIAL
DAMAGES,  LOSS OF PROFITS OR GOOD WILL,  EXPENSES  FOR DOWNTIME OR FOR MAKING UP
DOWNTIME,  DAMAGES FOR WHICH LICENSEE MAY BE LIABLE TO OTHER PERSONS, DAMAGES TO
PROPERTY, AND INJURY TO OR DEATH OF ANY PERSONS.


ARTICLE 22.   SCOPE OF THE AGREEMENT

This Agreement constitutes the entire agreement between the parties with respect
to the subject matter hereof and supersedes all prior oral or written agreements
or  understandings  of the parties with regard to the subject matter hereof.  No
interpretation,  change,  termination or waiver of any provision hereof shall be
binding  upon a party  unless in writing  and  executed by the other  party.  No
modification,  waiver, termination,  recession, discharge or cancellation of any
right or claim under this  Agreement  shall affect the right of any party hereto
to enforce any other claim or right hereunder.


<PAGE>

IN WITNESS THEREOF,  Licensee and NCT have executed this Agreement  effective as
of the date first written above.

DISTRIBUTEDMEDIA.COM, INC.

By:     /s/ JAMES McMANUS
        -----------------------
Title:  President
Date:   January 25, 1999


NCT GROUP, INC.

By:     /s/ MICHAEL J. PARRELLA
        -----------------------
Title:  President
Date:   January 25, 1999

[Page Break]


                                    Exhibit A

                                   NCT Patents

                                Licensed Patents

Patents

[To be added by supplement]



                    Patents Pending Under Filed Applications

Patents Pending

[To be added by supplement]


[Page Break]


                                    Exhibit B

                               Licensed Technology

1.    The unpatented technology contained in the patent applications filed or to
      be filed and listed on Schedule A hereto.

2.    The unpatented technology contained in the following disclosures for which
      patent applications are to be field:

      1.    Multimedia Broadcast Network;
      2.    Multimedia Broadcast Station; and
      3.    Method for Administering a Multimedia Broadcast Station.

3.    The  unpatented  technology  in  NCT's  possession  which  NCT is  free to
      disclose and which supports,  amplifies, explains or enables the design or
      manufacture  of  products  embodying  any of the  claims  of the  Licensed
      Patents.


[Page Break]


                                    Exhibit C

                                    Royalties


Unit Royalties (Article 3.2) shall be at the rate of 6%.

Sublicensing Royalties (Article 3.3) shall be at the rate of 20%.




<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS RESTATED SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  (UNAUDITED)  AND  NOTES  TO  THE
CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS FOR THE THREE-MONTH  PERIOD ENDED
SEPTEMBER  30, 1999,  AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FORM
10-K FOR THE YEAR ENDED  DECEMBER 31, 1998,  FILED ON MARCH 31, 1999, AS AMENDED
MAY 3, 1999 (AMENDMENTS NOS. 1 AND 2).
</LEGEND>
<CIK>                    0000722051
<NAME>                   NCT GROUP, INC.
<MULTIPLIER>             1000
<CURRENCY>               US DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>               DEC-31-1999
<PERIOD-START>                  JAN-01-1999
<PERIOD-END>                    SEP-30-1999
<EXCHANGE-RATE>                      1

<CASH>                           1,394

<SECURITIES>                         0

<RECEIVABLES>                    1,000

<ALLOWANCES>                       175

<INVENTORY>                      2,860

<CURRENT-ASSETS>                 5,231

<PP&E>                          12,394

<DEPRECIATION>                   8,456

<TOTAL-ASSETS>                  15,295

<CURRENT-LIABILITIES>            6,962

<BONDS>                              0

                0

                      8,755

<COMMON>                         2,179

<OTHER-SE>                      (8,535)

<TOTAL-LIABILITY-AND-EQUITY>    15,295

<SALES>                          1,802

<TOTAL-REVENUES>                 6,614

<CGS>                            1,717

<TOTAL-COSTS>                    3,381

<OTHER-EXPENSES>                18,026

<LOSS-PROVISION>                    92

<INTEREST-EXPENSE>                 340

<INCOME-PRETAX>                (14,793)

<INCOME-TAX>                         0

<INCOME-CONTINUING>            (14,793)

<DISCONTINUED>                       0

<EXTRAORDINARY>                      0

<CHANGES>                            0

<NET-INCOME>                   (14,793)

<EPS-BASIC>                    (0.14)

<EPS-DILUTED>                    (0.14)


</TABLE>


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