NCT GROUP INC
S-1/A, 2000-06-13
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: DAIRY MART CONVENIENCE STORES INC, 10-Q, EX-27, 2000-06-13
Next: NCT GROUP INC, S-1/A, EX-5, 2000-06-13



              As filed with the Securities and Exchange Commission
                 on June 13, 2000 Registration No. 333-35210

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                              ---------------------

                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
                         FORM S-1 REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                             ----------------------

                                 NCT GROUP, INC.
               (Exact name of Registrant as specified in Charter)

           Delaware                                  59-2501025
           (State or Other Jurisdiction              (I.R.S. Employer
           Of Incorporation or                       Identification No.)
           Organization)

                 20 Ketchum Street, Westport, Connecticut 06880
                                 (203) 226-4447

       (Address, Including Zip Code, and Telephone Number, Including Area
               Code, of Registrant's Principal Executive Offices)

                                  CY E. HAMMOND
                 SENIOR VICE PRESIDENT, CHIEF FINANCIAL OFFICER
                 20 KETCHUM STREET, WESTPORT, CONNECTICUT 06880
                                 (203) 226-4447
     (Name and Address, Including Zip Code, and Telephone Number, Including
                        Area Code, of Agent for Service)
                  Copies of all communications and notices to:

                            WILLIAM P. O'NEILL, ESQ.
                              CROWELL & MORING LLP
                            1001 PENNSYLVANIA AVE, NW
                              WASHINGTON, DC 20004
                                 (202) 624-2500

          APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC:
   From time to time after the effective date of this Registration Statement.

If the only securities  being registered on this Form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box. [ ]

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities  Act,  check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. [ ]


<PAGE>


If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434, check
the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

                                     PROPOSED MAXIMUM     PROPOSED MAXIMUM
TITLE OF SHARES     AMOUNT TO BE     AGGREGATE PRICE      AGGREGATE OFFERING   AMOUNT OF
TO BE REGISTERED    REGISTERED(1)    PER UNIT             PRICE                REGISTRATION FEE
----------------    -------------    ----------------     ------------------   ----------------
<S>               <C>                    <C>   <C>          <C>         <C>      <C>       <C>
  COMMON STOCK    37,435,048 SHARES      $0.75 (2)          $28,076,286 (2)      $7,412.14 (2)
</TABLE>

(1)  In accordance with Rule 416  promulgated  under the Securities Act of 1933,
     this  registration  statement  also  covers  such  indeterminate  number of
     additional shares of common stock as may become issuable upon conversion of
     the Company's Series F Convertible Preferred Stock and the Company's Series
     G Convertible  Preferred  Stock to prevent  dilution  resulting  from stock
     splits, stock dividends or similar transactions.

(2)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(c) promulgated under the Securities Act of 1933, based
     on the  average  of the high and low  prices  for the  common  stock on the
     NASDAQ OTC Bulletin Board on April 18, 2000. The fees noted above were paid
     by the  registrant  in  connection  with the  filing  of this  registration
     statement; $4,871.54 was paid on February 1, 2000, and the balance was paid
     on April 19, 2000.

THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT  SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION  STATEMENT
SHALL  THEREAFTER  BECOME  EFFECTIVE  IN  ACCORDANCE  WITH  SECTION  8(a) OF THE
SECURITIES ACT OF 1933, AS AMENDED,  OR UNTIL THE  REGISTRATION  STATEMENT SHALL
BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION
8(A), MAY DETERMINE.


<PAGE>


                                   PROSPECTUS

                                 NCT GROUP, INC.

                  37,435,048 shares of Common Stock for resale
                             by Selling Stockholders

NCT GROUP, INC.                          We design and develop products and
20 Ketchum Street                        license technologies which permit the
Westport, Connecticut 06880              manipulation of sound and signal waves
                                         to enhance signals and reduce noise.

                Certain existing shareholders of NCT Group, Inc.
          (the "Selling Stockholders") are offering 37,435,048 shares
       of the Company's common stock for sale at prevailing market prices.
                   The Company's common stock currently trades
             under the symbol "NCTI" on NASDAQ's OTC Bulletin Board.
                The Company will not receive any of the proceeds
                       of the resales, which consist of:

o    28,560,000 shares of common stock of the Company that the Company may issue
     upon the  conversion  of issued  and  outstanding  shares  of our  Series F
     Convertible  Preferred Stock in accordance with the Series F Certificate of
     Designations, as amended;

o    4,134,616  shares of common stock of the Company that the Company issued to
     three accredited investors and the placement agent therefor;

o    404,612  shares of common stock of the Company  that the Company  issued in
     exchange for 27 shares of common stock of NCT Audio Products,  Inc. held by
     an investor;

o    4,008,000  shares of common stock of the Company that the Company may issue
     upon the conversion  shares of our Series G Convertible  Preferred Stock in
     accordance with the Series G Certificate of Designations;

o    160,320  shares  of  common  stock  that the  Company  may issue to pay the
     cumulative  dividend  on the stated  value of the  issued  and  outstanding
     shares of our Series G Convertible Preferred Stock; and

o    167,500  shares of common  stock of the Company  that the Company may issue
     upon  the  exercise  of  warrants  the  Company  issued  to  the  Series  G
     Convertible Preferred Stock placement agent and attorneys thereof.

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

       This investment involves a High Degree of Risk. You should purchase
         shares only after carefully considering the risks described in
                the "RISK FACTORS" section beginning on Page 14.

          Neither the Securities and Exchange Commission nor any state
      securities commission has approved or disapproved these securities,
          or determined that this Prospectus is accurate or complete.
            Any representation to the contrary is a criminal offense.

     The information in this Prospectus is not complete and may be changed.
        The Selling Stockholders may not sell these securities until the
    registration statement filed with the Securities and Exchange Commission
  becomes effective. This Prospectus is not an offer to sell these securities
      and neither we nor the Selling Stockholders are soliciting offers to
   buy these securities in any state where the offer or sale is not permitted.

                  The date of this Prospectus is June 13, 2000.


<PAGE>


                                TABLE OF CONTENTS

                                                               PAGE

              Prospectus Summary Information                     1
              The Company                                        1
              Recent Developments                                3
              Risk Factors                                      14
              Use of Proceeds                                   36
              Selling Security Holders                          37
              Plan of Distribution                              38
              Description of Securities to be Registered        38
              Interests of Named Experts and Counsel            39
              The Business                                      40
              Properties                                        60
              Legal Proceedings                                 60
              Market Price of and Dividends on Common Equity    64
              Description of Securities                         65
              Selected Financial Data                           67
              Management's Discussion and Analysis              69
              Changes in and Disagreements with Accountants     84
              Directors and Executive Officers                  85
              Executive Compensation                            88
              Security Ownership                                97
              Certain Relationships and Related Transactions    98
              Other Expenses of Issuance and Distribution      100
              Indemnification of Directors and Officers        100
              Recent Sales of Unregistered Securities          102
              Exhibits and Financial Statements                104
              Undertakings                                     116
              Signatures                                       118

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

IN DECIDING  TO BUY OUR COMMON  STOCK,  YOU SHOULD RELY ONLY ON THE  INFORMATION
CONTAINED IN THIS PROSPECTUS.  WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH
INFORMATION DIFFERENT FROM THAT CONTAINED IN THIS PROSPECTUS.  WE ARE NOT MAKING
AN OFFER OF THESE SECURITIES IN ANY STATE WHERE THE OFFER IS NOT PERMITTED.  YOU
SHOULD NOT ASSUME THAT THE  INFORMATION IN THIS PROSPECTUS IS ACCURATE AS OF ANY
DATE OTHER THAN THE DATE ON THE FRONT OF THE DOCUMENT.


<PAGE>

                         PROSPECTUS SUMMARY INFORMATION

      This summary section briefly describes the key aspects of both the Company
and the offering covered by this prospectus.  This section is a summary only and
refers  to more  specific  and  comprehensive  information  found in  subsequent
sections.  Investors  should  refer  to  these  individual  sections  for a more
detailed explanation of each topic.

      Whenever   possible,   the  Company  has  provided   definitions   of  its
technologies  within the text.  Also note that  market  data  presented  in this
prospectus  are based on  management's  estimates,  in reliance  on  third-party
sources  where  possible.  While our  management  believes  these  estimates are
reliable and reasonable,  in certain cases such estimates  cannot be verified by
information from or analysis by independent  sources.  Accordingly,  the Company
cannot  give  assurances  that such market  data are  accurate  in all  material
respects.

THE COMPANY

      NCT Group, Inc. (formerly Noise Cancellation Technologies, Inc.) ("NCT" or
the "Company")  designs and develops  products and licenses  technologies  based
upon its extensive portfolio of proprietary algorithms.  The Company specializes
in the  utilization  of sound  and  signal  waves to  electronically  reduce  or
eliminate noise,  improve  signal-to-noise  ratio and enhance sound quality. The
Company develops its technologies to reduce or eliminate noise and enhance sound
quality in a wide array of products. The Company designs some of its products so
that other firms can integrate them with their own  inventions and  technologies
to  serve  major  markets  in  the  transportation,  manufacturing,  commercial,
consumer products and communications industries.

     The Company is organized into  strategic  business units which in May 2000,
were realigned to comprise three groups:  media,  communications and technology.
The media group currently consists of DistributedMedia.com, Inc. ("DMC") and NCT
Audio Products,  Inc. ("NCT Audio"). The communications group currently consists
of NCT Hearing Products, Inc. ("NCT Hearing"),  Noise Cancellation  Technologies
(Europe) Ltd.  ("NCT  Europe") and  ConnectClearly.com,  Inc.  ("CCC",  formerly
included in the communications business segment). The technology group currently
consists of  Advancel  Logic  Corporation  ("Advancel").  Each of the  Company's
strategic  business  units  is  targeted  to the  commercialization  of its  own
products in specific markets.

      The Company and its business units  currently hold 503 patents and related
rights  worldwide  and an  extensive  library of know-how  and other  unpatented
technology. These patents allow us to develop our product lines which include:

o     Sight & Sound(TM)place-based audio and billboard media
o     NoiseBuster(R)communications headsets,
o     NoiseBuster Extreme!(TM)consumer headsets,
o     Gekko(TM)flat speakers, frames, prints and subwoofers,
o     ClearSpeech(R)microphones, speakers and other products,
o     adaptive speech filters,
o     the ProActive(R)line of industrial/commercial active noise reduction
      headsets,
o     an aviation headset for pilots,
o     an industrial muffler or "silencer,"
o     quieting headsets for patient use in magnetic resonance imaging machines,
o     an aircraft cabin quieting system,
o     ClearSpeech(TM)corporate intranet telephone software,
o     voice communication web phone for integration into web sites, and
o     I-phone for full intranet and Internet communications.


      The Company  also  markets its  technologies  through  licensing  to third
parties for fees and royalties.  For example,  during 1999, the Company expanded
its cross license  agreement  with NXT plc (formerly  known as Verity Group plc)
and New Transducers Ltd. ("NXT"). The cross license agreement further allows for
sublicensing.

      The Company's  operating  revenues are  comprised of technology  licensing
fees and royalties,  product sales and  engineering  and  development  services.
Historically,  the Company derived the majority of its revenues from engineering
and development  services.  Management  expects that technology  licensing fees,
royalties and product  sales will become the principal  sources of the Company's
revenue as the commercialization of its technology proceeds.  Operating revenues
in 1999 consisted of approximately  31% in product sales, 19% in engineering and
development services and 50% in technology licensing fees and royalties. For the
three months ended March 31, 2000, the Company's operating revenues consisted of
approximately  7% in product sales, 0% in engineering  and development  services
and 93% in technology licensing fees and royalties.

STRATEGY

      The Company's strategy is to leverage off its existing base of proprietary
technology by expanding into areas outside of  traditional  active noise control
such  as  communications,  audio  and  microbroadcasting  media.  The  Company's
acquisition  of certain  assets and all of the  intellectual  property of Active
Noise and  Vibration  Technologies,  Inc.  in 1994  expanded  our  portfolio  of
intellectual  property  and  allowed the  Company to license  certain,  formerly
restricted  jointly-held  patents to unaffiliated third parties.  Such licensing
power is expected to contribute further to our generation of fees and royalties.


<PAGE>
      We anticipate that as we establish  distribution  channels and as consumer
awareness of our products  increases,  so, too,  will product sales and revenues
from licensing fees and royalties.  The funds derived from these revenue sources
will enable the  Company to become  less  dependent  on  revenues  derived  from
research, development and engineering. At the same time, NCT continues to strive
to lower the cost of our products and enhance their technological performance.

      Finally,  the Company  recognizes  that it cannot  achieve  its  corporate
mission  without  recruiting and retaining key personnel.  As of April 30, 2000,
the Company had 67 employees,  including 30 engineers and  associated  technical
staff  members.   Among  our  engineering  staff  and  consultants  are  several
scientists  and inventors that we believe are preeminent in the active noise and
vibration control field worldwide.

STRATEGIC ALLIANCES

      In addition to expanding our technological  applications,  the Company has
entered into a number of strategic supply, manufacturing and marketing alliances
with  leading  global  companies.  These  alliances  historically  have funded a
substantial  portion  of the  Company's  research  and  development.  They  also
represent reliable sources of components,  manufacturing expertise and capacity,
and  marketing  and  distribution   capabilities.   The  Company  has  existing,
continuing relationships with, among others, (1) Walker Manufacturing Company (a
division of  Tennessee  Gas  Pipeline  Company,  a  wholly-owned  subsidiary  of
Tenneco,  Inc.), (2) AB Electrolux,  (3) Ultra Electronics Ltd., (4) The Charles
Stark Draper  Laboratory,  Inc., and (5) New Transducers Ltd. See Item 1. - "The
Business" - Section G. - "Strategic Alliances" for further information.

RECENT DEVELOPMENTS

      On August 14, 1998, NCT Audio agreed to acquire  substantially  all of the
assets of Top Source  Automotive,  Inc.  ("TSA"),  an  automotive  audio  system
supplier.  Earlier on June 11, 1998, NCT Audio had paid a non-refundable deposit
of  $1,450,000  towards  the  purchase  price.  The  total  purchase  price  was
$10,000,000  and  up  to  an  additional  $6,000,000  in  possible  future  cash
contingent payments. The shareholders of Top Source Technologies,  Inc. ("TST"),
TSA's parent  company,  approved the transaction on December 15, 1998. NCT Audio
then paid TST $2,050,000 on July 31, 1998. The money was held in escrow with all
of the necessary  securities  and documents to evidence  ownership of 20% of the
total equity rights and interests in TSA. When TST'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 TST $6.5 million on or before March 31, 1999 to complete the
acquisition of TSA's assets. As consideration for an extension of such exclusive
right from March 31, 1999 to May 28, 1999,  NCT Audio agreed to pay TST a fee of
$350,000,  consisting  of  $20,685 in cash,  $125,000  of NCT  Audio's  minority
interest in TSA earnings, and a $204,315 note payable due April 16, 1999. 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 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 price 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 was required to 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,  due  primarily  to its
difficulty in raising the requisite cash consideration.  Consequently, NCT Audio
reduced its net investment in TSA to $1.2 million, representing its 15% minority
interest,  net of the above noted penalties,  and recorded a $2.4 million charge
in the quarter ended June 30, 1999 for the  write-down of its  investment to its
estimated net realizable  value. On September 30, 1999, Onkyo America  purchased
substantially  all of the assets of TSA and certain  assets of TST used in TSA's
operations.  NCT Audio is due and seeks its pro rata share of the  consideration
paid by Onkyo America,  less the penalties described above. The amount which TST
owes NCT Audio is in dispute;  consequently,  receipt of the funds is contingent
on the outcome of the  arbitration  between the Company,  TST and TSA. See "Risk
Factors - Litigation" and "Item 3. - Legal Proceedings."

      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"),
a supplier  of  custom-made  automotive  audio  systems.  NCT Audio  intended to
acquire  such  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  needed  to  obtain  adequate  financing  before  the
transaction could be completed. NCT Audio provided PPI a working capital loan on
June 17, 1998 in the amount of $500,000,  evidenced by a demand promissory note.
On August 18, 1998, NCT Audio provided PPI a second working  capital loan in the
amount of  $1,000,000,  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%).  The Company was not able to obtain the
financing  to  consummate  this  transaction,  and PPI  experienced  significant
organizational   changes  which   resulted  in   abandonment   of  the  proposed
acquisition.  During the third quarter of 1999,  the Company fully  reserved the
$1.5 million due from PPI plus interest  thereon but continues to seek repayment
of the notes.  During  the  fourth  quarter  of 1999,  NCT Audio  suspended  its
acquisition strategy.

      In 1999,  the Company  received the funding from its Series E  Convertible
Preferred Stock ("Series E Preferred Stock") private placement.  On December 30,
1998, the Company entered into a series of subscription agreements to sell 8,145
shares of Series E Preferred  Stock,  with a stated value of up to $8.2 million,
to six accredited  investors through one dealer. The sale of the shares occurred
in a private  placement  pursuant to Regulation D of the Securities Act of 1933,
as amended (the "Securities Act"). In 1999, the Company received net proceeds of
$3.5 million  from the Series E Preferred  Stock  placement.  In addition to the
transactions described above, the Company issued and sold an aggregate amount of
$1.7 million of Series E Preferred Stock to three accredited  investors  through
the same dealer in exchange for $1.7 million of the Company's Series C Preferred
Stock (as described below) held by the three investors.  The Company also issued
and sold an aggregate  amount of $0.7  million of Series E Preferred  Stock (735
shares) to four  accredited  investors,  in exchange  and  consideration  for an
aggregate of 2.1 million  shares of the Company's  common stock held by the four
investors.  Each share of Series E Preferred  Stock is  convertible  into common
stock of the  Company  according  to the  conversion  formula  described  in the
subscription agreements.  As of the date hereof, no shares of Series E Preferred
Stock are outstanding.  For a more detailed discussion of the Series E Preferred
Stock, see "Risk Factors - Possible Future Dilution."

      On January 25,  1999,  the  Company  granted  DMC an  exclusive  worldwide
license with respect to all of the Company's  relevant  patented and  unpatented
technology relating to DMC products.  NCT received a license fee of $3.0 million
(eliminated in consolidation) as consideration for the license. DMC is obligated
to pay the license fee when proceeds are available from the sale of DMC's common
stock.  In  addition,  running  royalties  will be payable to the  Company  with
respect to (1) DMC's sale of products incorporating the licensed technology, and
(2) its  sublicensing of such  technology.  NCT anticipates  that DMC will issue
shares of its common stock in transactions  exempt from registration in order to
raise additional working capital.

      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.  On September 19, 1999,  the Company and the Holder agreed to amend the
terms of the  conversion  price of the  secured  convertible  note  subscription
agreement  and  the  notes.  For a  more  detailed  discussion  of  the  secured
convertible notes and the recent amendment,  see "Risk Factors - Possible Future
Dilution."

      On  February  9,  1999,  NCT  Audio  and NXT  expanded  a cross  licensing
agreement dated September 27, 1997 to increase NXT's fields of use, increase the
royalties  due NCT Audio from NXT and  increase the  royalties  due NXT from NCT
Audio. In consideration for granting these expanded licensing rights, each party
received  license  fees.  See Note 3 - "Notes to  Financial  Statements  - Joint
Ventures and Other Strategic Alliances."

      On March 31,  1999,  the Company  signed a license  agreement  to exchange
3,600 shares of Series E Preferred Stock for four DMC network affiliate licenses
incorporating the Digital Broadcasting Station System ("DBSS").  The exchange of
shares of Series E Preferred Stock was in lieu of cash  consideration.  The DBSS
technology  was developed by the Company for 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.  During 1999, DMC did not recognize any
advertising revenue.

      The Company  anticipates the sale of such licenses to generate revenues of
approximately  $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, recognized
revenue of $2.0 million on the issuance of such licenses in consideration of the
receipt of 3,600 shares of its Series E Preferred  Stock.  Subsequently,  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.

      On March 31, 1999, the Company  signed a license  agreement with Lernout &
Hauspie 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.  Further,  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.  During the third quarter of 1999, the Company and
L&H agreed to offset the balances owed each other.

      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  to comply  with  applicable  Delaware  General
Corporation Law.

      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. In connection therewith,  management negotiated with
certain  vendors and  creditors  and issued  13,154,820  shares of the Company's
common  stock  to  settle  obligations  owed by the  Company.  Of  such  shares,
12,759,778   shares  of  the  Company's   common  stock  were  registered  under
Registration  Statement  No.  333-87757  filed on September 24, 1999, as amended
October 28, 1999.

      On June 24, 1999, 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.  The  acquisition is contingent on NCT Hearing raising $2.0
million of equity financing.

      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 of $1.0  million,  $750,000 was deposited
into an escrow account to be used to pay rental and installation  costs due from
DMC with respect to the Systems. 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 from  issuance
through the maturity date.

      DMC  also  has the  right to  lease  additional  Systems  from PRG with an
aggregate value of up to $9.5 million, provided that PRG is reasonably satisfied
with the success of the DMC business, including its technology and economics and
the likelihood of its continued  success.  In connection  with the PRG Note, PRG
was granted a common stock warrant equal to, at PRG's  election,  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.

      On August 10, 1999, the Company  entered into a 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 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.  The Company
treated the $4.0 million for DMC licenses,  subscribed on September 10, 1999, as
additional  consideration  for the Series F Preferred  Stock.  Each share of the
Series F  Preferred  Stock  has a par  value  of $.10 and a stated  value of one
thousand dollars ($1,000), with an accretion rate of four percent (4%) per annum
on the stated value.  Each share of Series F Preferred Stock is convertible into
fully paid and  nonassessable  shares of the Company's common stock,  subject to
certain  limitations,  as amended in January 2000.  See "Risk Factors - Possible
Future Dilution" for a more detailed  discussion of the Series F Preferred Stock
Placement.

      On August 16, 1999, the Company executed a plan to outsource logistics and
downsize  its audio,  hearing  and product  support  groups.  Consequently,  the
Company reduced its worldwide work force by approximately 25%.

      On September 10, 1999, NCT executed subscription  agreements in the amount
of $4 million for four DMC network affiliate licenses  incorporating DBSS. As of
May 31, 2000, the Company had received an aggregate of $3.0 million. The initial
$1 million was  received  on October 13,  1999;  installments  of $500,000  were
received on November  12, 1999,  November  19, 1999 and  December 23, 1999;  and
installments  of $250,000  were  received on December  15, 1999 and December 30,
1999. Such $4.0 million for DMC licenses was treated as additional consideration
for the Series F Preferred Stock.

      On September  15,  1999,  certain  former  shareholders  and  optionees of
Advancel,  a majority owned  subsidiary  acquired by the Company on September 4,
1998,  filed a Demand for  Arbitration  against  the Company  with the  American
Arbitration  Association.  Such  dispute was  settled in April 2000.  For a more
detailed  discussion  see  "Risk  Factors  -  Litigation"  and  "Item  3 - Legal
Proceedings."

      On  October  9,  1999,  the  Company,   NCT  Audio,   Balmore  Funds  S.A.
("Balmore"),  Austost  Anstalt Schaan  ("Austost") and LH Financial  agreed,  in
principle,  to settle  all legal  charges,  claims and  counterclaims  which had
individually  or jointly  been  asserted  against  the  parties.  See a detailed
description of the background of the litigation being settled at "Risk Factors -
Litigation" and "Item 3 - Legal  Proceedings."  Such  litigation  settlement was
approved by the court in March 2000.

      On October 9, 1999,  pursuant  to a  securities  exchange  agreement,  the
Company,  NCT Audio,  Balmore and Austost  agreed to exchange  532 shares of NCT
Audio common stock held by Balmore and Austost for  17,333,334  shares of common
stock of the Company. Such 17,333,334 shares of common stock of the Company were
registered  under  Registration  Statement No.  333-87757.  The issuance of such
shares of common  stock was  approved by the  Company's  Board of  Directors  on
October 22,  1999.  See "Risk  Factors - Possible  Future  Dilution"  for a more
detailed  discussion of these exchange  shares.  The Company recorded a non-cash
charge,  impairment  loss from goodwill,  of  approximately  $3.1 million in the
fourth quarter of 1999 in connection with this transaction.

      On  November  15,  1999,  the  Company's  Board of  Directors  unanimously
approved an amendment to the Company's Restated  Certificate of Incorporation to
increase the number of  authorized  shares of common  stock of the Company.  The
amendment  requires the affirmative vote of a majority of the outstanding shares
of common  stock of the  Company.  As such,  holders of the common  stock of the
Company will be asked to approve an amendment to increase the authorized  shares
of common  stock  from  325,000,000  to  450,000,000  at the  annual  meeting of
shareholders  to be held on July 13, 2000.  The Board of Directors also ratified
the stand  down by the  Directors  and  senior  officers  of the  Company of the
reserve requirement for all options and warrants outstanding  previously granted
to this group.

      On November  15,  1999,  the Board of  Directors  approved the issuance of
shares of the Company's common stock to three accredited  investors in a private
placement  pursuant to Regulation D of the Securities  Act. Based on an offer on
November 9, 1999 and pursuant to a securities  purchase agreement dated December
27, 1999 among the parties,  the Company issued 3,846,155 shares of common stock
on December  28,  1999 for a total  purchase  price of  $500,000.  In  addition,
288,461  shares of  common  stock  were  issued to the  placement  agent.  These
4,134,616 shares of common stock are being  registered  under this  registration
statement and prospectus.  See "Risk Factors - Possible  Future  Dilution" for a
more detailed discussion of certain contingent obligations under this securities
purchase agreement.

      Effective  December 1, 1999,  the  Company  and  holders of the  Company's
Series  F  Preferred   Stock  agreed  to  amend  the  Series  F  Certificate  of
Designations, Rights and Preferences of the Series F Preferred Stock to increase
the maximum number of conversion shares to seventy-seven  million  (77,000,000).
The holders  also agreed to waive  certain  notice and  redemption  requirements
required of the Company.  This action was considered to be in the best interests
of the Company and its investor relationships. The amendment was approved by the
Company's Board of Directors and became  effective on January 27, 2000, when the
Company filed such amendment to the Certificate of Designations  with the Office
of  the  Secretary  of  State  of  Delaware.  This  registration  statement  and
prospectus  includes  28,560,000  shares of common stock of the Company that the
Company may issue upon the conversion of shares of our Series F Preferred  Stock
in accordance with the amended Certificate of Designations.

      On  December  15,  1999,  holders  of the  remaining  5,026  shares of the
Company's  Series E Preferred  Stock and holders of 974 shares of the  Company's
Series F Preferred  Stock,  an aggregate  stated value of $6 million,  exchanged
such shares for eight DMC network affiliate licenses.

      In 1999,  DMC has (1) secured $10.0  million of equipment  financing and a
$1.0 million  equity  investment  from PRG, as noted above;  (2) secured  Compaq
Computer  Corporation as a charter DMC  advertiser  and an official  supplier of
customized  components for the Sight & Sound(TM) system;  (3) signed Trans World
Entertainment  for the retail  installation of 1,750 Sight & Sound(TM)  systems;
(4) signed Wherehouse  Entertainment,  Inc. for the retail installation of 1,446
Sight & Sound(TM)  systems;  (5) signed The Wiz for the retail  installation  of
multiple  Sight &  Sound(TM)  systems  in 41 stores;  (6) signed  Barnes & Noble
College  Bookstores  for the retail  installation  of multiple Sight & Sound(TM)
systems in their entire  network of 380 college  bookstores;  and (7) signed but
not announced three other retailers for the  installation of additional  Sight &
Sound(TM)  systems.  In January 2000,  DMC announced the  appointment of Interep
Nontraditional Media ("Interep") as DMC's advertising sales representative.  The
appointment of Interep as DMC's  advertising  sales  representative is a crucial
component  to  DMC's  market  penetration  strategy.  The  Company  may  require
additional  capital to support  and sustain the  execution  of the DMC  strategy
until DMC revenues generate a positive cash flow.

      On January 25,  2000,  the Board of  Directors  designated a new series of
preferred  stock based upon a negotiated  term sheet.  The Series G  Convertible
Preferred Stock (the "Series G Preferred  Stock")  consists of 5,000  designated
shares,  par value of $0.10 per share and a stated value of one thousand dollars
($1,000) per share with a cumulative  dividend of four percent (4%) per annum on
the stated value  payable upon  conversion  in either cash or common  stock.  On
March 6, 2000, the Company and an accredited  investor entered into an agreement
under which the Company sold an aggregate  stated value of $2.004 million (2,004
shares)  of  Series G  Preferred  Stock,  in a  private  placement  pursuant  to
Regulation  D of the  Securities  Act for an  aggregate  of $1.75  million.  The
Company  received  $1.0 million for the sale at the closing and will receive the
balance of $750,000,  upon the registration of shares of common stock for resale
upon the  conversion  of the Series G  Preferred  Stock.  Each share of Series G
Preferred Stock is convertible into fully paid and  nonassessable  shares of the
Company's  common stock  pursuant to a  predetermined  conversion  formula which
provides  that the  conversion  price  will be the  lesser  of (i) the  weighted
average of the closing bid price for the common stock on the  securities  market
on which the common stock is being traded for five (5) consecutive  trading days
prior to the date of conversion;  or (ii) the fixed  conversion price of $0.777.
This  registration  statement and prospectus  includes  4,008,000  shares of the
Company's  common stock,  together with an additional  160,320 shares for the 4%
per annum dividend, that the Company may issue upon the conversion of the Series
G Preferred Stock. In addition, warrants for 167,500 shares which were issued in
conjunction  with the Series G Preferred Stock  transaction are included in this
registration  statement  and  prospectus.  See "Risk  Factors - Possible  Future
Dilution".

      On March 7, 2000, the Company, Austost and Balmore agreed to amend certain
of the terms and  conditions  of the  exchange  agreement  in order to (i) allow
Austost and Balmore to retain 3,611,111 returnable NCT shares in exchange for an
additional  533 shares of NCT Audio  common  stock from a third party  investor,
which  Austost  and  Balmore  shall  deliver to NCT;  and (ii)  substitute  cash
payments  by  Austost  and  Balmore  to the  Company  in lieu of  Austost's  and
Balmore's  obligation to return the remaining  returnable  shares to the Company
pursuant to the exchange agreement.

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

      On March 7, 2000, the Company's  subsidiary,  DMC,  entered into a license
agreement for $2.0 million to develop a portion of the DMC affiliate  network in
the New York region.

      On March 14, 2000, the Company  announced the formation and financing of a
new web phone subsidiary, ConnectClearly.com,  Inc. The subsidiary will focus on
e-commerce and electronic customer relationship management applications of NCT's
proprietary Internet telephony software. The Company has secured $2.0 million in
financing for this subsidiary.

      On March 27, 2000, the Company received the final $1.0 million installment
from Carole  Salkind for an additional  secured  convertible  note with the same
terms and conditions of the Note executed on January 26, 1999.

      On March 30, 2000,  the Company's  subsidiary,  DMC,  entered into a joint
venture for the development of a DMC  microbroadcasting  media market in Israel.
DMC entered into a license  agreement for $2.0 million in  connection  with this
transaction.  The  joint  venture  is  equally  owned by DMC and its  investment
partners. DMC's investor partners are responsible for funding the venture.

     On April 21, 2000,  the Company's  Board of Directors  made several  senior
management  changes.  Mr. Jay Haft retired as Chairman of the Board of Directors
but remains a Director of the Company. Mr. Michael Parrella was elected Chairman
of the Board of Directors and retains his position as Chief  Executive  Officer.
Ms. Irene Lebovics was elected President of the Company.

     On May 2, 2000,  the Company  and DMC entered  into a letter of intent with
Theater Radio Network, Inc. ("TRN") for the acquisition of the assets of TRN. As
presently  contemplated,  the TRN transaction would require payment upon closing
of $2.5 million in NCT common stock, a 7.5% equity interest in DMC Cinema (a new
corporation  to be formed) and up to $2.5  million in shares of NCT common stock
contingently  payable within two years of closing. The acquisition is subject to
the completion of due diligence and a definitive purchase agreement.

      On May 3, 2000, the Company announced that Delphi  Automotive  Systems has
licensed  the  Company's  ClearSpeech(R)  noise,  acoustic  echo and  live  echo
cancellation  algorithms for use in their Mobile Multi Media Computing  Platform
for hands-free cellular communications.

      On May 7,  2000,  the  Company  and  Midcore  Software,  Inc.  ("Midcore")
executed a letter of intent for the  acquisition  of Midcore for $3.2 million in
NCT common  stock upon  closing,  $1.7 million in cash to be paid monthly for 36
months  based on a 5% royalty on  Midcore's  gross  revenues  and payment at the
third  anniversary of closing of $1.5 million in NCT common stock,  exchangeable
for continuation of the 5% royalty.  The acquisition is subject to completion of
due diligence and a definitive purchase agreement.

     On  May 8,  2000,  the  Company,  its  subsidiary,  Advancel  and  Infinite
Technology  Corporation ("ITC") entered into a strategic alliance and technology
license agreement. Under the agreement, Advancel granted ITC exclusive rights to
create, make, market, sell and license products and intellectual  property based
upon  Advancel's  Java  Turbo-J(TM)   technology  and  non-exclusive  rights  to
Advancel's Java smartcard core. In consideration  for this license,  the Company
will  receive $6.0  million in ITC common  stock and  on-going  unit  royalties.
Further,  the Company may be required to pay up to $1.0  million,  of which $0.1
million is payable  in cash and $0.9  million is payable in NCT common  stock to
warrantee the licensed technology. In addition, the Company will fund up to $1.5
million,  payable in either cash or common stock at the Company's election,  for
specific  product   application   development   related  to  microprocessor  and
semiconductor chips. The amount of revenue to be recognized by the Company under
this agreement has not yet been determined.
<PAGE>


SUMMARY CONSOLIDATED FINANCIAL DATA

      The summary  consolidated  financial  data set forth below is derived from
the historical  financial statements of the Company. The data set forth below is
qualified  in its  entirety  by and  should  be read  in  conjunction  with  the
Company's consolidated  "Financial Statements" and "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  that are included
elsewhere in this registration statement and prospectus.

<TABLE>
<CAPTION>
                                                   (In thousands of dollars and shares, except per share amount)
                                                                   Years Ended December 31,
                                                   ----------------------------------------------------------
                                                      1995       1996       1997         1998         1999
                                                   ----------------------------------------------------------
STATEMENTS OF OPERATIONS DATA:
REVENUES
<S>                                                <C>        <C>        <C>          <C>          <C>
 Product sales, net                                $  1,589   $  1,379   $  1,720     $  2,097     $  2,208
 Engineering and development services                 2,297        547        368          425        1,303
 Technology licensing fees and royalties              6,580      1,238      3,630          802        3,552
                                                   ---------  ---------  ---------    ---------    ---------
      Total revenues                               $ 10,466   $  3,164   $  5,718     $  3,324     $  7,063
                                                   ---------  ---------  ---------    ---------    ---------
COSTS AND EXPENSES:
 Cost of product sales                             $  1,579   $  1,586   $  2,271     $  2,235     $  2,767
 Cost of engineering and development services         2,340        250        316          275        2,216
 Selling, general and administrative                  5,416      4,890      5,217       11,238       11,878
 Research and development                             4,776      6,974      6,235        7,220        6,223
 Interest (income) expense, net                         (49)        17      1,397 (3)     (429)         552
 Equity in net (income) loss of
  unconsolidated affiliates                             (80)        80          -            -            -
 Other (income) expense, net                            552        192        130       (3,032)(4)    7,198 (5)
                                                   ---------  ---------  ---------    ---------    ---------
      Total costs and expenses                     $ 14,534   $ 13,989   $ 15,566     $ 17,507     $ 30,834
                                                   ---------  ---------  ---------    ---------    ---------
 Net loss                                          $ (4,068)  $(10,825)  $ (9,848)    $(14,183)    $(23,771)
Less:
 Preferred stock dividend requirement                     -          -      1,623        3,200       10,567
 Accretion of difference between carrying
  amount and redemption amount of redeemable
  preferred stock                                         -          -        285          485          494
                                                   ---------  ---------  ---------    ---------    ---------
Net (loss) attributable to common stockholders     $ (4,068)  $(10,825)  $(11,756)    $(17,868)    $(34,832)
                                                   =========  =========  =========    =========    =========
 Weighted average number of common shares
  outstanding (1) - basic and diluted                87,921    101,191    124,101      143,855      190,384
                                                   =========  =========  =========    =========    =========
 Basic and Diluted loss per share                  $  (0.05)  $  (0.11)  $  (0.09)    $  (0.12)    $  (0.18)
                                                   =========  =========  =========    =========    =========


<PAGE>

<CAPTION>
                                                    Three months ended March 31,
                                                   ------------------------------
                                                      1999            2000
                                                   ------------------------------
                                                           (unaudited)
STATEMENTS OF OPERATIONS DATA:
REVENUES
<S>                                                <C>             <C>
 Product sales, net                                $    652        $    312
 Engineering and development services                   809               -
 Technology licensing fees and royalties              2,722           4,200
                                                   ---------       ---------
      Total revenues                               $  4,183 (6)    $  4,512
                                                   ---------       ---------
COSTS AND EXPENSES:
 Cost of product sales                                  434             623
 Cost of engineering and development services           508               -
 Selling, general and administrative                  2,985           1,192
 Research and development                             1,713             967
 Interest (income) expense, net                         (24)          1,166
 Equity in net (income) loss of unconsolidated
  affiliates                                            103               -
 Other (income) expense, net                              -           3,073 (7)
                                                   ---------       ---------
      Total costs and expenses                     $  5,719        $  7,021
                                                   ---------       ---------
 Net loss                                          $ (1,536)       $ (2,509)
Less:
 Common stock preferential return                  $      -        $     53
 Preferred stock dividend requirement                 5,561             666
 Accretion of difference between carrying
  mount and redemption amount of redeemable
  preferred stock                                       159              39
                                                   ---------       ---------
Net (loss) attributable to common stockholders     $ (7,256)       $ (3,267)
                                                   =========       =========
 Weighted average number of common shares
  outstanding (1) - basic and diluted               158,504         271,580
                                                   =========       =========
 Basic and Diluted loss per share                  $  (0.05)       $  (0.01)
                                                   =========       =========

<CAPTION>
                                                                                  December 31,
                                                   -----------------------------------------------------------------------
                                                      1995            1996            1997          1998          1999
                                                   -----------------------------------------------------------------------
BALANCE SHEET DATA:
<S>                                                <C>            <C>             <C>           <C>           <C>
 Total assets                                      $  9,583       $   5,881       $  17,361     $  15,465     $  13,377

 Total current liabilities                            2,699           3,271           2,984         5,937         7,728
 Long-term debt                                         105               -               -             -         4,107
 Accumulated deficit                                (72,848)        (83,673)        (93,521)     (107,704)     (131,475)
 Stockholders' equity (deficit)(2)                    6,884           2,610          14,377         3,426          (367)
 Working capital (deficiency)                         1,734          (1,312)         11,696        (1,187)       (3,281)

<CAPTION>
                                                March 31, 2000
                                                --------------
                                                  (unaudited)
BALANCE SHEET DATA:
<S>                                             <C>
 Total assets                                   $  16,451

 Total current liabilities                          6,881
 Long-term debt                                     3,939
 Accumulated deficit                             (133,984)
 Stockholders' equity (deficit) (2)                 4,666
 Working capital (deficiency)                       1,071
</TABLE>

(1)  Excludes  shares  issuable upon the exercise of outstanding  stock options,
     warrants  and  convertible  preferred  stock,  since their  effect would be
     antidilutive.

(2)  The Company has never declared nor paid cash dividends on its common stock.

(3)  Includes  interest  expense of  approximately  $1.4 million relating to the
     beneficial conversion feature on convertible debt issued in 1997.

(4)  Includes a $3.2 million gain from the exercise of an option  received  from
     NXT in  connection  with the cross  license  agreement  entered into by the
     Company.

(5)  Includes a $2.4 million charge in connection  with the Company's write down
     of its  investment  in TSA to its estimated net  realizable  value;  a $1.8
     million reserve for promissory notes and  pre-acquisition  costs related to
     PPI; and a $3.1 million charge for the impairment of goodwill.

(6)  Includes  $2.0 million in license fees which were  subsequently  reduced to
     $0.9  million due to the  valuation  of the  consideration  of the Series E
     Preferred Stock.

(7)  Represents a non-cash  charge for the  impairment  of goodwill in NCT Audio
     Products, Inc.

EXECUTIVE OFFICES

      Our principal executive office is located at 20 Ketchum Street,  Westport,
Connecticut  06880.  The telephone  number is (203)  226-4447.  NCT's  corporate
headquarters  are  located at 1025 West  Nursery  Road,  Suite  120,  Linthicum,
Maryland 21090. The telephone number is (410) 636-8700.

                                  RISK FACTORS

      The shares of common  stock  covered by this  registration  statement  and
prospectus  represent  a  speculative  investment  and entail  elements of risk.
Investors should  carefully  consider the following risk factors before making a
decision to invest in the Company. Investors also should examine the information
included  in  subsequent  sections  of  and as  exhibits  to  this  registration
statement and prospectus.

RISKS ASSOCIATED WITH FORWARD-LOOKING STATEMENTS

      This  prospectus  contains  certain  "forward-looking  statements" - those
which are not historical facts but rather estimates made by Company  management.
All  forward-looking  statements  involve risks and  uncertainties.  The Company
wishes to caution  investors that the important factors discussed below have, or
could,  both (1) affect the Company's actual  performance,  and (2) cause actual
performance to differ materially from our predictions.

      The Company believes that the assumptions  underlying such forward looking
statements  are  reasonable.  At the same time,  it would be prudent to remember
that  our  assumptions  could  be  inaccurate.  Therefore,  we  cannot  give any
assurances that these statements will, in fact, be correct.

OUR CURRENT FINANCIAL CONDITION

      As of December 31, 1999,  NCT had cash and cash  equivalents  amounting to
$1.1  million,  increasing  from $0.5 million at December 31, 1998. At March 31,
2000,  the Company's  cash and cash  equivalents  were $1.4 million.  Management
believes that  currently  available  funds will not be sufficient to sustain the
Company at present  levels  over the next 12 months.  The  Company's  ability to
continue  as a going  concern is  dependent  on  funding  from  several  revenue
sources, including:

o     technology licensing fees and royalties,
o     product sales, and
o     engineering and development revenues.

      The  ability  of any or all of these  revenue  sources  to  generate  cash
inflows  is  presently  uncertain.  In the event that  these  activities  do not
generate  sufficient  cash,  management  believes that the Company would have to
raise  additional  working  capital.  There is no assurance,  however,  that the
Company could raise such capital.

      The  Company  cannot give any  assurance  that it will be able to generate
sufficient  cash from the revenue sources  outlined  above.  In that event,  the
Company  will  have to  substantially  cut back its level of  operations.  These
reductions could, in turn, affect our relationships  with our strategic partners
and customers.

GOING CONCERN UNCERTAINTY

      We are unsure (1) whether future operations will be profitable or generate
sufficient  cash to fund the business,  and (2) whether the Company can generate
or rely upon sufficient public and private  financings and other funding sources
to meet our obligations.

      The Company's  independent  auditors issued a report on their audit of our
consolidated  financial  statements  as of and for the year ended  December  31,
1999. Their report contains an explanatory paragraph.  This paragraph notes that
certain factors raise substantial doubt as to our ability to continue as a going
concern.  Investors  should read the auditors'  report and examine the Company's
financial statements.

NO HISTORY OF DIVIDENDS

      The Company has never declared or paid  dividends on its common stock.  We
have no present  intent to pay dividends on our common  stock.  The Company has,
from time to time, fulfilled its dividend (or payment in kind) obligation on its
preferred stock. See "Possible Future Dilution" below.


<PAGE>
HISTORY OF OPERATING LOSSES AND ACCUMULATED DEFICIT

      The Company has  incurred  substantial  losses from  operations  since its
inception.  These losses have been recurring and amounted to $134.0 million on a
cumulative  basis  through  March 31, 2000.  The Company has funded these losses
primarily from the sale of its common stock,  including the exercise of warrants
and options to purchase  common stock.  The Company also offsets its losses with
technology  licensing fees and the engineering and development  funds we receive
from our joint venture and strategic alliance partners.

      The  Company  incurred  a net loss of  $23.8  million  for the year  ended
December 31, 1999. This loss was  attributable in part to certain  non-recurring
charges  (write-down of its investment in TSA,  reserve for PPI promissory note,
pre-acquisition  costs related to PPI, and impairment of goodwill) and increased
sales  and  marketing  costs,  including  a  substantial  increase  in sales and
marketing personnel and advertising  expenditures to facilitate the introduction
of new  products.  The  Company's  net loss for the three months ended March 31,
2000 was $2.5 million, attributable in part to the recording of an impairment of
goodwill of $3.1 million in NCT Audio Products, Inc.

      To  make  a  profit,   NCT  must   independently  and  with  our  partners
successfully develop,  manufacture and sell a sufficiently large quantity of our
products,  as well as collect fees and royalties from licensing our  proprietary
technology. The Company can give no assurances,  however, that future operations
will be profitable enough to generate  sufficient cash to fund such development,
manufacturing and sales or that the Company can generate or rely upon sufficient
funding sources to meet our obligations.

LIMITED REVENUES

      Although the Company has begun to actively  market the sale and  licensing
of our products,  operating  revenues  from  inception in April 1986 to the date
hereof have been limited.  In total over the five years ended December 31, 1999,
the Company has generated revenues as noted below:

o     $ 9.0 million  from the sale of  products,
o     $15.8  million  from  technology licenses and royalties,  and
o     $ 4.9 million from  engineering  and  development services.

      Despite the Company's  growing sales of active wave  attenuation and other
products in a limited number of applications,  significant  further  development
will be necessary  before many of our potential  products will achieve  expected
commercial end-use applications.

POSSIBLE FUTURE DILUTION

      The following  sections discuss the risks associated with investing in the
Company's  common stock given that future  dilution is  possible.  Specifically,
these sections outline the myriad  circumstances  which could lead to a possible
negative effect on the value per share of our common stock should holders of the
Company's  convertible  securities,  convertible  notes,  options  and  warrants
convert  their  securities or notes or exercise  their rights to acquire  common
stock. At December 31, 1999, the issued and  outstanding  shares of common stock
and those required to be reserved for issuance  exceeded the number of shares of
common stock authorized. To alleviate this, the Directors and senior officers of
the Company have agreed, as necessary,  to set aside the reserve requirement for
all options and  warrants  previously  granted to them.  The  Company's  reserve
requirements, in large part, are a function of the price of the Company's common
stock.  The Company will seek the approval of its  shareholders  to increase the
authorized  number of shares of common  stock in part to  restore  the  required
reserves, as needed, at its annual meeting to be held on July 13, 2000.

      The 1987 Plan

      In 1987, the Company adopted the 1987 Stock Option Plan (the "1987 Plan"),
which provides for the grant of up to 4,000,000 shares of common stock as either
incentive or nonstatutory  stock options.  The 1987 Plan allows for the grant of
incentive  stock  options  to  full-time  employees,   including  directors  and
officers.  It further  allows  for the grant of  nonstatutory  stock  options to
employees  and  non-employee  directors of the Company.  See Note 12 - "Notes to
Financial  Statements - Common Stock  Options and  Warrants" for a more detailed
description  of the 1987 Plan.  At May 31,  2000,  the Company  had  outstanding
options to purchase 1,350,000 shares of common stock under its 1987 Plan. All of
such options are exercisable.


<PAGE>

      The 1992 Plan

      At the  1993  annual  stockholders  meeting,  the  Company's  shareholders
approved a stock option plan previously  adopted in October 1992 by the Board of
Directors  covering 6.0 million shares of the Company's  common stock (the "1992
Plan"). The 1992 Plan provides for the grant of options to purchase common stock
and awards of restricted  common stock to  employees,  officers and directors of
the Company. At the 1996 annual stockholders  meeting,  shareholders approved an
amendment  to the 1992 Plan,  increasing  the  number of shares  covered to 10.0
million.  The shareholders  also approved the addition of active  consultants as
persons  eligible  to  participate.  At the 1998  annual  stockholders  meeting,
shareholders again approved an amendment to the 1992 Plan, increasing the number
of  shares  covered  to  30.0  million  and  permitting   outside  directors  to
participate.  The amendment also (1) deleted the formula for grants of awards of
restricted  common  stock  and  options  to  purchase  common  stock to  outside
directors,  and (2)  directed  that  the  Company's  Board  of  Directors,  or a
committee  appointed by the Board consisting of at least two outside  directors,
administer the 1992 Plan.

      The Company is required to reserve 30.0 million shares of common stock for
issuance in the event that option  holders  exercise  their  options to purchase
shares or that the Company grants  restricted  stock under the 1992 Plan. All of
these 30.0 million shares have been  registered  under the Securities Act. As of
May 31, 2000, the Company had outstanding  options to purchase 26,741,927 shares
of common stock under the 1992 Plan. Of those shares,  14,419,766  are currently
exercisable and the balance will become  exercisable in increments through April
13, 2004.  As of May 31, 2000,  the Company also had granted  240,000  shares of
restricted stock under the 1992 Plan.

     On January 19, 2000, the Company's  Board of Directors  further amended the
1992 Plan, subject to shareholder  approval, to increase the aggregate number of
shares covered thereunder to 50.0 million. The Company's  shareholders will vote
on this matter at the annual meeting to be held on July 13, 2000. On January 19,
2000, the Company's  Board of Directors  granted  options to acquire  12,775,000
shares under the 1992 Plan, as amended, subject to shareholder approval.

      The Directors' Plan

      In 1994, the Company  adopted (and has since amended twice) an option plan
for certain directors (the "Directors'  Plan"). At the 1995 annual  stockholders
meeting,  shareholders  approved  the grant to two  directors  of the  option to
purchase a total of 725,000 shares of NCT common stock. The shareholders, at the
1996 annual meeting, approved an increase in the number of shares to 821,000 and
made minor changes concerning the Directors' Plan's administration.  The Company
has reserved  821,000  shares of common stock for issuance  upon the  directors'
exercise of their options. All of the shares are registered under the Securities
Act. As of May 31,  2000,  the Company had granted  options to purchase  538,500
shares of common stock,  which are currently  exercisable  under the  Directors'
Plan.

      The PRG Warrant

      As noted in "Recent  Developments," PRG was granted a common stock warrant
equal to, at PRG's  election,  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 closing bid price on
July 19, 1999 was $0.1875. As such, the Company has reserved 6,666,667 shares of
common stock for the PRG Warrant.

      Other Investors' Warrants and Options

      As of May 31, 2000, the Company had reserved 378,984  additional shares of
common  stock for issuance  upon the  exercise of warrants  and  options;  these
warrants and options are not  included in the above plans.  The Company also has
reserved  1,429,414  shares for issuance  upon the exercise of warrants  earlier
granted to:

o    an investor in an early 1997  private  placement  pursuant to  Regulation S
     (the "Investor Warrant"),
o    three placement agents in partial  consideration  for services  rendered in
     connection  with the 1997 and 1998  preferred  stock  placements  described
     below,
o    one financial  consultant for services  rendered in connection with another
     financing completed by the Company, and
o    one  consultant  for services  rendered in  connection  with the  Company's
     efforts to  complete  development  and  licensing  agreements  with a large
     European company.


<PAGE>

      In March 2000,  the Company  issued  warrants for 167,500 shares of common
stock in  conjunction  with the  closing of the Series G  Preferred  Stock.  See
"Series G Preferred Stock" below.

      The aggregate reserve for outstanding anon-plan stock options and warrants
at May 31, 2000,  excluding the PRG Warrant noted above,  was 8,856,664,  all of
which are exercisable.

      As of December 31,  1999,  the weighted  average  exercise  prices for all
currently  exercisable  options and warrants  (excluding  the PRG warrant)  were
$0.45 and $0.77,  respectively.  Options  and  warrants  granted  subsequent  to
December 31, 1999 have been  granted at the fair market  value of the  Company's
common stock when granted.

      The NCT Audio Initial Financing

      Between October 10, 1997 and December 4, 1997, NCT Audio sold 2,145 common
shares for approximately  $4.0 million in a private placement under Regulation D
of the Securities Act (the "NCT Audio Initial Financing"). The terms of the sale
allow the purchasers of NCT Audio's common stock to exchange their shares for an
equally valued amount of the Company's common stock at a predetermined  exchange
ratio. The purchasers could not,  however,  exercise their exchange right if NCT
Audio filed a  registration  statement for an initial  public  offering with the
Securities and Exchange  Commission  ("SEC") within 90 days. If the registration
statement  did not become  effective  within 180 days,  the  exchange  right was
renewed.  Purchasers  of a total of $1.7 million of NCT Audio common stock later
agreed to  extend  the  former  period  from 90 days to 150 days and the  latter
period  from  180  days  to 240  days.  NCT  Audio,  however,  failed  to file a
registration statement within the extended 150 day period. At the same time, the
Company is under no  obligation  to register  any of its shares of common  stock
which may be issued in connection with the above exchange right.

     To date,  the Company has issued  22,484,599  shares of its common stock in
exchange for 1,388 shares of NCT Audio common stock. Of such shares, 404,612 are
being registered under this  registration  statement and prospectus,  17,333,334
were registered under Registration  Statement No. 333-87757 and 1,000,000 shares
were registered under Registration  Statement No. 333-64967.  At a 5-day average
closing  bid price of $0.50,  the Company  has  provided a reserve of  3,548,438
shares of its common stock for the exchange of shares of NCT Audio common stock.

      The Series C Convertible Preferred Stock

      Between  October 28, 1997 and December 11,  1997,  the Company  issued and
sold  13,250  shares of its  Series C  Convertible  Preferred  Stock  ("Series C
Preferred  Stock") in a private  placement under  Regulation D of the Securities
Act. The Series C Preferred  Stock is  convertible  into shares of the Company's
common  stock  in  accordance  with  a  predetermined  conversion  formula.  The
conversion terms also provide that (1) in no event shall the average closing bid
price be less than $0.625 per share,  and (2) under no  circumstances  shall the
Company be obligated to issue more than 26 million shares of its common stock in
the aggregate in connection with the conversion.  The Company registered such 26
million shares under  Registration  Statement No.  333-43387  dated December 29,
1997, as amended May 8, 1998, July 2, 1998, and June 16, 1999.  Through November
29, 1999,  10,850 shares of the Series C Preferred  Stock had been  converted to
20,655,000  shares of common stock and 1,700 shares had been  exchanged  for the
Company's  Series E Preferred  Stock.  The 700  remaining  outstanding  Series C
Preferred  Stock shares were subject to mandatory  conversion as of November 30,
1999.  As such,  on  November  30,  1999,  these 700 shares  were  converted  to
1,512,000 shares of common stock of the Company. There are no outstanding shares
of Series C Preferred Stock.

      The Series D Convertible Preferred Stock

      Between  July 27,  1998 and August 4, 1998,  the  Company  issued and sold
6,000 shares of its Series D Convertible  Preferred  Stock  ("Series D Preferred
Stock") in a private  placement  pursuant to Regulation D of the Securities Act.
Upon  approval  at the  October  20,  1998  annual  stockholders  meeting by the
Company's  shareholders  of an increase in the  authorized  common  stock of the
Company from  185,000,000 to 225,000,000  shares,  the Series D Preferred  Stock
became  convertible  into shares of the Company's  common stock according to the
conversion formula described in the issuance's subscription agreement.

      The conversion terms of this placement  provide that in no event shall the
conversion  price be less than $0.50 per share.  Further,  the conversion  terms
provide that under no circumstances shall the Company be obligated to issue more
than  12,000,000  shares of common stock in the aggregate in connection with the
conversion,  or more than  12,000,000  additional  shares of common stock in the
aggregate  in  connection  with the  conversion  of  6,000  shares  of  Series D
Preferred  Stock issuable upon the exchange of the NCT Series A Preferred  Stock
described  below.  The Company also is obligated to pay a 4% per annum accretion
on the stated value of the 6,000 shares of Series D Preferred  Stock and has the
right to chose to pay the accretion in either cash or common stock. Accordingly,
the Company  registered  such  12,000,000  shares,  together  with an additional
500,000  shares the Company may issue to pay the  accretion  under  Registration
Statement  No.  333-64967.  The  Company  also may redeem the Series D Preferred
Stock in cash or common stock.  In connection  with the  conversion of the 6,000
shares of Series D Preferred Stock during the first quarter of 1999, the Company
issued 12,273,685 shares of the Company's common stock. There are no outstanding
shares of Series D Preferred Stock.
<PAGE>
      The Series A Convertible Preferred Stock of NCT Audio

      Between  July 27,  1998 and August 4, 1998,  NCT Audio  issued and sold 60
shares of its  Series A  Preferred  Stock  (the "NCT  Audio  Series A  Preferred
Stock") in a private  placement  pursuant to Regulation D of the Securities Act.
The subscription  agreement requires NCT Audio to file a registration  statement
covering the resale of all shares of its common stock  issuable upon  conversion
of the  preferred  stock  then  outstanding.  NCT Audio must do so no later than
thirty (30) days after it becomes a  "reporting  company"  under the  Securities
Exchange Act of 1934, as amended (the "Exchange Act").

      The NCT Audio Series A Preferred  Stock  becomes  convertible  into common
stock of NCT Audio any time after the business unit becomes a reporting company.
If, by December 31, 1998, NCT Audio either failed to become a reporting  company
or the SEC did not declare the registration statement effective,  holders became
entitled to exchange  each share of NCT Audio Series A Preferred  Stock into 100
shares of the Company's Series D Preferred  Stock.  Holders who elected to do so
would then be holders of the Company's Series D Preferred Stock, with all of the
rights and privileges discussed above.

      Thus,  if the holders of all 60 shares of the NCT Audio Series A Preferred
Stock exchanged them for 6,000 shares of the Company's  Series D Preferred Stock
and then  converted the Series D Preferred  Stock for common stock (as described
above),  anywhere up to an additional  12,000,000 shares of the Company's common
stock would  become  issuable.  The  issuance of an  additional  500,000  shares
enables  the  Company  to pay the 4% per annum  accretion  payable on the stated
value of the 6,000 shares of Series D Preferred  Stock. The Company is given the
right to chose to pay the accretion in either cash or common stock. Accordingly,
the Company  registered  such  12,000,000  shares,  together  with an additional
500,000  shares the Company may issue to pay the 4% per annum  accretion  on the
NCT Audio Series A Preferred Stock, under Registration  Statement No. 333-64967.
The  Company  also may  redeem the  Series D  Preferred  Stock in cash or common
stock.  On March 30, 1999,  holders of 57 shares of NCT Audio Series A Preferred
Stock  exercised  this  election  and  converted  their shares into 11.7 million
shares of the  Company's  common  stock.  On January 10, 2000,  the  remaining 3
shares of NCT Audio Series A Preferred  Stock were converted into 634,915 shares
of the Company's  common stock.  Thus, no shares of NCT Audio Series A Preferred
Stock are outstanding.

      The Advancel Logic Corporation Acquisition

      On  September  4, 1998,  the Company  acquired  all of the common stock of
Advancel.  The Company  initially  paid  $1,000,000,  payable by the delivery of
1,786,991  authorized  shares of its common  stock held as treasury  stock.  The
purchase  agreement  provided that Advancel's  former  shareholders may elect to
receive the future payments in cash or additional shares of the Company's common
stock.  The  future  payments  would  be  based on  Advancel's  earnings  before
interest,  taxes, depreciation and amortization for each of the next four years.
The future  payments  could not be less than $250,000 in any year, and there was
neither a maximum payment for any one year nor an aggregate  maximum amount.  If
Advancel's  shareholders  elected  to take  payment in the form of shares of the
Company's  common stock,  a formula was  established  to determine the number of
shares  issuable.  The foregoing  obligation of the Company to issue  additional
shares to Advancel  shareholders  was removed as a result of the  settlement  of
arbitration  between the parties - see  "Litigation"  below.  If the Company had
been unable to maintain an effective  registration  statement  for the resale of
the  initial  1,786,991  shares for at least  thirty  (30) days,  each  Advancel
shareholder  had the right,  until  April 15,  1999,  to require  the Company to
redeem up to one-third of the initial  payment shares for a  predetermined  cash
amount.  The Company  registered  such shares under  Registration  Statement No.
333-64967  dated  September  30, 1998, as amended on October 29, 1998 and May 7,
1999.

      The Series E Convertible Preferred Stock

      On December 30, 1998,  the Company  entered into a series of  subscription
agreements to sell 8,145 shares of Series E Preferred Stock, with a stated value
of up to $8.2 million in  consideration of  approximately  $4.0 million,  to six
accredited  investors  through one dealer.  The sale of the shares occurred in a
private  placement  pursuant to Regulation D of the Securities Act. In 1999, the
Company  received net proceeds of $3.5 million from the Series E Preferred Stock
placement.  In addition to the transactions  described above, the Company issued
and sold an  aggregate  amount of $1.7  million of Series E  Preferred  Stock to
three accredited  investors through the same dealer in exchange for $1.7 million
of the  Company's  Series C  Preferred  Stock held by the three  investors.  The
Company  also issued and sold an  aggregate  amount of $0.7  million of Series E
Preferred Stock to four accredited investors,  in exchange and consideration for
an aggregate 2.1 million  shares of the Company's  common stock held by the four
investors.

      Each share of Series E Preferred Stock is convertible into common stock of
the Company  according to the conversion  formula  described in the subscription
agreements.  The conversion terms of the placement require the Company to file a
registration statement on either (1) a Form S-3 under certain conditions, or (2)
a Form  S-1  under  other  specified  conditions.  The  shares  of the  Series E
Preferred  Stock  become  convertible  into  common  stock  of NCT  at any  time
beginning  at the  earlier of (1)  ninety  days  after the  closing  date of the
placement,  (2) five days after the Company  receives a "no review"  status from
the SEC in connection with filing one of the above registration  statements,  or
(3) the effective date of any registration statement.
<PAGE>

      The conversion  terms of the Series E Preferred Stock also provide that in
no event shall the Company be obligated to issue more than 30,000,000  shares of
its common  stock in the  aggregate in  connection  with the  conversion  of the
10,580 shares of Series E Preferred Stock which have been designated. Based upon
the shares of Series E Preferred Stock issued and outstanding, 25,108,696 shares
of the Company's common stock were registered under a registration statement and
prospectus,  together with 1,540,000  shares of common stock which may be issued
on  Registration  Statement  No.  333-82359.  The  issuance  of  the  additional
1,540,000  shares will enable the Company to pay the 4% per annum  accretion  on
the  stated  value of the issued and  outstanding  shares of Series E  Preferred
Stock.  The  Company is given the right to pay the  accretion  in either cash or
common stock.  The  conversion  terms  further  provide that the Company will be
required to make certain payments if it fails to effect a conversion in a timely
manner and may have to redeem  the  excess of the  stated  value over the amount
permitted to be converted into common stock.  As of the date hereof,  holders of
3,828 shares of Series E Preferred  Stock have  elected to convert  their shares
into  26,608,942  shares  of  common  stock  of  the  Company.   See  Item  7  -
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity  and Capital  Resources"  for further  discussion  of the
Series E Preferred Stock Placement.

      On March 31,  1999,  the Company  signed a license  agreement  to exchange
3,600 shares of Series E Preferred Stock for four 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 the Company for
DMC.  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 generate revenues of
approximately  $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
only $2.0  million on the  issuance  of such  licenses in  consideration  of the
receipt  of  3,600  shares  of  its  Series  E  Convertible   Preferred   Stock.
Subsequently,  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.

      In December 1999,  holders of the remaining  5,026 shares of the Company's
Series E  Preferred  Stock and holders of 974 shares of the  Company's  Series F
Preferred Stock, an aggregate stated value of $6 million,  exchanged such shares
for eight DMC network affiliate licenses.  No shares of Series E Preferred Stock
are presently outstanding.

      Secured Convertible Notes

      Carole Salkind,  spouse of a former  director and an accredited  investor,
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 time to time in The Wall  Street
Journal from the issue date until the Note  becomes due and payable.  The Holder
has 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, of the Note and any other notes,  shall be
the lesser of (i) the lowest closing  transaction  price for the common stock on
the  securities  market on which the common stock is being  traded,  at any time
during  September 1999; (ii) the average of the closing bid price for the common
stock on the  securities  market on which the common  stock is being  traded for
five (5) consecutive trading days prior to the date of conversion;  or (iii) the
fixed  conversion  price of $0.17. In no event will the conversion price be less
than $0.12 per share.  The Holder is  required to purchase  the  remaining  $3.0
million principal amount of the secured  convertible notes on or before June 30,
1999.  The  Company  agreed to extend such date for the  purchase  of  remaining
installments of secured  convertible  notes to April 15, 2000. On various dates,
the Holder has purchased  additional  installments of the remaining $3.0 million
principal  amount of the secured  convertible  notes.  As of March 31, 2000, the
Company had received  proceeds  aggregating $4.0 million from the Holder and had
issued secured  convertible notes with the same terms and conditions of the Note
described above.


<PAGE>

      The Series F Convertible Preferred Stock

      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  Preferred  Stock,  in a  private
placement  pursuant to  Regulation D of the  Securities  Act, to five  unrelated
accredited  investors through one dealer.  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 (4,000 shares) in cash or in kind, at a future date.
Each share of the Series F Preferred  Stock has a par value of $.10 and a stated
value of one thousand  dollars  ($1,000) with an accretion  rate of four percent
(4%) per annum on the stated  value.  Each share of Series F Preferred  Stock is
convertible  into fully paid and  nonassessable  shares of the Company's  common
stock, subject to certain limitations.

      Under the terms of the Series F  Subscription  Agreement,  the  Company is
required  to  file  a  registration   statement   ("the  Series  F  Registration
Statement")  on Form S-1 on or prior to a date which is no more than  forty-five
(45) days from the date that the Company  has issued a total of 1,000  shares of
Series  F  Preferred  Stock,  covering  the  resale  of all  of the  registrable
securities (the "Series F Closing Date"). The shares of Series F Preferred Stock
become  convertible into shares of common stock at any time commencing after the
earlier of (i) forty-five  (45) days after the Series F Closing Date;  (ii) five
(5) days  after  the  Company  receives  a "no  review"  status  from the SEC in
connection with the Series F Registration Statement; or (iii) the effective date
of the Series F Registration  Statement.  Each share of Series F Preferred Stock
is convertible  into a number of shares of common stock of the Company  pursuant
to a predetermined conversion formula.

      The conversion terms of the Series F Preferred Stock also provided 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 the
12,500  shares of Series F Preferred  Stock.  Effective  December  1, 1999,  the
maximum  number of conversion  shares was increased to 77,000,000  shares of NCT
common stock.  The pro rata portion of the shares of common stock  issuable upon
conversion  of  the  8,500  shares  of  Series  F  Preferred  Stock  issued  and
outstanding, or 23,800,000 shares of the Company's common stock, were registered
together  with  1,944,000  shares of common  stock  which may be  issued,  under
Registration  Statement No. 333-87757.  The issuance of the additional 1,944,000
shares will enable the Company to pay the 4% per annum  accretion  on the stated
value of the issued and  outstanding  shares of Series F  Preferred  Stock.  The
Company is given the right to pay the accretion in either cash or common stock.

      The Series F Subscription Agreement also provides that the Company will be
required  to make  certain  payments  in the  event  of its  failure  to  effect
conversion in a timely manner.  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.  As of March 31, 2000, 4,016 shares of
Series F Preferred  Stock have been  converted  into 36.1 million  shares of the
Company's  common stock. In December 1999, 974 shares of the Company's  Series F
Preferred Stock,  together with 5,026 shares of the Company's Series E Preferred
Stock, were exchanged for eight DMC network affiliate licenses.  There are 3,510
shares of Series F Preferred Stock outstanding as of the date hereof.

      On  January  27,  2000,  the  Series  F  Preferred  Stock  Certificate  of
Designations  was  amended to  obligate  the  Company to issue up to  77,000,000
shares of its common stock upon the conversion of the 12,500  designated  shares
of Series F Preferred  Stock,  as noted  above.  Such  increase in the number of
shares of common  stock was made in the  interest of investor  relations  of the
Company.  This registration  statement and prospectus includes 28,560,000 shares
of common  stock for the  conversion  of  shares  of  Series F  Preferred  Stock
pursuant to the amended Series F Preferred Stock Certificate of Designations.


<PAGE>


      The Series G Convertible Preferred Stock

      On January 25,  2000,  the Board of  Directors  designated a new series of
preferred stock based upon a negotiated term sheet. The Series G Preferred Stock
consists of 5,000 designated  shares,  par value of $0.10 per share and a stated
value of one thousand dollars  ($1,000) per share with a cumulative  dividend of
four  percent  (4%) per annum on the stated value  payable  upon  conversion  in
either cash or common  stock.  On March 6, 2000,  the Company and an  accredited
investor  entered  into an  agreement  under which the Company sold an aggregate
stated value of $2.004 million (2,004 shares) of Series G Preferred  Stock, in a
private  placement  pursuant  to  Regulation  D of  the  Securities  Act  for an
aggregate of $1.75  million.  The Company  received $1.0 million for the sale at
the closing and will receive the balance of $750,000,  upon the  registration of
shares of common stock for resale upon the  conversion of the Series G Preferred
Stock. Each share of Series G Preferred Stock is convertible into fully paid and
nonassessable  shares of the Company's  common stock pursuant to a predetermined
conversion  formula which provides that the conversion  price will be the lesser
of (i) the weighted average of the closing bid price for the common stock on the
securities  market  on which  the  common  stock is  being  traded  for five (5)
consecutive  trading  days  prior to the date of  conversion;  or (ii) the fixed
conversion price of $0.777. This registration  statement and prospectus includes
4,008,000  shares of the  Company's  common  stock,  together with an additional
160,320  shares for the 4% per annum  dividend,  that the Company may issue upon
the  conversion  of the Series G Preferred  Stock.  In  addition,  warrants  for
167,500  shares  which were  issued in  conjunction  with the Series G Preferred
Stock  transaction are included in this  registration  statement and prospectus.
The warrants are exercisable at $0.71925 per share and expire on March 31, 2005.

      Supplier and Consultant Shares

      As noted in "Recent  Developments,"  the  Company  has  issued  13,154,820
shares of common stock of the Company to settle  certain of its  obligations  to
certain  suppliers and consultants,  of which 12,759,778  shares were registered
under  Registration  Statement  No.  333-87757.  The issuance of these shares of
common  stock of the  Company  had an  immediate,  dilutive  effect on  existing
holders of the Company's common stock.

      Exchange Shares

      The Company has certain contingent obligations under a securities exchange
agreement,  dated as of October 9, 1999 (the  "Exchange  Agreement"),  among the
Company, Austost and Balmore. Pursuant to the Exchange Agreement, on October 26,
1999 the Company issued a total of 17,333,334 shares to Austost and Balmore (the
"Exchange  Shares") in exchange for 532 shares of common stock of NCT Audio held
by Austost and Balmore.  The  effective  per share price of the Exchange  Shares
received  by Austost and  Balmore  was $0.06 per share  (representing  the total
purchase price  originally  paid by Austost and Balmore for the NCT Audio shares
of $1.0  million  divided by  17,333,334).  This  effective  per share price was
$0.115,  or 65.7%, less than the closing bid price of the Company's common stock
as reported by the OTC Bulletin  Board on October 25, 1999.  This  effective per
share price may be subject to increase upon the application of an exchange ratio
adjustment  provision  contained in the Exchange  Agreement on February 15, 2000
(or an earlier date agreed to by all the parties) and may be subject to decrease
upon the application of a reset provision  contained in the Exchange  Agreement,
as described below.

      Under the exchange ratio adjustment  provision,  the Company has the right
to  re-determine  the price of the Exchange Shares issued to each of Austost and
Balmore on February  15, 2000 (or another  date that is not later than  February
15, 2000 and is mutually  agreed upon by the Company,  Austost and Balmore).  If
the  aggregate  value of the  Exchange  Shares  issued to Austost and Balmore is
greater than $2,600,000 based upon the closing bid price of the Company's common
stock as reported on the OTC  Bulletin  Board on such date,  Austost and Balmore
are required to return to the Company any such Exchange Shares  representing the
excess amount. Under the reset provision contained in the Exchange Agreement, on
April 24, 2000, and again on July 24, 2000, the Company may be required to issue
additional  shares to either  Austost  or  Balmore or both if the sum of certain
items on those dates is less than $2,600,000. Those items are: (i) the aggregate
market  value of the Exchange  Shares held by Austost and Balmore  (based on the
per  share  closing  bid price on those  dates);  (ii) the  market  value of any
Exchange  Shares  transferred  by Austost  and  Balmore as  permitted  under the
Exchange  Agreement  (based  on the per share  closing  bid price on the date of
transfer);  and (iii) any amounts  realized by Austost and Balmore from sales of
any such shares  prior to April 24, 2000 or July 24,  2000,  as the case may be.
The  number of  additional  shares of common  stock  that the  Company  would be
obligated to issue in such case would be a number of shares  having an aggregate
market value (based on the per share closing bid price on such date) that,  when
added to the sum of items  (i),  (ii) and  (iii) set forth  above,  would  equal
$2,600,000.


<PAGE>

      The Company recorded a non-cash charge,  an impairment loss from goodwill,
of  approximately  $3.1 million in the fourth quarter of 1999 in connection with
this transaction.

      On March 7, 2000, the Company, Austost and Balmore agreed to amend certain
of the terms and  conditions  of the  Exchange  Agreement  in order to (1) allow
Austost and Balmore to retain  3,611,111  returnable  shares in exchange  for an
additional  533 shares of NCT Audio  common  stock from a third party  investor,
which Austost and Balmore shall deliver to NCT; and (2) substitute cash payments
by  Austost  and  Balmore  to the  Company in lieu of  Austost's  and  Balmore's
obligation to return the remaining  returnable shares to the Company pursuant to
the Exchange Agreement.

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

      Reset Provision Shares

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

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

      The  possibility  of sale of the shares of common stock  described in this
"Possible Future Dilution" section, all of which are already registered or which
the Company plans to register under this registration  statement and prospectus,
may  adversely  affect the  market  price of the  common  stock.  This does not,
however,  include: (1) the shares issuable upon the exercise of the PRG Warrant,
(2) the shares  issuable  upon the  exercise  of other  investors  warrants  and
options, (3) the shares relating to NCT Audio's Initial Financing, (4) shares of
common stock in excess of 1,944,000  which the Company may elect to issue to pay
the 4% accretion in conjunction with conversion of the Series F Preferred Stock,
and (5) shares of common stock in excess of 160,320  which the Company may elect
to issue to pay the  dividend  in  connection  with  conversion  of the Series G
Preferred Stock.

<PAGE>

MATERIAL DEPENDENCE ON CERTAIN PATENT AND TRADEMARK RIGHTS

      The Company and its  subsidiaries  currently  hold 503 patents and related
rights  worldwide  and an  extensive  library of know-how  and other  unpatented
technology. The Company cannot, however, give any assurances as to:

o    the  range or  degree  of  protection  provided  by any of its  patents  or
     trademarks,

o    that such patents,  trademarks or licenses will provide protection that has
     any commercial significance or any competitive advantage,

o    that such patents,  trademarks or licenses will provide  protection against
     competitors with similar technology or trademarks,

o    that  others  will not obtain  patents  claiming  aspects  similar to those
     covered by the Company's owned or licensed patents or patent applications,

o    that third  parties  will not  challenge  the  Company's  owned or licensed
     patents or patent applications, or

o    that  regulatory  authorities  will grant any pending  patent or  trademark
     application.

      The Company also believes that increased  competition  could result should
its present,  commercially  significant  patents or trademarks be invalidated or
expire.  This increased  competition could have a material adverse effect on the
Company's business  prospects.  While the Company intends to file extensions for
certain patents,  it further cannot make any assurances that patent  authorities
will grant those extensions.

      The Company has  conducted  only limited  patent and  trademark  searches.
Thus, patents or trademarks  superior to those held by the Company could already
exist or be issued in the future to our  competitors.  This,  too,  could have a
material  adverse  impact on the  Company's  business  prospects.  Further,  the
Company  would have to expend  substantial  resources in obtaining and defending
its patent and trademark rights to protect the present and future  technology of
NCT.

      There also has been an inquiry  regarding the product design of one of the
Company's  products as it relates to a patent held by another company.  A second
competitor  has implied that a possible  conflict  exists  between the Company's
application of certain of its  technology  and a recently  granted patent of the
competitor. The same competitor further implies that our use of a generic phrase
to describe our product  conflicts with a trademark for which the competitor has
applied.  The Company  believes  these  claims are without  merit and intends to
conduct a vigorous  defense.  Even if the claims had some merit, we believe that
we could  modify our current  design at little cost to avoid  infringement.  The
Company does not believe these claims,  even if unfavorably  adjudicated,  would
result in damages having a material adverse effect on the business.  See "Item 3
- Legal Proceedings" for further discussion.

      Competitors  have filed notices of  opposition  with respect to two of NCT
Audio's  applications  for  trademarks.  The Company and NCT Audio believe these
claims are without  merit and NCT Audio  intends to prosecute  its  applications
zealously.  However, if authorities deny NCT Audio's applications,  NCT could be
required to (1) obtain a license to use the subject  trademarks,  or (2) refrain
from  using the  trademarks  and adopt  others.  Either of these  options  could
involve significant expense, although neither should have a long-term,  material
adverse effect on the operating results of NCT Audio or the Company.

      The Company's policy is to enter into confidentiality  agreements with all
of its executive  officers,  key technical  personnel and advisors.  At the same
time, we cannot give any assurances that such persons will not disclose  Company
know-how,  inventions and other secret or unprotected  intellectual  property to
third parties, whether in violation of those agreements or otherwise.

      Finally,  it should be noted that annuities and  maintenance  fees for the
Company's  extensive patent portfolio are a significant portion of the Company's
annual  expenses.  If,  for the  reasons  described  in Item 7. -  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources", it becomes necessary for the Company to reduce
its level of  operations,  the Company  will not be able to continue to meet the
extensive  monetary  outlay for annuities and  maintenance  fees to keep all the
patents and applications from becoming abandoned.  The Company then will have to
prioritize its portfolio accordingly.


<PAGE>

RAPID TECHNOLOGICAL CHANGE AND COMPETITION

      NCT is using its existing  technologies  to enter into new business  areas
which are evolving and characterized by rapid technological  change. The Company
intends to engage  continually  in research  and  development  activities.  This
includes  improving  our current  products  and  developing  new  products.  Our
success,  however,  depends on the  popularity of our products in the commercial
arena, which the Company cannot guarantee. Because of this rapid pace of change,
the Company also cannot guarantee that our products will not become unmarketable
or obsolete by a competitor's more rapid introduction to the marketplace.

     The  Company  is  aware  of  a  number  of  direct  competitors.   Indirect
competition also exists in the field of passive sound attenuation. The Company's
principal  competitors in active control systems include Bose Corporation,  Lord
Corporation,  Matsushita  Electric Industrial Co., Ltd.,  Sennheiser  Electronic
Corp. and Sony Corporation, among others. The Company's principal competitors in
telecommunications signal processing include Lucent Technologies, Inc. and Texas
Instruments,  Incorporated.  To the Company's knowledge, each of these companies
is pursuing its own technology in fields similar to ours.

      NCT also  believes  that a number of other  large  companies,  such as the
major  domestic  and  international  communications,  computer,  automobile  and
appliance  manufacturers,  and aircraft parts suppliers and  manufacturers  have
research and development efforts underway. Many of these companies are both well
established and have  substantially  greater financial,  management,  technical,
marketing and product development resources than the Company.

RELIANCE UPON STRATEGIC ALLIANCES AND COMMERCIAL ACCEPTANCE

      As previously  described,  the Company and its  subsidiaries  have entered
into numerous strategic alliances related to the design, manufacture,  marketing
and  distribution of our products.  These agreements  generally  provide that in
exchange for substantially all funding,  the Company will license its technology
to our partners and contribute a nominal amount of initial capital. Our partners
also  receive  a  preference  in the  distribution  of cash  and/or  profits  or
royalties  until the  Company  repays the  funding,  plus some  interest in some
instances. At March 31, 2000, however, there were no preferred distributions due
to joint venture partners.

      The Company  markets its  products by  identifying  potential  markets and
teaming up with major domestic and  international  businesses to support product
development, manufacturing and distribution. Our ability to enter and succeed in
new markets is dependent on these  companies'  assessment of the Company and its
products'  profitability.  Success also depends on end-users'  acceptance of our
products. For example, from 1995 through 1999, sales for active headsets did not
increase at the rate  anticipated  and demand for mufflers,  kitchen exhaust and
HVAC fan quieting systems was not at the volume anticipated.

      The  Company  also  arranges  for the  supply of other  products,  such as
integrated  circuits,  for its active control systems. The Company is able to do
so by entering into alliances with dependable  manufacturers believed also to be
dependable sources of supply. The Company cannot,  however, make assurances that
these  manufacturers  will be able to meet the  demands of the  Company  and our
customers in the future.

CUMULATIVE LOSSES IN JOINT VENTURES

      When the  Company's  share of losses in an  alliance  is greater  than its
investment,  the Company has no obligation to fund such additional losses.  When
this occurs,  the Company suspends  applying the equity method of accounting for
its  investment in the  alliance.  The Company  estimates no material  aggregate
losses in its strategic  alliances in excess of its  investments  which have not
been  recorded  at March 31,  2000.  NCT will not be able to record  any  equity
income  with  respect  to an entity  until its share of future  profits is large
enough to recover any losses that have not yet been recorded.

DEPENDENCE UPON EXECUTIVE OFFICERS AND OTHER KEY PERSONNEL

      The  Company's  operations  now and in the near  future  are in large part
dependent  upon the efforts of our executive  officers and other key  personnel.
Only one  senior  vice  president  is  contractually  bound to  remain  with the
Company.  Moreover,  the Company's  growth and expansion into new products could
require  additional  expertise in areas like  manufacturing and marketing.  This
could put an additional  strain on our human  resources  and may require  hiring
additional  personnel or training existing personnel.  Certain  academicians now
consult for the Company  part-time but could terminate their  association at any
time.

      Certain employees and consultants have been approached by competitors, and
the Company cannot give any  assurances  that these people will remain with NCT.
The loss of key personnel or the failure to recruit new  employees  could impede
the achievement of our new corporate mission.


<PAGE>

POSSIBLE RISKS ASSOCIATED WITH AGREEMENTS WITH RELATED PARTIES

      Between  1993 and 1994,  the Company  entered  into five  agreements  with
QuietPower  Systems,  Inc. ("QSI").  Environmental  Research  Information,  Inc.
("ERI")  owns 33% of QSI and Jay M. Haft,  a director  of the Company and former
Chairman of the Board of Directors, owns another 2% of QSI. Michael J. Parrella,
Chief Executive Officer of the Company,  owns 12% of the outstanding  capital of
ERI and shares  investment  control over an  additional  24% of its  outstanding
capital.

      In March 1995, the Company entered into a master  agreement with QSI which
granted  QSI an  exclusive  worldwide  license  to market,  sell and  distribute
various quieting products in the utility industry. Subsequently, the Company and
QSI executed four letter agreements, primarily revising payment terms.

      On December 24, 1999, the Company  executed a final letter  agreement with
QSI in which the Company agreed to write-off  $239,000 of  indebtedness  owed by
QSI in exchange for the return by QSI to the Company of its exclusive license to
use NCT technology in various quieting  products in the utility  industry.  Such
amount,  originally  due on  January 1, 1998,  had been  fully  reserved  by the
Company.

DELISTING FROM NASDAQ NATIONAL MARKET SYSTEM

      Prior to the  delisting of the  Company's  common stock as of the close of
trading on January 6, 1999, the Company's  common stock was listed on the NASDAQ
National Market System  ("NMS").  NASDAQ's rules require that in order to be and
remain  listed  on NMS,  a  company  must (1) have net  tangible  assets of $4.0
million,  (2) a market value of publicly held shares of $5.0 million,  and (3) a
minimum  bid price of $1.00 per share.  NASDAQ will delist a company if it fails
to meet any of these requirements for thirty (30) consecutive trading days.

      From  April  30,  1998 to June 15,  1998,  the  minimum  bid price for the
Company's common stock fell below $1.00. NASDAQ notified the Company on June 16,
1998 of the  deficiency  and  gave  the  Company  ninety  (90)  days  to  regain
compliance.  The Company  could regain  compliance by meeting the standard for a
minimum  of ten (10)  consecutive  business  days  during  the  ninety day grace
period.

      As of the given  deadline,  September 14, 1998,  the Company had failed to
achieve  compliance.  On that day, the Company requested a hearing with NASDAQ's
Hearings  Department.  The  department  held the hearing on November 5, 1998. 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 loss of the  NASDAQ/NMS  designation  could  have a  material  adverse
effect on the Company's business  prospects.  NASDAQ provides brokers and others
with  immediate  access  to the  best  bid and  asked  prices,  as well as other
information,  about  our  common  stock.  With  the  loss  of  the  designation,
stockholders  may  find it  more  difficult  to buy,  sell  and  obtain  pricing
information  about our common stock. The Company also risks no longer qualifying
as a "margin security" as defined by the Federal Reserve Board.

      The loss of the designation, coupled with a failure to have either (1) net
tangible  assets in excess of $2.0  million or (2)  average  revenue of at least
$6.0  million for the last three  years,  could cause the common stock to become
subject  to the  SEC's  "penny  stock"  rules.  The  penny  stock  rules  impose
additional sales practice  requirements on  broker-dealers  who sell penny stock
securities to people who are not established  customers or accredited investors.
For example,  the broker must make a special  suitability  determination for the
buyer and the buyer must give written  consent  before the sale.  The rules also
require that the broker-dealer:

o    send buyers an SEC-prepared disclosure schedule before completing the sale,

o    disclose his commissions and current quotations for the security,

o    disclose  whether the  broker-dealer is the sole market maker for the penny
     stock and, if so, his control over the market, and

o    send monthly  statements  disclosing  recent price  information held in the
     customer's account and information on the limited market in penny stocks.

     These  additional  burdens may  discourage  broker-dealers  from  effecting
transactions in penny stocks.  Thus, if our common stock were to fall within the
definition of a penny stock, the Company's  liquidity could be reduced. In turn,
there could be an adverse effect on the trading market for our common stock.


<PAGE>

POSSIBLE VOLATILITY OF COMMON STOCK

      Historically,  the  market  prices  for the  securities  of  emerging  and
high-technology  companies have been highly  volatile.  Any future  announcement
concerning the Company or its competitors could have a significant impact on the
price of our common stock.

BLANK CHECK PREFERRED STOCK

      The  Board  of  Directors  has  total   discretion  in  the  issuance  and
determination  of the rights and  privileges  of any shares of preferred  stock,
which the  Company may issue in the future.  Such rights and  privileges  may be
detrimental  to the holders of common stock.  The Company is authorized to issue
10.0  million  shares of preferred  stock.  There were 4,764 shares of preferred
stock issued and  outstanding  at March 31,  2000.  If the Company were to issue
preferred  stock in the future,  it could  discourage  or impede a tender offer,
proxy contest or other similar transaction involving a change in control.  Other
shareholders may favor such a transaction. Management is not aware of any effort
at present, however, to acquire or take control of the Company.

RECENT AUTHORITATIVE ACCOUNTING GUIDANCE

     SEC Staff Accounting  Bulletin No. 101 ("SAB 101") was released on December
3, 1999 and provides the staff's views in applying generally accepted accounting
principles to selected revenue recognition issues. Generally, the staff believes
that revenue relating to  nonrefundable,  up-front fees in certain  arrangements
for research and development  activities  should be deferred and recognized over
the term of the agreement.

LITIGATION

      By a  letter  dated  September  9,  1997,  counsel  to  competitor  Andrea
Electronics  Corporation  ("AECorp.") informed the Company that AECorp. believed
NCT was improperly  using the term "ANR Ready" and  infringing  upon a trademark
owned by AECorp.  Representatives  of existing and/or  potential  customers also
have  informed the Company that AECorp.  has made  statements  claiming that the
Company's  manufacture  and/or sale of certain  in-flight  entertainment  system
products  infringe a patent  owned by the  competitor.  The  Company  received a
notice  dated  March  24,  1998 from  AECorp.'s  intellectual  property  counsel
notifying  the Company of its concerns but did not confirm any intention to file
suit against  NCT.  The Company,  through  special  outside  counsel,  exchanged
correspondence  with AECorp.  but the parties could not come to any  resolution.
The  Company was  informed  by  representatives  of  existing  and/or  potential
customers that AECorp. was continuing to infer that the Company was infringing.

      On October 9, 1998, the Company's Board of Directors authorized litigation
against  AECorp.  On November  17,  1998,  the  Company and NCT Hearing  filed a
complaint against AECorp.  in the U.S.  District Court,  Eastern District of New
York.  The  complaint  requested  that the court enter  judgment in our favor as
follows:

o    declare that the two AECorp. patents at issue are invalid and unenforceable
     and that the Company's products do not infringe upon them;

o    declare  that the two  AECorp.  patents at issue are  unenforceable  due to
     misuse by AECorp.;

o    award the  Company  compensatory  damages  of no less than $5  million  and
     punitive damages of $50 million for AECorp.'s  tortious  interference  with
     the Company's prospective contractual advantages;

o    enjoin  AECorp.  from stating or inferring  that the Company's  products or
     their use are infringing any AECorp.-owned patents; and

o    award any other relief the court deems appropriate.


<PAGE>

     On or about  December 30, 1998,  AECorp.  filed its answer to the Company's
complaint.   AECorp.   generally  denied  the  above   allegations  and  brought
counterclaims against the Company. These include claims that the Company has:

o     infringed the two AECorp. patents at issue and the "ANR Ready" trademark;

o     violated the Lanham Act through NCT's use of the trademark; and

o     unfairly competed with AECorp. by using the trademark.

      The Company and NCT Hearing  have since filed a Reply and  requested  that
the court dismiss the  counterclaims  and enter judgment in favor of the Company
and NCT Hearing.  We also argued that AECorp. is prevented from recovering under
certain  equitable  theories and defenses.  In the opinion of management,  after
consultation  with outside  counsel,  resolution  of this suit should not have a
material  adverse  effect on the  Company's  financial  position or  operations.
However,  in the event  that the  lawsuit  does  result in a  substantial  final
judgment  against the Company,  said  judgment  could have a material  effect on
quarterly or annual operating results.

      On June 10, 1998, Schwebel Capital Investments, Inc. ("SCI") filed suit in
a Maryland  state court against the Company and Michael J.  Parrella,  its Chief
Executive Officer and Director. The complaint alleges that the Company breached,
and Mr. Parrella  interfered  with, a purported  contract entered into "in 1996"
between  the Company and SCI.  SCI claims that under the  contract,  the Company
agreed to pay SCI commissions when NCT received capital from its investors.  The
complaint  further  alleged that SCI is due  commissions  totaling  $1.5 million
because the Company  refused to honor  SCI's right of first  refusal.  SCI seeks
$1,673,000 in compensatory  damages,  $50,000 in punitive damages and $50,000 in
attorneys  fees  from the  Company.  SCI also  seeks  $150,000  in  compensatory
damages,  $500,000 in punitive  damages and $50,000 in  attorneys  fees from Mr.
Parrella.  The Company has filed and the Court has granted two motions to strike
or dismiss  some of the  plaintiff's  claims.  Management  believes  it has many
meritorious defenses and intends to conduct a vigorous defense. In the event the
case  results in a  substantial  judgment  against  the  Company,  however,  the
judgment could have a severe  material  effect on quarterly or annual  operating
results.

      On June 25, 1998,  Mellon Bank FSB ("Mellon") filed suit against Alexander
Wescott & Co., Inc.  ("AWC") and the Company in a district court in the Southern
District  of New  York.  Mellon  alleged  that  the  Company  and/or  AWC owe it
$326,000,  sums Mellon purportedly paid to both entities when it acted as escrow
agent  for the  Company  in a  private  placement  of  securities  with  certain
institutional  investors.  The Company retained counsel and on or about July 27,
1998, AWC filed its answer, counterclaim and cross-claim against Mellon and NCT.
AWC specifically requested that the court:

o    dismiss Mellon's amended complaint against AWC;

o    grant AWC commissions totaling $688,000 owed to AWC by the Company;

o    order the Company to issue 784,905 shares of its common stock;

o    declare that AWC is entitled to keep the $326,000 sought by Mellon; and

o    order the  delivery  of a warrant to purchase  461.13  shares of the common
     stock of NCT Audio.

      On or  about  August  20,  1998,  the  Company  filed  its  reply to AWC's
cross-claims. In March 2000, the Company, Mellon and AWC reached an agreement in
which all matters were resolved, with no material financial or other consequence
to the Company.

      On December 15, 1998, Balmore and Austost filed suit against NCT Audio and
the Company in New York Supreme Court. The complaint alleged breach of contract,
common law fraud, negligent  misrepresentation,  deceptive trade practices,  and
money had and received.  These claims all allegedly  arose in connection with an
agreement  the  Company  entered  into with  Balmore and Austost for the sale of
shares of NCT  Audio  common  stock in a private  placement  in  December  1997.
Specifically, the complaint alleged that:

o    NCT Audio breached an agreement to register shares of its common stock that
     Balmore  and  Austost  purchased  or,  in the  alternative,  shares  of the
     Company's  common stock  exchangeable  for NCT Audio's shares under certain
     circumstances, and to pay penalties if it failed to do so;

o    NCT Audio made  materially  false and  misleading  representations  when it
     faxed  non-negotiated  agreements instead of executed agreements to Balmore
     and Austost;

o    NCT Audio and the Company acted negligently and violated duties of full and
     fair disclosure; and

o    NCT Audio and the Company engaged in deceptive trade practices.

<PAGE>
      Balmore  and  Austost  further  argued  that as a result of these  alleged
actions, NCT Audio and the Company owed Balmore and Austost compensatory damages
not less than $1,819,000 and punitive damages of $3 million. Balmore and Austost
also  requested that the court require NCT Audio and the Company to register the
shares it holds of NCT Audio common stock or rescind the agreement and return to
Balmore and Austost the $1 million purchase price. Finally,  Balmore and Austost
requested treble damages,  reasonable attorneys fees, costs and any other relief
the court deemed appropriate.

      On January 14,  1999,  the Company and NCT Audio filed  removal  papers to
remove the suit from state  court to federal  court.  On January 22,  1999,  the
Company and NCT Audio filed their answer,  affirmative  defenses,  counterclaims
and a  third-party  complaint.  On October 9, 1999,  the  Company,  Balmore  and
Austost agreed,  in principle,  on a mutual release and  settlement,  subject to
court approval,  whereby all charges,  claims and counterclaims  which have been
individually or jointly asserted  against the parties will be dropped.  In March
2000, the court approved the  agreement.

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

      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.

      Management  believes  its position  has merit.  However,  in the event the
Demand  for  Arbitration  does  result in a  substantial  judgment  against  the
Company,  said judgment  could have a material  adverse  effect on the Company's
financial position and quarterly or annual operating results.

                                 USE OF PROCEEDS

      All of the shares of common stock offered  hereby are being offered by the
Selling  Stockholders.  The Company  will not receive any of the  proceeds  from
their sale. The Company  estimates that expenses payable in connection with this
registration  statement  will  be  approximately  $30,000.  There  are no  other
material   incremental   expenses   attributable  solely  to  the  issuance  and
distribution of the above-described shares.

<PAGE>


                            SELLING SECURITY HOLDERS

      The  following  table sets forth certain  information  with respect to the
Selling  Stockholders.  The shares of common  stock set forth  therein have been
included in the  registration  statement of which this  prospectus  forms a part
pursuant to  registration  commitments  afforded to the Selling  Stockholders by
contractual obligations. The Company will not receive any proceeds from the sale
of the shares by the Selling Stockholders.

<TABLE>
<CAPTION>
                                                 Beneficial                                 Beneficial
                                                 Ownership            Number of             Ownership of
                                                 of Shares            Shares of             Shares of Common
                                Relationship     of Common            Common Stock          Stock After
                                With             Stock at             Offered               Giving Effect to
Name of Selling Stockholder     The Company      March 31, 2000       For Sale              Proposed Sale
---------------------------     ------------     --------------       ------------          ----------------

<S>                                                <C>       <C>       <C>       <C>         <C>
Atlantis Capital Fund, Ltd.                        9,580,081 (1)       7,005,600 (1)         2,574,481  *

Austost Anstalt Schaan                             6,592,879           1,538,462             5,054,417 (3)

Balmore Funds S.A.                                 6,535,379           1,538,462             4,996,917 (3)

Canadian Advantage
 Limited Partnership                               3,922,752 (1)       2,892,960 (1)         1,029,792  *

Dominion Capital Fund, Ltd.                        9,590,161 (1)       7,015,680 (1)         2,574,481  *

The Endeavour Capital Fund, S.A.                   4,453,920 (1)(2)    4,453,920 (1)(2)             --  *

Endeavour Management, Inc.                           150,000             150,000                    --  *

Samuel Krieger                                         8,750               8,750                    --  *

Libra Finance S.A.                                   288,461             288,461                    --  *

Nesher, Inc.                                         769,231             769,231                    --  *

Ronald Nussbaum                                        8,750               8,750                    --  *

Sage Capital Investments Limited                     404,612             404,612                    --  *

Sovereign Partners,  LP                           15,522,238 (1)      11,360,160 (1)         4,162,078 (4)
                                                  ----------          ----------            ----------

                TOTAL                             57,827,214          37,435,048            20,392,166
                                                  ==========          ==========            ==========
</TABLE>

 * Less than one percent (1%).

(1)  Includes each Selling Stockholder's pro rata share of the maximum number of
     shares of common  stock  which  the  Company  is  obligated  to issue  upon
     conversion  of the  Company's  Series F Preferred  Stock under the Series F
     Certificate  of  Designations,  as  amended.  Such pro rata  share has been
     determined for each Selling Stockholder by dividing the number of shares of
     Series F Preferred Stock acquired by such Selling  Stockholder by the total
     designated  number of shares of Series F Preferred  Stock times the amended
     increment in the maximum conversion share amounts.  The number of shares of
     common stock issued upon conversion to any particular  Selling  Stockholder
     may be more or less than the amount  shown  depending  on (i) the length of
     time the Series F Preferred  Stock is held,  (ii) the  conversion  price as
     determined under the Series F Conversion Formula, and (iii) the application
     of the 77,000,000 amended share limit on the Company's  obligation to issue
     shares of common stock upon conversion of the Series F Preferred Stock.

(2)  Includes  Selling  Stockholder's  pro rata share of the  maximum  number of
     shares of common  stock  which  the  Company  is  obligated  to issue  upon
     conversion of the Company's Series G Preferred  Stock.  Such pro rata share
     was determined by dividing the number of shares of Series G Preferred Stock
     acquired  (2,004)  by the  total  designated  number  of shares of Series G
     Preferred  Stock  (5,000)  times the  maximum  conversion  share  amount of
     10,000,000.  Also includes  160,320 shares of common stock that the Company
     may issue to pay the cumulative dividend on the Series G Preferred Stock.

(3)  Upon completion of the offering,  the Selling  Stockholder will own 1.8% of
     the Company's issued and outstanding common stock.

(4)  Upon completion of the offering,  the Selling  Shareholder will own 1.5% of
     the Company's issued and outstanding common stock.

                              PLAN OF DISTRIBUTION

      The Company has been advised by the Selling Stockholders that there are no
underwriting  arrangements  with  respect to the sale of the  shares,  that such
shares  will be sold  from time to time in the  over-the-counter  market at then
prevailing  prices or at prices  related to the then current  market price or in
private transactions at negotiated prices. The shares offered hereby may be sold
by one or more of the following methods,  without limitation:  (a) a block trade
in which a broker or dealer so engaged  will attempt to sell the shares as agent
but may position  and resell a portion of the block as  principal to  facilitate
the  transaction;  (b) purchase by a broker or dealer as principal and resale by
such broker or dealer for its account pursuant to this prospectus;  (c) ordinary
brokerage transactions and transactions in which the broker solicits purchasers;
and (d)  face-to-face  transactions  between  sellers and  purchasers  without a
broker-dealer.  In effecting  sales,  brokers and dealers engaged by the Selling
Stockholders  may  arrange  for other  brokers or dealers to  participate.  Such
brokers  or  dealers  may  receive   commissions   or  discounts   from  Selling
Stockholders in amounts to be negotiated. Such brokers and dealers and any other
participating  brokers and dealers may be deemed to be "underwriters" within the
meaning of the Securities Act, in connection  with such sales.  Shares of common
stock  offered  hereby  may be  used to  cover  short  sales  or  other  hedging
transactions.  From time to time, one or more of the Selling Stockholders herein
may  pledge,  hypothecate  or grant a  security  interest  in some or all of the
shares owned by them, and the pledgees,  secured parties or persons to whom such
securities  have  been  hypothecated  shall,  upon  foreclosure  in the event of
default, be deemed Selling Stockholders for purposes thereof.

                   DESCRIPTION OF SECURITIES TO BE REGISTERED

      This offering consists of 28,560,000 shares of common stock of the Company
which may be issued upon the conversion of issued and outstanding  shares of the
Company's  Series F  Preferred  Stock  pursuant to the Series F  Certificate  of
Designations,  as amended.  The Company originally issued the Series F Preferred
Stock in a private placement exempt from registration  under Regulation D of the
Securities Act to persons not deemed  "affiliates" as that term is defined under
the Securities Act.

      In addition, this offering consists of 4,134,616 shares of common stock of
the  Company  that the Company  issued to three  accredited  investors  and as a
commission to their placement agent.

      This offering also includes  404,612 shares of the Company's  common stock
which the Company  issued in exchange for 27 shares of common stock of NCT Audio
held by an investor.

      In addition, this offering consists of 4,008,000 shares of common stock of
the Company  which may be issued upon the  conversion of shares of the Company's
Series G Preferred Stock. The Company  originally  issued the Series G Preferred
Stock in a private placement exempt from registration  under Regulation D of the
Securities Act to persons not deemed  "affiliates" as that term is defined under
the Securities Act.

      This offering also  includes  160,320  shares of our common stock that the
Company  may issue to pay the  cumulative  dividend  on the stated  value of the
issued and outstanding shares of our Series G Preferred Stock.

      In addition,  this offering  consists of 167,500 shares of common stock of
the Company that the Company may issue upon the exercise of warrants the Company
issued to the placement agent and the placement  agent's attorneys in connection
with the Series G Preferred Stock transaction.

      All of the foregoing  shares of common stock of the Company may be offered
for sale by the Selling  Stockholders.  The Company  will not receive any of the
proceeds from the sale of such shares.

                     INTERESTS OF NAMED EXPERTS AND COUNSEL

      Matters  relating to the  legality of  37,435,048  shares of common  stock
being  offered by this  prospectus  have been  reviewed  for the  Company by its
outside counsel, Crowell & Moring LLP.

      The consolidated  financial statements of the Company at December 31, 1998
and  1999 and for the  years  ended  December  31,  1997,  1998 and 1999 and the
related financial statement schedule included in this prospectus and as exhibits
have been audited by Richard A. Eisner & Company,  LLP, independent auditors, as
set forth in their  reports  included  therein  (which  contains an  explanatory
paragraph  relating to the  existence of  substantial  doubt about the Company's
ability to continue as a going concern and which are based in part on the report
of Peters Elworthy & Moore, Chartered Accountants). The financial statements and
schedule referred to above are included in reliance upon such reports given upon
the authority of such firms as experts in auditing and accounting.

      The financial statements of the Company's  subsidiary,  Noise Cancellation
Technologies  (Europe) Limited,  at December 31, 1998 and 1999 and for the years
ended  December  31,  1997,  1998 and 1999  included in this  prospectus  and as
exhibits have been audited by Peters Elworthy & Moore, Chartered Accountants, as
set forth in their report  included  therein (which  contains a paragraph on the
dependence on NCT Group, Inc. for continued  financial support) and have been so
incorporated  in reliance upon such report given upon the authority of such firm
as experts in auditing and accounting.

<PAGE>

                   INFORMATION WITH RESPECT TO THE REGISTRANT

ITEM 1.     BUSINESS

A.    General Development of Business

      NCT  Group,  Inc.  is a leading  technology  developer  with an  extensive
portfolio of proprietary  algorithms and a wide variety of product offerings for
consumer, commercial and industrial applications. The Company specializes in the
utilization of sound and signal waves to reduce noise,  improve  signal-to-noise
ratio  and  enhance  sound  quality.  Commercial  application  of the  Company's
technologies  is  comprised  of  a  number  of  product   offerings,   including
NoiseBuster(R)  consumer  and  communications  active  noise  reduction  ("ANR")
headsets;  ProActive(R)  ANR  industrial  earmuffs and headsets;  Gekko(TM) flat
speakers;  and  ClearSpeech(R)  microphones,  speakers  and other  products.  In
addition to products, NCT's innovative algorithms are available for licensing to
manufacturers for use in commercial and consumer products.

      During  1999,  the  Company  focused  its  efforts on the  development  of
DistributedMedia.com,  Inc. DMC is a  wholly-owned  subsidiary  of NCT which was
formed in November  1998.  DMC is a new  microbroadcasting  media  company  that
delivers licensed  CD-quality music as well as on-air and billboard  advertising
to  out-of-home  commercial  and  professional  venues via a digital  network of
place-based  micrbroadcasting  stations,  called Sight & Sound(TM).  The Sight &
Sound (TM) system consists of a central  control network that  communicates to a
digital  broadcast  station,  which plays music  selections  and  advertisements
through flat panel speakers.  The speaker  grilles double as visual  billboards.
The speakers will be provided by NCT Audio Products, Inc.

      As of December 31, 1999, the Company and its business units currently hold
503 patents and related  rights  worldwide and an extensive  library of know-how
and other  proprietary  technology.  These  patents allow the Company to develop
major product lines, which include:

o    NoiseBuster(R) ANR communications headsets

o    NoiseBuster(R) ANR consumer headphones

o    ProActive(R) industrial/commercial ANR headsets

o    Gekko(TM) flat speakers, frames, prints and subwoofers

o    ClearSpeech(R) microphones, speakers and other products

o    ClearSpeech(R) corporate intranet telephone software

      The Company  also  markets its  technologies  through  licensing  to third
parties for fees and  royalties.  During  1999,  the Company  entered into a new
technology  license  agreement  with  Lernout &  Hauspie  Speech  Products  N.V.
("L&H"), has expanded its cross-license  agreement with New Transducers Ltd. and
has received royalties pursuant to several of its technology license agreements.

      The Company's  operating  revenues are  comprised of technology  licensing
fees and royalties,  product sales and  engineering  and  development  services.
Historically,  the Company derived the majority of its revenues from engineering
and development services and technology licensing fees. As distribution channels
are  established  and as product sales,  market  acceptance and awareness of the
commercial  applications  of the  Company's  technologies  build,  revenues from
technology  licensing fees, royalties and product sales are projected to fund an
increasing share of the Company's requirements. The revenues from these sources,
if realized,  will reduce the Company's  dependence on revenues from engineering
and development services. Total revenues for 1999 consisted of approximately 31%
in  product  sales,  19% in  engineering  and  development  services  and 50% in
technology  licensing fees and  royalties,  and for the three months ended March
31, 2000 consisted of  approximately  7% in product sales, 0% in engineering and
development services and 93% in technology license fees and royalties.

      The Company has entered into a number of strategic  supply,  manufacturing
and marketing  alliances  with leading  global  companies to  commercialize  its
technology. These strategic alliances historically have funded a majority of the
Company's  research and  development  and  provided  the Company  with  reliable
sources  of  components,  manufacturing  expertise  and  capacity,  as  well  as
extensive   marketing  and   distribution   capabilities.   NCT  has  continuing
relationships  with  Walker  Manufacturing  Company  ("Walker")  (a  division of
Tennessee Gas Pipeline Company, a wholly owned subsidiary of Tenneco,  Inc.), AB
Electrolux  ("Electrolux"),  Ultra Electronics Ltd. ("Ultra"), The Charles Stark
Draper Laboratory,  Inc. ("Draper"), Oki Electric Industry Co., Ltd. ("Oki") and
New  Transducers  Ltd.,  among others,  in order to penetrate major markets more
rapidly  and   efficiently,   while   minimizing   the   Company's  own  capital
expenditures.  See G.  "Strategic  Alliances"  and Note 3 - "Notes to  Financial
Statements" for further discussion.

      An  important  factor  for the  Company's  continuing  development  of its
technology is its ability to recruit and retain key  personnel.  As of April 30,
2000,  the Company had 67  employees,  including  30  engineers  and  associated
technical staff members.

      The Company was incorporated in Nevada on May 24, 1983. In April 1985, the
Company  moved its  corporate  domicile to Florida and assumed its former  name,
Noise Cancellation Technologies,  Inc. In January 1987, following the assumption
of control of the  Company by the present  management,  the  Company's  state of
incorporation was changed to Delaware.  At the annual meeting of stockholders of
the Company on October 20, 1998, the stockholders  approved changing the name of
the  Company  from Noise  Cancellation  Technologies,  Inc.  to NCT Group,  Inc.
effective October 21, 1998.

      NCT's  executive  offices  are  located  at 20 Ketchum  Street,  Westport,
Connecticut  06880;  telephone  number (203) 226-4447.  The Company's  corporate
headquarters  and  research  and  product  development  facility  are located in
Linthicum,  Maryland;  telephone number (410) 636-8700.  The Company's  European
operations are conducted through its product  development and marketing facility
in Cambridge,  England. NCT also maintains a marketing facility in Tokyo, Japan.
The Company's  Advancel  operations are conducted in San Jose,  California.  The
Company's DMC operations are located in Westport, Connecticut.

     The Company is organized into  strategic  business units which in May 2000,
were realigned to comprise three groups:  communications,  media and technology.
Each of the strategic business units is targeted to the commercialization of its
own  products  in  specific  markets.  The media  group  currently  consists  of
DistributedMedia.com,  Inc. ("DMC") and NCT Audio Products,  Inc. ("NCT Audio").
The communications group currently consists of NCT Hearing Products,  Inc. ("NCT
Hearing"),  Noise  Cancellation  Technologies  (Europe) Ltd.  ("NCT Europe") and
ConnectClearly.com,   Inc.  ("CCC",  formerly  included  in  the  communications
business  segment).  The technology  group currently  consists of Advancel Logic
Corporation ("Advancel"). Refer to Note 17 - "Notes to Financial Statements" for
further information about the Company's business segments.

B.    Business Strategy

      The Company's strategy is to leverage off its existing base of proprietary
technology  by  expanding  into areas  outside of  traditional  active noise and
vibration  control  to  reach  markets  having  greater  opportunities  such  as
communications,  audio, e-business and microbroadcasting  media. The acquisition
of  certain  assets and all of the  intellectual  property  of Active  Noise and
Vibration Technologies,  Inc. ("ANVT") in 1994 broadened the Company's portfolio
of  intellectual  property  and removed  restrictions  on the Company  regarding
licensing a series of patents developed by Professor G.B.B.  Chaplin relating to
active noise  cancellation  technology  (the "Chaplin  Patents") to unaffiliated
third parties (see C. "Technology"). The Company can license the Chaplin Patents
directly to  unaffiliated  third  parties,  which  provides  the Company  with a
greater  ability  to earn  technology  licensing  fees and  royalties  from such
patents. Thus, while the Company continues to focus on products that the Company
believes  will generate  near term  revenue,  it is  increasing  its emphasis on
technology  licensing  fees and  royalties.  Further,  the  Company  is  working
continuously  to lower the cost of its products and improve their  technological
performance.

C.    Technology

      Active  Noise  Reduction  ("ANR").  Active  noise  reduction  systems  are
particularly  effective at reducing low frequency noise. As opposed to a passive
noise control system that is designed to mask a noise, ANR removes a significant
portion of the noise energy from the  environment  by creating  sound waves that
are equal in frequency  but opposite in phase.  The  illustration  which follows
shows the relationship, in time, of a noise signal, an anti-noise signal and the
residual noise that results when they meet.

                             ACTIVE NOISE REDUCTION

                                [GRAPHIC OMITTED]

      Active Wave  Management.  Active Wave  Management  is the  combination  of
active noise reduction  technology and certain other  technologies which results
in the electronic  and/or  mechanical  manipulation  of sound or signal waves to
reduce noise, improve signal-to-noise ratio and/or enhance sound quality.

      Signal  Enhancement.  NCT's  technology  also  can be  used  to  attenuate
unwanted  signals that enter into a communications  network,  as when background
noise enters  telecommunications  or radio systems from a telephone  receiver or
microphone.  The Company has developed  patented  technology that will attenuate
the   background   noise   "in-wire,"  so  that  the  signals   carried  by  the
communications  network include less of the unwanted noise, allowing the speaker
to be heard more clearly over the network.  An application of this technology is
in-wire  attenuation  of siren noise over two-way radio  communications  between
emergency vehicles and dispatchers at hospitals and police or fire stations.

      Silicon  Micromachined  Microphone  ("SMM").  In 1994,  NCT  purchased the
exclusive  rights  to  manufacture  and  commercialize  a SMM  as a  technically
superior  and  less  expensive   alternative  to  currently  available  electret
microphones. The SMM has potential applications not only in the audible range of
frequencies, but in the ultrasonic range as well.

      ClearSpeech(R)  Adaptive Speech Filter  ("ClearSpeech(R)"  and "ASF"). The
ClearSpeech(R) algorithm removes noise from voice transmissions.  ClearSpeech(R)
parameters can be adjusted to optimize  performance  for a particular  noise, or
can  be  set  to  provide  noise  reduction  across  a  wide  range  of  noises.
ClearSpeech(R)   applications   include   teleconferencing   systems,   cellular
telephones  and  "airphones,"   telephone   switches,   echo   cancellers,   and
communications systems in which background noise is predominant.  ClearSpeech(R)
is currently  available  for use on three  hardware  platforms.  The Company has
added an acoustic echo cancellation  algorithm,  which runs on various platforms
including   personal   computers  ("PCs")  and  fixed  floating  digital  signal
processors ("DSP").

      ClearSpeech(R)-Acoustic  Echo Cancellation  ("AEC").  AEC removes acoustic
echoes in  hands-free  full duplex  communication  systems.  AEC is an adaptive,
frequency-based  algorithm that  continuously  tracks and updates the changes in
the acoustic path between the  loudspeaker  and the  microphone to eliminate the
acoustic  echo at the  source.  The  algorithm  can be  changed  to  accommodate
different  audio  bandwidths  and acoustic  tail lengths for use in a variety of
applications  such as  cellular  telephony,  audio and  video  teleconferencing,
computer telephony, gaming and voice recognition.

      ClearSpeech(R)-Compression  and  TurboCompression  ("CTC").  CTC maximizes
bandwidth   efficiency   in   wireless,   satellite   and  intra-  and  Internet
transmissions and creates smaller,  more efficient voice files while maintaining
speech  quality.  The compression can be combined with ASF technology to further
improve the  compression  rate and voice quality.  CTC comes in two versions and
can be implemented as either a fixed or variable-rate speech coder. CTC has many
applications  such  as:  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 such as a personal
digital assistant ("PDA") and global  positioning  satellite ("GPS")  navigation
systems.

      Java Processor Core. Advancel is a participant in the native Java embedded
microprocessor  market.  The purpose of the Java(TM) (Java is a trademark of Sun
Microsystems, Inc.) 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 (and C++)
significantly  enhancing the rate of  instruction  execution.  The potential for
applications  consists of the next  generation  home  appliances  and automotive
applications,  manufacturers  of smartcard  processors,  hearing aids and mobile
communications devices.

      Flat Panel Transducer ("FPT").  NCT patented FPT technology utilizes piezo
electric  drivers  mounted  on flat  rigid  surfaces  to  create a  unique  wide
dispersion sound field. Unlike conventional  speakers that deliver sound through
air in a pistonic fashion,  the FPT design delivers sound throughout the surface
of the panel being  driven.  This  distributed  mode method of  delivering  wide
dispersion  sound is what NCT has termed  Sweet  Space(TM),  which floods a room
with  sound.  Uses  for  FPT  technology  include  home  theatre,  professional,
automotive and aircraft applications.

      Digital  Broadcasting  Station System ("DBSS") Software.  DBSS software is
being  utilized by DMC to deliver  customized  music  programming  to each site.
Advertising  is  scheduled  and  updated via a  communications  link such as the
Internet.  The software also performs  status  checking,  play log functions and
other diagnostic functions made available to the central control network.

D.    NCT Proprietary Rights and Protection

      NCT holds a large number of patents and patent applications. The Company's
intellectual  property  strategy  has  been  to  build  upon  its  base  of core
technology  patents  with  newer  advanced   technology  patents  developed  by,
purchased by or  exclusively  licensed to the Company.  In many  instances,  the
Company  has  incorporated  the  technology  embodied in its core  patents  into
patents covering specific product  applications,  including the products' design
and  packaging.  The Company  believes  this  building-block  approach  provides
greater  protection  to the Company  than relying  solely on the  original  core
patents. As its patent holdings increase, the Company believes the importance of
its core patents will diminish from a competitive viewpoint.

      The Company  purchased  certain assets of ANVT in 1994, which included all
of ANVT's  intellectual  property rights.  Among the ANVT intellectual  property
rights  were  ANVT's  interest in the ten basic  Chaplin  Patents  which are now
solely owned by NCT as the sole shareholder of Chaplin Patents Holding Co., Inc.
("CPH"), formerly a joint venture with ANVT. These patents cover inventions made
by  Professor  G.B.B.  Chaplin in the late 1970s and early  1980s (some of which
have now expired).

      The Chaplin  Patents  form only one group of core patents upon which NCT's
technology is based. In March 1990, the Company acquired exclusive  ownership of
10 patents  developed  under the auspices of the National  Research  Development
Corporation ("NRDC"), an organization sponsored by the British Government. Among
other things, the NRDC patents,  of which the Swinbanks and Ross patents are the
most  important,  utilize the  adaptive  feed  forward  approach to active noise
control.  The  Swinbanks  patent  covers an  improved  method of  analyzing  the
incoming  noise or vibration  through the use of a "frequency  domain"  adaptive
filter  which  splits the  incoming  noise into  different  frequency  bands for
analysis and  recombines the data to generate the  anti-noise  signal.  The Ross
patent  covers  the use of a "time  domain"  filter  which  uses input and error
signals to enhance a system's  ability to compensate for feedback from actuators
to sensors.  Without this filter, the system will detect and begin canceling its
own self-generated anti-noise.

      As part of the purchase of certain ANVT assets,  the Company  acquired all
the rights to nine inventions  previously  belonging to the Topexpress  Group in
the United Kingdom. The international patent coverage of these inventions varies
but eight have been granted patent protection with numerous  counterpart foreign
applications still pending.  Among the other intellectual property acquired from
ANVT are  patents  relating  to  active  auto  mufflers  and  noise  suppression
headrests,  several patent  applications  on advanced  algorithms,  active noise
headsets and many related  disclosures and various disclosures in other areas of
active attenuation of noise and vibration. In addition, the Company acquired the
rights to three basic inventions known as the Warnaka patents.

      The  Company has built upon these core  patents  with a number of advanced
patents and patent  applications.  These include the Digital  Virtual  Earth(TM)
patent,  which covers digital  feedback  control,  and patents on  multi-channel
noise control.  The Company also has applied for patents on combined feedforward
and  feedback  control,  control  using  harmonic  filters,  filters  for signal
enhancement and speech filtering, control systems for noise shaping and others.

      In 1994,  the Company  obtained a license for the exclusive  rights to the
SMM technology  developed by Draper in Cambridge,  Massachusetts.  At this time,
four patents describing the basic technology have been issued.

      In 1995, the Company  acquired several U.S. patents dealing with ASF which
are used in the Company's ClearSpeech(R) product line.

      Since 1996, the Company has been granted 311 new patents.

      The Company holds or has rights to 313 inventions as of December 31, 1999,
including 113 United States patents and over 390  corresponding  foreign patents
for a total of 503 patents and related rights.  The Company has pending 166 U.S.
and  foreign  patent  applications.  NCT's  engineers  have  made 151  invention
disclosures  for  which  the  Company  is in the  process  of  preparing  patent
applications.  The  Company's  patents have  expiration  dates ranging from 2000
through 2016, with the majority occurring during or after 2009.

      The Company has been granted the following trademarks:

         Mark                       Field of Use
         ----                       ------------
      NCT logo                      Company logo
      NoiseBuster(R)                headsets
      NoiseEater(R)                 HVAC systems
      ClearSpeech(R)                adaptive speech filter products
      VariActive(R)                 headsets
      ProActive(R)                  headsets

      The Company has also applied for 12 trademarks including:

         Mark                       Field of Use
         ----                       ------------
      Gekko(TM)                     flat audio speakers
      ArtGekko(TM)                  flat audio speakers
      Sweet Space(TM)               flat audio speakers
      Top Down Surround Sound(TM)   vehicular audio speakers
      Sight & Sound(TM)             microbroadcasting

      No  assurance  can be given as to the range or degree  of  protection  any
patent or  trademark  issued to, or licensed by, the Company will afford or that
such patents, trademarks or licenses will provide protection that has commercial
significance or will provide competitive  advantages for the Company's products.
No  assurance  can be given  that the  Company's  owned or  licensed  patents or
trademarks will afford  protection  against  competitors  with similar  patents,
products or trademarks. No assurance exists that the Company's owned or licensed
patents or trademarks will not be challenged by third parties,  invalidated,  or
rendered unenforceable.  Furthermore, there can be no assurance that any pending
patent or trademark applications or applications filed in the future will result
in the  issuance of a patent or  trademark.  The  invalidation,  abandonment  or
expiration of patents or  trademarks  owned or licensed by the Company which the
Company  believes  to  be  commercially   significant   could  permit  increased
competition,  with  potential  adverse  effects on the Company and its  business
prospects.

      The Company has conducted only limited  patent and trademark  searches and
no  assurances  can be given that patents or trademarks do not exist or will not
be issued in the  future  that would  have an  adverse  effect on the  Company's
ability to market its products or maintain its competitive position with respect
to its  products.  Substantial  resources  may be  required to obtain and defend
patent and trademark rights of the Company.

      The Company's policy is to enter into confidentiality  agreements with all
of  its  executive  officers,  key  technical  personnel  and  advisors,  but no
assurances  can be made that Company  know-how,  inventions  and other secret or
unprotected intellectual property will not be disclosed to third parties by such
persons.

      Finally,  it should be noted that annuities and  maintenance  fees for the
Company's  extensive patent portfolio are a significant portion of the Company's
annual  expenses.  If,  for the  reasons  described  in Item 7. -  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital Resources," it becomes necessary for the Company to reduce
its level of  operations,  the Company  will not be able to continue to meet the
extensive  monetary  outlay for annuities and  maintenance  fees to keep all the
patents  and  applications  from  becoming  abandoned,  NCT  then  will  have to
prioritize its portfolio accordingly.


<PAGE>
E.    Existing Products

      NCT Hearing Products

      NoiseBuster(R).  NCT is currently  marketing its  NoiseBuster(R)  personal
active noise  reduction  headphone for consumers at a suggested  retail price of
$49. This active  headphone  selectively  reduces  unwanted  noise  generated by
aircraft engines,  lawnmowers,  street traffic,  household  appliances and other
annoying noise sources,  while permitting the user to hear desired sounds,  such
as human  conversation,  warning signals or music.  The product can also be used
with an aircraft's  in-flight  entertainment  system or a portable audio device.
The Company is  marketing  the  NoiseBuster(R)  through  distribution  channels,
including electronics retail stores, specialty catalogues and directly through a
toll-free  "800" number and on the Internet.  Initial  product  shipments of the
original  NoiseBuster(R)  were made in September 1993.  Product shipments of the
current NoiseBuster(R) began during the first quarter of 1997.

      The  NoiseBuster(R)  line  has been  expanded  to  include  communications
headsets for cellular,  multimedia and telephony. The products are the first ANR
offerings  for these  applications  and improve  speech  intelligibility  in the
presence of background  noise.  Product shipments began during the first quarter
of 1998.

      ProActive(R).  In 1995, the Company  introduced its  ProActive(R)  line of
active noise reduction  headsets for use in commercial and industrial  settings.
The line  includes a high  performance  earmuff and headset  which combine NCT's
active noise  cancellation  technology for reduction of low frequency noise with
passive  hearing  protection.  The  ProActive(R)  is the first fully  contained,
cordless product of its kind,  providing workers with the utmost in mobility and
comfort.

      NB-PCU. The Company is working with a leading manufacturer and supplier of
aircraft  cabin  products  on the  integration  of NCT's  active  noise  control
technology into in-flight passenger entertainment systems. As a component of the
system, NCT also has developed a low-cost headset specifically for in-flight use
to be used in conjunction  with the  integrated  electronics.  NCT's  technology
electronically  reduces  aircraft engine noise while enhancing the audibility of
desired sounds like speech, music and warning signals. Lowering the engine drone
also can help  alleviate the anxiety and fatigue often  associated  with flying.
While the system is in use,  passengers  inside an  aircraft  cabin can carry on
conversations at a comfortable  level or hear in-flight movies and music without
over  amplification  and distortion.  The system is currently being installed in
first and business class cabins on new United Airlines aircraft and in cabins of
five other airlines.

      NCT Communications Products

      ClearSpeech(R)-Mic.  This is the first digital noise reduction  microphone
system for use with  hands-free  car kits.  The  product  substantially  reduces
background  road, tire,  wind,  engine and traffic noise from hands-free  calls,
allowing the person  receiving the call to hear voice more clearly and with less
frustration and anxiety.

      ClearSpeech(R)-Speaker.  This  product  cleans  background  noise from the
incoming  speech  signal  over a  two-way  or  mobile  radio  for the  utmost in
intelligibility.  The  system is  suitable  for use with  mobile  radios,  fleet
communication systems, marine radios and many other communication systems.

      NCT Audio Products

      Gekko(TM)  flat speaker.  In 1998,  NCT Audio  launched the Gekko(TM) flat
speakers and ArtGekko(TM) printed grille collection.  This was the first product
launched by NCT Audio to the  consumer  audio  market  utilizing  the  Company's
patented FPT  technology.  With this  technology,  these products  deliver Sweet
Space(TM)  sound that  floods  the room with  sound as  opposed to  conventional
speakers  which deliver sound like a spotlight.  The Gekko(TM) flat speakers are
thin  wall   hanging   speakers   that  are  designed  to  accept  high  quality
reproductions  of the world's most popular  artwork,  which is the  ArtGekko(TM)
line  of  replacement  prints  and  decorative  frames.  The art is  printed  on
acoustically  transparent material, which allows all sound from the flat speaker
to pass  freely.  The images were  licensed  from  several  major  international
publishers  who have access to or  represent  the rights for over three  million
pieces of art. The ArtGekko(TM)  collection includes 422 images and 14 different
frame styles.
<PAGE>
      Revenues

            Product Revenues

      The following table sets forth the percentage contribution of the separate
classes of the Company's products to the Company's product revenues for the year
ended December 31, 1999 (in thousands).

                              Year ended
                           December 31, 1999
                         ---------------------
                                       As a %
            Products       Amount    of Total
                         ---------   ---------
      Hearing Products     $  682       30.9%
      Communications          670       30.3%
      Audio Products          856       38.8%
                         ---------   ---------
            Total          $2,208      100.0%
                         =========   =========

     For the three  months  ended March 31,  2000,  product  revenues  comprised
approximately  7% of total revenue for the period,  consisting of 49% in hearing
products, 29.5% communications products and the balance in audio products.

            Technology Licensing Fees and Royalty Revenues

      The following table sets forth the percentage contribution of the separate
classes of the Company's  technology to the Company's  technology  licensing and
royalty revenue for the year ended December 31, 1999 (in thousands).

                               Year ended
                            December 31, 1999
                        ------------------------
                                       As a %
          Technology       Amount     of Total
       --------------      -------    --------
       Audio               $   506        14.2%
       Advancel              1,100        31.0%
       Hearing                 157         4.4%
       Communications          906        25.5%
       DMC                     850        23.9%
       Other                    33         1.0%
                           -------    --------
            Total          $ 3,552       100.0%
                           =======    ========

      Technology  licensing fees and royalties were  approximately  93% of total
revenues for the three months ended March 31, 2000 and were predominantly due to
DMC licenses.

F.    Products Under Development

      NCT Hearing Products

      NCT is  continually  striving to develop  lower cost,  higher  performance
headset products.  There are currently advanced headset models under development
which utilize NCT's  proprietary  digital  technology  for both the consumer and
industrial markets.

      SMM

      Silicon  Micromachined  Microphone.  The ability to  integrate  additional
circuitry on the SMM chip has proven  attractive to potential  users.  The SMM's
low noise floor and  adjustable  sensitivity  improve voice  recognition in high
ambient noise  environments.  NCT is working with voice  processing and computer
hardware  companies  to utilize  the SMM to  enhance  the  performance  of their
systems.  In the first quarter of 1996, NCT released  initial  prototypes of the
devices. In December 1997, the Company announced that Siemens  Semiconductors of
Siemens AG  ("Siemens")  had  licensed the  Company's  SMM  technology  and that
Siemens would develop,  manufacture and market the SMM.  Prototype  samples were
received. Full production is scheduled to commence in the third quarter of 2000.

      NCT Communications

      ClearSpeech(R) Product Line. NCT is continuously improving the quality and
functionality  of  the  ClearSpeech(R)  Microphone  and  ClearSpeech(R)  Speaker
products to improve market penetration. NCT has both noise and echo cancellation
on a variety of DSPs including  Analog-Devices'  and Texas Instruments'  general
purpose DSPs so that third party  developers may integrate the  technology  into
their  applications.  NCT also has extended the  availability  of PC development
tools by creating software  developer's kits for noise and echo cancellation and
speech compression.


<PAGE>

      NCT Audio

      FPT-based  products.  NCT Audio is developing new, lower-cost products for
the consumer market by exploring new printing  processes and alternatives to the
current electronics. NCT Audio will continue this development in 2000.

G.    Strategic Alliances

      The Company's  transition  from a firm  primarily  engaged in research and
development to one engaged in the licensing,  production,  marketing and sale of
technologies  and applications  has been  facilitated by the  establishment  and
maintenance  of  strategic  alliances  with  major  domestic  and  international
business  concerns.  In exchange for the benefits to such concerns' own products
offered by the Company's  technology,  these  alliances under the terms of their
joint  venture  agreements  or  licenses  provide  marketing,  distribution  and
manufacturing  capabilities for the Company's products and enable the Company to
limit the expense of its own research and  development  activities.  In order to
ensure  dependable  sources of supply and to maintain  quality  control and cost
effectiveness  for  components  and  integrated  circuits  incorporated  in  the
Company's  applications  and  products,  an important  element of the  Company's
strategy has been to identify and enter into alliances with  integrated  circuit
manufacturers  that will develop and produce  custom-made  chips for NCT product
applications,  and  with  manufacturers  of  components  that  will  supply  and
integrate  components  for  NCT  technologies.   The  following  summarizes  the
Company's key alliances:

<TABLE>
<CAPTION>
  ----------------------------------------------------------------------
                                   Date Initial
                                   Relationship
     Key Strategic Alliances       Established        Applications
  ------------------------------- --------------- ----------------------
  <S>                               <C>           <C>
  Walker Manufacturing Company      Nov. 1989     Mufflers, Industrial
  (a division of Tennessee Gas                    Silencers and Other
  Pipeline Company)                               Vehicular Applications

  AB Electrolux                     Oct. 1990     Consumer Appliances

  Ultra Electronics Ltd.            June 1991     Aircraft Cabin
                                                  Quieting Systems

  The Charles Stark Draper          July 1994     Microphones
  Laboratory, Inc.

  New Transducers Ltd.              Mar. 1997     Flat Panel
                                                  Transducers

  Oki Electric Industry Co.,        Oct. 1997     Communications
  Ltd.

  Infineon Technologies AG I Gr.    Dec. 1997     Microphones
    (formerly Siemens AG)

  VLSI Technology, Inc.             Feb. 1998     Communications

  STMicroelectronics SA &           Nov. 1998     Java(TM)platform
    STMicroelectronics S.r.l.

  Lernout & Hauspie Speech          Mar. 1999     Communications
  Products N.V.
  ----------------------------------------------------------------------
</TABLE>


Walker  Manufacturing  Company (a division of Tennessee Gas Pipeline Company,  a
wholly-owned subsidiary of Tenneco, Inc.) (U.S.) and Walker Electronic Mufflers,
Inc.  (a  wholly-owned   subsidiary  of  Tennessee  Gas  Pipeline   Company,   a
wholly-owned subsidiary of Tenneco, Inc.) (U.S.) ("WEM")

      In  November  1989,  NCT signed its  strategic  alliance  with  Walker,  a
world-leading  manufacturer  of  automotive  parts and  mufflers.  The  alliance
consisted of a Joint Venture and  Partnership  Agreement  with  ownership in the
resulting joint venture, Walker Noise Cancellation Technologies ("WNCT"), shared
equally between NCT Muffler, Inc. and WEM. On November 15, 1995, the Company and
Walker executed a series of related agreements (the "Restructuring  Agreements")
regarding  the  Company's  commitment  to help fund $4.0  million of product and
technology  development  work and the transfer of the  Company's 50% interest in
WNCT to Walker.  The Restructuring  Agreements  provided for the transfer of the
Company's  interest  in  WNCT  to  Walker,  the  elimination  of  the  Company's
previously expensed obligation to fund the remaining $2.4 million of product and
technology  development  work,  the transfer to Walker of certain  Company owned
tangible  assets  related to the  business  of WNCT,  the  expansion  of certain
existing  technology  licenses and the Company's  performance  of certain future
research and  development  activities  for Walker at Walker's  expense.  WNCT is
currently  producing  and  selling  industrial  silencers  on which the  Company
receives a royalty.


<PAGE>

      AB Electrolux (Sweden) ("Electrolux")

      The Company's  relationship  with  Electrolux,  one of the world's leading
producers of white goods,  was initiated in October 1990. The Company signed its
current agreement with Electrolux,  a Joint Development and Supply Agreement, in
June 1991. This agreement provides for NCT to design,  develop and supply active
systems for quieting Electrolux products.  Electrolux has agreed to purchase the
electronic  components for its active noise control  products  exclusively  from
NCT,  provided the Company and its supply  joint  ventures are price and quality
competitive.  To date, NCT has completed  development of two household appliance
products for Electrolux. No date has been established for product introduction.

      Ultra Electronics Ltd. (U.K.) ("Ultra")

      Since  1991,  NCT and Ultra (and  Ultra's  predecessor,  part of the Dowty
Group),  have been designing and developing systems to enhance passenger comfort
by  quieting  aircraft  passenger   compartments  in  certain   propeller-driven
aircraft,  which Ultra sells to the worldwide turbo-prop aircraft market. In May
1993,  Ultra and the Company  signed a teaming  agreement to produce and install
the NCT cabin quieting  system on the SAAB 340 aircraft.  Deliveries  under this
agreement  began in 1994.  In March  1995,  the  Company  and Ultra  amended the
teaming  agreement  and  concluded a licensing  and royalty  agreement  for $2.6
million.  Under this agreement,  Ultra will pay the Company a royalty of 1.5% of
sales of products  incorporating NCT technology  beginning in 1998. See Note 3 -
"Notes to Financial  Statements - Joint Ventures and Other Strategic  Alliances"
for further discussion.

      The Charles Stark Draper Laboratory, Inc. (U.S.) ("Draper")

      In July 1994, NCT and Draper of Cambridge,  Massachusetts  entered into an
agreement   whereby  NCT  became  the  exclusive   licensee  to  a  new  silicon
micromachined  microphone  developed by Draper. Under the terms of the agreement
and subsequent  agreements,  Draper will perform engineering services for NCT to
further develop the technology. The SMM technology can be used in a wide variety
of applications within the acoustic and communications fields.

      New Transducers Ltd. (U.K.) ("NXT")

      NXT and the  Company  executed a cross  licensing  agreement  (the  "Cross
License") on March 28, 1997.  Under the terms of the Cross License,  the Company
licensed  patents and patents pending which relate to FPT technology to NXT, and
NXT licensed patents and patents pending which relate to parallel  technology to
the Company. In consideration of the license,  during the first quarter 1997 NCT
recorded  a $3.0  million  license  fee from NXT and the  Company  will  receive
royalties on future NXT licensing and product  revenue.  On April 15, 1997,  NXT
plc, NXT and the Company  executed  several  agreements and other documents (the
"New  Agreements")  which  terminated  the Cross  License,  and certain  related
agreements and replaced them with a new cross license (the "New Cross License"),
and new related agreements.  The material changes effected by the New Agreements
included  the  inclusion  of NXT  plc as a party  along  with  its  wholly-owned
subsidiary NXT and provided that the license fee payable to NCT could be paid in
ordinary  shares of stock.  The  subject  license fee was paid to the Company in
ordinary shares of NXT plc stock which were subsequently sold by the Company. On
September  27, 1997,  NXT plc, NXT, NCT Audio and the Company  executed  several
agreements and other documents,  terminating the New Cross License and a related
security deed and replacing them with new agreements  (respectively,  the "Cross
License Agreement dated September 27, 1997" and the "Master License Agreement").
The  material  changes  effected  by the  most  recent  agreements  included  an
expansion of the fields of use applicable to the exclusive  licenses  granted to
NXT plc and NXT and an increase in the royalties payable on future licensing and
product  revenues.  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
amendments  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 these expanded licensing rights,  each party received
a license fee. See Note 3 - "Notes to Financial  Statements - Joint Ventures and
Other Strategic Alliances" for further discussion.

      Oki Electric Industry Co., Ltd. (Japan) ("Oki")

      In October 1997, the Company and Oki executed a license  agreement.  Under
the terms of the agreement,  which  included an up-front  license fee and future
per unit royalties, Oki licensed the Company's ClearSpeech(R) noise cancellation
algorithm   for   integration   into   large-scale   integrated   circuits   for
communications   applications.   The  Company  has  granted  Oki  the  right  to
manufacture, use and sell products incorporating the algorithm. The algorithm is
specifically   designed  to  remove  background  noise  from  speech  and  other
transmitted   signals,   greatly  improving   intelligibility   and  clarity  of
communications.


<PAGE>

      Infineon Technologies AG I Gr (formerly Siemens  Semiconductors,
      Siemens AG (Germany) ("Infineon")

      In December 1997, the Company and Infineon  executed a license  agreement.
Under the terms of the  agreement,  which  included an up-front  license fee and
future per unit royalties, Infineon licensed the Company's SMM and will develop,
manufacture and market such microphones as surface  mountable  devices.  The SMM
technology delivers  microphone  technology on a silicon chip, a breakthrough in
the  microphone  marketplace.  Infineon and the Company have targeted the SMM to
the multimedia,  cellular phone,  wireless  phone,  voice  recognition and other
related markets.  The SMM's small chip dimensions of only 3 mm on each side make
it useful for packaging into products with tight size constraints, such as noise
canceling ear plugs and hearing aids.

      VLSI Technology, Inc. (France) ("VLSI")

      In February 1998, the Company and VLSI executed a license agreement. Under
the terms of the agreement,  which included up-front development fees and future
per  unit   royalties,   VLSI  licensed  the  Company's   ClearSpeech(R)   noise
cancellation  and echo  cancellation  algorithms for use with VLSI's current and
future  integrated  circuits  targeted  to the  digital  cellular  and  personal
communications  systems  ("PCS")  phone  market,  as well as  emerging  computer
telephony markets. The noise cancellation  algorithm is specifically designed to
remove  background  noise from  speech and other  transmitted  signals,  greatly
improving  intelligibility and clarity of communications.  The echo cancellation
algorithm cancels acoustical echo for hands-free  telephony operations including
cellular and speaker phones.

      STMicroelectronics SA & STMicroelectronics S.r.l (France and Italy) ("ST")

      In November 1998, Advancel and ST executed a license agreement.  Under the
terms of the agreement,  which included a license fee, a minimum  royalty within
two years and future per unit royalties,  ST licensed Advancel's  tiny2J(TM) for
Java(TM)   ("T2J-processor   core")  to  combine  it  with  its  proven   secure
architecture  and  advanced  nonvolatile  memory  technology,  to  offer  a  new
generation  of  secure   microcontrollers   for  smartcard   applications.   The
T2J-processor  core is the ideal  architecture  to  accelerate  the execution of
Javacard(TM)-based  smartcard applications such as electronic purse credit/debit
card  functions,  ID cards  that  provide  authorized  access  to  networks  and
subscriber  identification  modules  that  secure  certain PCS  cellular  phones
against fraud.

      Lernout & Hauspie Speech Products N.V. (Belgium) ("L&H")

     On March 31, 1999,  the Company  signed a license  agreement  with 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 prepaid  royalty of $0.9  million.  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.  During the third quarter of 1999,  the Company and
L&H agreed to offset the balances owed each other.

H.    Marketing and Sales

      In addition to marketing its technology through its strategic alliances as
described  above,  as of April 30, 2000,  the Company has an internal  sales and
marketing force of 13 employees,  5 independent  sales  representatives  and its
executive officers and directors. The independent sales representatives may earn
commissions  of  generally  up to 6% of  revenues  generated  from  sales of NCT
products to customers the sales  representatives  introduced to NCT and up to 5%
of research and development funding revenues provided by such customers.

      Note 18 - "Notes to Financial Statements" sets forth financial information
relating  to  foreign  and  domestic  operations  and sales for the years  ended
December 31, 1997, 1998 and 1999.

      The Company does not have a significant foreign exchange  transaction risk
because the majority of its non-U.S.  revenue is denominated and settled in U.S.
dollars. The remaining inter-company revenue, eliminated in consolidation, is in
British  pounds  sterling and the  Company's  underlying  cost is also in pounds
sterling, creating a natural foreign exchange protection.


<PAGE>

I.    Concentrations of Credit Risk

      The Company sells its products and services to OEMs,  distributors and end
users in various  industries  worldwide.  As outlined  below,  the Company's two
largest  customers  accounted for  approximately 42% of revenues during 1999 and
10% of gross  accounts  receivable  at December 31,  1999.  For the three months
ended  March  31,  2000,  two  customers  comprised  approximately  89% of total
revenues and 89% of accounts  receivable  net of reserves.  The Company does not
require collateral or other security to support customer receivables.

 (in thousands)
                                                As of December 31, 1999,
                                              And for the year then ended
                                              ---------------------------
                                               Accounts
              CUSTOMER                         Receivable       Revenues
 ------------------------------------         ------------     ----------
 STMicroelectronics SA and
   STMicroelectronics S.r.l                      $   33         $ 2,156
 Lernout & Hauspie Speech Products N.V.               -             800
 All Other                                          204           4,107
                                                 ------         -------
                               Total             $  237         $ 7,063
                                                 ======         =======

      The  Company   regularly   assesses  the  realizability  of  its  accounts
receivable  and performs a detailed  analysis of its aged  accounts  receivable.
When  quantifying the  realizability of accounts  receivable,  the Company takes
into  consideration the value of past due receivables and the  collectibility of
such receivables, based on credit worthiness.

      Financial   instruments   which   potentially   subject   the  Company  to
concentration  of credit risk consist  principally of cash and cash  equivalents
and trade  receivables.  The Company's  cash  equivalents  consist of commercial
paper and other  investments  that are  readily  convertible  into cash and have
original maturities of three months or less. The Company primarily maintains its
cash and cash equivalents in two banks.

J.    Competition

      The  Company  is aware of a number of direct  competitors.  The  Company's
principal  competitors in active control systems include Bose Corporation,  Lord
Corporation,  Matsushita  Electric Industrial Co., Ltd.,  Sennheiser  Electronic
Corp. and Sony Corporation, among others. The Company's principal competitors in
speech applications include IBM Corporation, Lucent Technologies, Inc. and Texas
Instruments,  Incorporated. To the Company's knowledge, each of such entities is
pursuing its own technology,  either on its own or in collaboration with others,
and has commenced  attempts to commercially  exploit such  technology.  NCT also
believes that a number of other large companies,  such as the major domestic and
foreign communications,  computer,  automobile and appliance  manufacturers,  as
well  as  aircraft  parts  suppliers  and   manufacturers,   have  research  and
development efforts underway that could be potentially competitive to NCT. These
companies  are well  established  and  have  substantially  greater  management,
technical, financial, marketing and product development resources than NCT.

K.    Government Contracts

      The Company has acted as a government subcontractor in connection with its
performance  of  certain  engineering  and  development   services.   Government
contracts provide for cancellation at the government's sole discretion, in which
event the  contractor  or  subcontractor  may recover its actual costs up to the
date  of  cancellation,   plus  a  specified  profit  percentage.   Governmental
expenditures  for defense are  subject to the  political  process and to rapidly
changing  world  events,  either  or both of which  may  result  in  significant
reductions in such  expenditures in the proximate future.  Government  contracts
are  not  viewed  as a  significant  part  of the  Company's  business.  No such
contracts were in effect during 1999.

L.    Research and Development

      Company-sponsored   research  and  development  expenses  aggregated  $6.2
million,  $7.2 million and $6.2 million for the fiscal years ended  December 31,
1997, 1998 and 1999,  respectively,  and $1.0 million for the three months ended
March 31, 2000.


<PAGE>

M.    Environmental Regulation Compliance

      Compliance  with  Federal,  state  and  local  provisions  regulating  the
discharge  of  materials  into the  environment,  or  otherwise  relating to the
protection  of the  environment,  does  not have any  material  effect  upon the
capital expenditures, earnings or competitive position of the Company.

      Compliance  by  existing  and  potential  customers  of the  Company  with
Federal,  state and local laws and regulations pertaining to maximum permissible
noise  levels  occurring  from the  operation  of  machinery or equipment or the
conduct of other  activities  could be beneficial to sellers of noise  reduction
products  and  enhance  demand  for  certain   applications   of  the  Company's
technology,  as well as products developed or to be developed by the Company. At
the present time,  it is premature to determine  what  quantitative  effect such
laws and  regulations  could  have on the  sale of the  Company's  products  and
technology.

N.    Employees

      The Company had 67 employees as of April 30, 2000.  None of such employees
is represented by a labor union. The Company  considers its  relationships  with
employees to be satisfactory.

O.    Acquisitions and Proposed Transactions

      NCT Audio had actively  pursued an  acquisition  strategy until the fourth
quarter of 1999.  During 1998, NCT Audio had signed three letters of intent,  an
agreement to purchase,  and one  definitive  purchase  agreement  (now  expired)
pursuant  to which it would  acquire  100% of the  stock or  assets  of  certain
companies.  By acquiring  companies that specialize in different segments of the
audio market in various locations around the world, management believed it could
improve  profitability  of the combined  companies  by sharing  some  resources,
eliminating  redundant  expenses  and  increasing  revenue  by  leveraging  each
company's  distribution  channels.  Some of the synergistic  opportunities  that
would be achieved with the acquisitions included the ability to (1) leverage the
extensive dealer networks;  (2) gain access to worldwide  consumer audio markets
and  establish  automotive  audio  aftermarket  accounts;  (3) increase  product
distribution of all acquisition  companies in world markets;  (4) cross-sell the
acquisition  companies' products among distribution  channels;  and (5) maximize
the warehousing and distribution facilities.

      On August 14, 1998, NCT Audio agreed to acquire  substantially  all of the
assets of Top Source Automotive,  Inc. ("TSA"), a wholly owned subsidiary of Top
Source Technologies, Inc ("TST"). TSA, located in Troy, Michigan, specializes in
the design and manufacture of speaker  enclosures that maximize audio output for
automotive OEMs, Tier One suppliers, and key aftermarket accounts. TSA's systems
are factory installed on Chrysler Corporation's Wrangler model line and are also
offered as dealer installed  accessory  packages.  Earlier on June 11, 1998, NCT
Audio had paid a  non-refundable  deposit of  $1,450,000  towards  the  purchase
price.  The  total  purchase  price  was  $10,000,000  with up to an  additional
$6,000,000 in possible future cash contingent payments.  The shareholders of TST
approved the transaction on December 15, 1998.

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

      NCT Audio had an exclusive  right, as extended,  to purchase the assets of
TSA through July 15, 1999. Under the terms of the original agreement,  NCT Audio
was required to pay TST $6.5 million on or before March 31, 1999 to complete the
acquisition of TSA's assets. As consideration for an extension of such exclusive
right from March 31, 1999 to May 28, 1999,  NCT Audio agreed to pay TST a fee of
$350,000,  consisting  of  $20,685 in cash,  $125,000  of NCT  Audio's  minority
interest in TSA earnings, and a $204,315 note payable due April 16, 1999. 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 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 price 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 was required to 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, or 5% of TSA's  outstanding  stock.  As a result,  NCT
Audio now has a 15% minority interest in TSA.


<PAGE>

      On or about July 15, 1999, NCT Audio  determined it would not proceed with
the  purchase  of the  assets  of  TSA,  as  structured,  due  primarily  to its
difficulty in raising the requisite cash consideration.  Consequently, NCT Audio
reduced its net investment in TSA to $1.2 million, representing its 15% minority
interest,  net of the above noted penalties,  and recorded a $2.4 million charge
in the quarter ended  September 30, 1999 for the write-down of its investment to
its  estimated  net  realizable  value.  On September  30, 1999,  Onkyo  America
purchased  substantially all of the assets of TSA and certain assets of TST used
in TSA's  operations.  NCT  Audio  is due and  seeks  its pro rata  share of the
consideration  paid by Onkyo America,  less the penalties  described  above. The
amount  which TST owes NCT Audio is in  dispute;  consequently,  receipt  of the
funds is contingent on the outcome of the arbitration  between the Company,  TST
and TSA. See "Item 3 - Legal Proceedings."

      On August  17,  1998,  NCT Audio  agreed to  acquire  all of the  members'
interest in Phase Audio LLC ("PPI"). PPI, located in Phoenix,  Arizona,  designs
and manufactures high performance amplifiers, preamplifiers,  subwoofers, signal
processors and speakers for the automotive audio aftermarket.  PPI has a network
of over 600 dealers for its products throughout the U.S. NCT Audio would acquire
the  interest in exchange  for shares of its common  stock  having an  aggregate
value of  $2,000,000.  NCT Audio had also  agreed to retire  approximately  $8.5
million of PPI debt, but NCT Audio had to obtain adequate  financing  before the
transaction  could have been  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 a second  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  was 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 had 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.   PPI  has   experienced   significant
organizational  changes  which  has  resulted  in  abandonment  of the  proposed
acquisition.  During the third quarter of 1999,  the Company fully  reserved the
$1.5 million due from PPI plus interest  thereon but continues to seek repayment
of the notes. During the fourth quarter of 1999, NCT Audio suspended  activities
associated with execution of its acquisition strategy,  including the previously
intended plan to acquire PPI.


<PAGE>

      On January 28, 1999, NCT Audio entered into a letter of intent to purchase
100%  of  the  common  stock  of  another  speaker   manufacturer   (the  "Third
Acquisition"). As previously noted, NCT Audio suspended its acquisition strategy
and  therefore,  decided not to enter into binding  agreements to consummate the
Third Acquisition.

      On June 22, 1999,  NCT Hearing  signed a letter of intent to acquire sixty
percent (60%) of the common stock of Pro Tech  Communications,  Inc. ("PCTU") in
exchange for rights to certain NCT Hearing technology, contingent upon obtaining
equity financing for PCTU. The Company is negotiating with accredited  investors
for  a  $1.5  million  investment  in  convertible   preferred  stock  of  PCTU,
convertible  into shares of PCTU or exchangeable  into NCT common stock at their
election.

     On May 2, 2000,  the Company  and DMC entered  into a letter of intent with
Theater Radio Network, Inc. ("TRN") for the acquisition of the assets of TRN. As
presently  contemplated,  the TRN transaction would require payment upon closing
of $2.5 million in NCT common stock, a 7.5% equity interest in DMC Cinema (a new
corporation  to be formed) and up to $2.5  million in shares of NCT common stock
contingently  payable within two years of closing. The acquisition is subject to
the completion of due diligence and a definitive purchase agreement.

      On May 7,  2000,  the  Company  and  Midcore  Software,  Inc.  ("Midcore")
executed a letter of intent for the  acquisition  of Midcore for $3.2 million in
NCT common  stock upon  closing,  $1.7 million in cash to be paid monthly for 36
months  based on a 5% royalty on  Midcore's  gross  revenues  and payment at the
third  anniversary of closing of $1.5 million in NCT common stock,  exchangeable
for continuation of the 5% royalty.  The acquisition is subject to completion of
due diligence and a definitive purchase agreement.

P.    Business Segments

      For a full discussion of business  segments and geographic areas, see Note
17. - Notes to Financial  Statements - "Business  Segment  Information" and Note
18. - Notes to Financial Statements - "Geographical Information."

Q.    Available Information

      We file annual,  quarterly and special reports, proxy statements and other
information with the Securities Exchange  Commission  ("SEC").  You may read and
copy any document we file at the SEC's  public  reference  rooms in  Washington,
D.C.,  New  York,  New  York,  and  Chicago,  Illinois.  Please  call the SEC at
1-800-SEC-0330  for further  information on the public  reference rooms. Our SEC
filings  are  also   available   to  the  public  from  the  SEC's   Website  at
"http://www.sec.gov."


<PAGE>


ITEM 2.     PROPERTIES

      The Company's  executive office is located in Westport,  Connecticut where
it leases  approximately 18,700 square feet of space. The lease expires in March
2010 and provides for monthly rental of approximately $28,000 for the first five
years and $31,000 per month for the next five years.  This  facility also houses
the  Company's  subsidiary,  DMC,  and sales and  marketing  offices  which were
previously located in Stamford, Connecticut.

      The  Company's  corporate  headquarters  are  located  at the  site of its
research and  technical  support  laboratory in  Linthicum,  Maryland,  where it
leases  approximately  40,000  square feet of space under leases which expire in
July 2003.  The leases  provide for  current  monthly  rentals of  approximately
$36,000,  subject to annual  inflationary  adjustments.  Utilizing early partial
termination  features of the leases, the Company is in the process of downsizing
its space in the Maryland facility to 13,000 square feet.

      The Company's majority owned subsidiary,  Advancel, maintains its research
and engineering facility in San Jose, California,  where it leases approximately
6,000 square feet of space under a lease which expires in August 2000. The lease
provides for current monthly rentals of approximately $13,000, subject to annual
inflationary adjustments.

      The Company's  European  operations  are  conducted in Cambridge,  England
where it leases 4,000 square feet of space under a lease which  expires in April
2007, and provides for a current monthly rental of approximately $4,000, subject
to annual inflationary adjustments.

      The Company maintains a sales and marketing office in Tokyo,  Japan, where
it leases  approximately 800 square feet of space under a lease which expires in
May 2000, and provides for a current monthly rental of approximately $3,000.

ITEM 3.     LEGAL PROCEEDINGS

      By a letter dated September 9, 1997, outside counsel to Andrea Electronics
Corporation ("AECorp.") notified the Company that AECorp. believed the Company's
use of the term "ANR READY"  constituted the use of a trademark owned by AECorp.
The  Company  has also been  informed  by  representatives  of  existing  and/or
potential   customers  that  AECorp.  made  statements  claiming  the  Company's
manufacture and/or sale of certain in-flight  entertainment  system products may
infringe a patent owned by AECorp.  On March 25, 1998, the Company received from
AECorp.'s   intellectual  property  counsel  a  letter  dated  March  24,  1998,
announcing  and  notifying  the Company of the  issuance of U.S.  patent  Number
5,732,143  to AECorp.  and  enclosing a copy of the patent.  The subject  letter
appears to be one of notice and  information  and did not  contain  any claim of
infringement.  Following  that date,  additional  correspondence  was  exchanged
between Company counsel and counsel to AECorp. The Company again was informed by
representatives  of  existing  and/or  potential   customers  that  AECorp.  was
continuing to make statements  inferring that the Company's  manufacture  and/or
sale of certain  in-flight  entertainment  system products may infringe  patents
owned by AECorp.

      On October 9, 1998,  the Board of Directors of the Company  authorized the
commencement of litigation against AECorp. On November 17, 1998, the Company and
NCT Hearing  filed a complaint  in the United  States  District  Court,  Eastern
District of New York against AECorp. requesting that the Court enter judgment in
their favor as follows: (i) declare that the two subject AECorp. patents and all
claims thereof are invalid and unenforceable and that the Company's  products do
not infringe any valid claim of the subject AECorp.  patents;  (ii) declare that
the subject AECorp.  patents are  unenforceable  due to their misuse by AECorp.;
(iii) award  compensatory  damages in an amount of not less than  $5,000,000  as
determined at trial and punitive  damages of $50,000,000 for AECorp.'s  tortious
interference with prospective contractual advantages of the Company; (iv) enjoin
AECorp.  from stating in any manner that the Company's  products,  or the use of
the Company's products,  infringe on any claims of the subject AECorp.  patents;
and (v)  award  such  other  and  further  relief as the Court may deem just and
proper.

      On or about December 30, 1998, AECorp.  filed its Answer and Counterclaims
against the Company and NCT Hearing. In its answer, AECorp. generally denies the
Company's and NCT Hearing's allegations,  asserts certain procedural affirmative
defenses and brings  counterclaims  against the Company and NCT Hearing alleging
that the  Company  has:  (i)  infringed  the two  subject  AECorp.  patents  and
AECorp.'s  "ANR Ready" mark;  (ii) violated the Lanham Act through the Company's
use of such mark;  and (iii) unfairly  competed with AECorp.  through the use of
such mark.  On or about  January 26, 1999,  the Company and NCT Hearing  filed a
Reply to AECorp.'s  counterclaims  generally  denying  AECorp.'s  counterclaims,
asserting certain affirmative defenses to AECorp.'s counterclaims and requesting
that: (i) the  counterclaims  be dismissed with prejudice;  (ii) the Court enter
judgment  that the term "ANR  Ready" is not a valid  trademark;  (iii) the Court
enter judgment that the Company and NCT Hearing have not infringed any trademark
right of AECorp.; (iv) the Court enter judgment that the Company and NCT Hearing
have not engaged in any form of federal or state  statutory or common law unfair
competition;  (v) the Court  enter  judgment  that  AECorp.  is  precluded  from
recovery of any claim of right to the term "ANR Ready" by the equitable doctrine
of  estoppel;  (vi) the Court enter  judgment  that AECorp.  is  precluded  from
recovering  any  damages  from the  Company  and NCT  Hearing  by the  equitable
doctrine of laches;  (vii) the Court  award the  Company  and NCT Hearing  their
costs and  reasonable  attorneys'  fees;  and  (viii) the Court  enter  judgment
granting the relief  requested in the Company's  and NCT Hearing's  complaint as
well as such  other  and  further  relief as the Court  deems  just and  proper.
Discovery in this suit commenced in mid-1999 and is continuing, although a trial
date has not been set. In the opinion of  management,  after  consultation  with
outside  counsel,  resolution  of this suit  should not have a material  adverse
effect on the Company's financial position or operations.  However, in the event
that the  lawsuit  does  result in a  substantial  final  judgment  against  the
Company,  said  judgment  could have a material  effect on  quarterly  or annual
operating results.

      On June 10, 1998,  Schwebel Capital  Investments,  Inc. filed suit against
the Company and Michael J. Parrella, then its President, Chief Executive Officer
and a Director of the Company,  in the Circuit  Court for Anne  Arundel  County,
Maryland.  The summons and  complaint  alleged  the  Company  breached,  and Mr.
Parrella  interfered  with, a purported  contract entered into "in 1996" between
the Company and SCI under  which SCI was to be paid  commissions  by the Company
when the Company  received  capital from  investors who purchased  debentures or
convertible preferred stock of the Company during a period presumably commencing
on the date of the alleged  contract and allegedly  extending at least to May 1,
1998. In this regard,  the  complaint  alleged that SCI by virtue of a purported
right  of  first  refusal  that  the  Company  did not  honor,  is  entitled  to
commissions  totaling  $1,500,000  in  connection  with  the  Company's  sale of
$13,300,000  of  preferred  stock  and a  subsidiary  of the  Company's  sale of
$4,000,000 of stock convertible into stock of the Company.  In the complaint SCI
demands  judgment  against the Company for  compensatory  damages of $1,673,000,
punitive  damages of $50,000 and attorneys' fees of $50,000 and demands judgment
against Mr. Parrella for compensatory  damages of $150,000,  punitive damages of
$500,000 and attorneys' fees of $50,000 as well as unspecified other appropriate
relief.  On July 23, 1998, the Company and Mr. Parrella filed a motion to strike
the complaint or, in the alternative,  to dismiss the tortious interference with
contract  claim and the  punitive  damages  claim.  On or about  August 26, 1998
plaintiffs  filed an amended  complaint  and a response to the Company's and Mr.
Parrella's motion to strike. On September 15, 1998, the Company and Mr. Parrella
filed a motion to strike the amended complaint.  On or about September 25, 1998,
the Company and Mr.  Parrella  served the plaintiff with their first request for
the  production  of  documents.  On November  12,  1998,  the Court  granted the
Company's and Mr.  Parrella's  motion to dismiss the tortious  interference with
contracts  claim and the punitive  damages claim. On or about November 25, 1998,
SCI filed a second amended complaint, which abandoned the punitive damages claim
and the claim  against  Mr.  Parrella.  Since  then,  there have been no further
developments in this suit. In the opinion of management, after consultation with
outside  counsel,  resolution  of this suit  should not have a material  adverse
effect on the Company's financial position or operations.  However, in the event
that the  lawsuit  does  result in a  substantial  final  judgment  against  the
Company,  said  judgment  could have a material  effect on  quarterly  or annual
operating results.

      On June 25, 1998,  Mellon Bank FSB filed suit against  Alexander Wescott &
Co., Inc. and the Company in the United States District Court, Southern District
of New York.  In the  complaint,  Mellon  demands  judgment  against AWC and the
Company in the amount of  $326,000  by reason of its having paid each of AWC and
the  Company  such sum when  acting as escrow  agent for the  Company's  private
placement of securities with certain  institutional  investors identified to the
Company by AWC. On or about July 27,  1998,  AWC filed its Answer,  Counterclaim
and Cross-claim requesting:  (i) dismissal of Mellon's Amended Complaint against
AWC;  (ii)  commissions  in the amount of  $688,000 to be paid by the Company to
AWC;  (iii)  issuance to AWC of 784,905  shares of the  Company's  common  stock
registered for resale under the Securities  Act; (iv) a declaration  that AWC is
entitled to retain the $326,000 sought by Mellon;  and (v) delivery of a warrant
to purchase  461.13 shares of common stock of NCT Audio.  On or about August 20,
1998,  the Company  filed its reply to AWC's  cross-claims.  In March 2000,  the
Company, Mellon and AWC reached an agreement in which all matters were resolved,
with no material financial or other consequence to the Company.

      On December 15, 1998,  Balmore Funds S.A.  ("Balmore") and Austost Anstalt
Schaan  ("Austost") filed suit against the Company's  majority owned subsidiary,
NCT Audio,  and the Company in the Supreme Court of the State of New York County
of New York. The complaint alleged an action for breach of contract,  common law
fraud, negligent misrepresentation,  deceptive trade practices under Section 349
of the  General  Business  Law of the  State  of New  York,  and  money  had and
received,  all arising out of NCT Audio's  and the  Company's  alleged  unlawful
conduct in connection  with an agreement  entered into with  plaintiffs  for the
sale of  shares  of common  stock of NCT  Audio to the  plaintiffs  in a private
placement in December 1997. In this regard,  the complaint alleged that: (i) NCT
Audio breached an alleged  agreement with  plaintiffs to register  shares of NCT
Audio's common stock purchased by plaintiffs or, in the  alternative,  shares of
the Company's  common stock  exchangeable  for such shares of NCT Audio's common
stock under certain  circumstances and to pay penalties set forth in the alleged
agreement;  (ii) that NCT Audio made  representations that were materially false
and  misleading   through  its  facsimiles  of   non-negotiated   agreements  as
substitutions for the alleged contract between the parties; (iii) that NCT Audio
and the Company acted negligently and violated duties of full, fair and complete
disclosure  to the  plaintiffs;  (iv) that NCT Audio and the Company  engaged in
deceptive  trade  practices  under Section 349 of the New York General  Business
Law; and (v) that as a result  thereof,  NCT Audio and the Company possess money
that in equity and good  conscience  should not to be  retained by NCT Audio and
the Company.  In the complaint the plaintiffs  demand judgment against NCT Audio
and the Company: (i) for damages in an amount to be determined but not less than
$1,819,000;  (ii) for  punitive  damages  in the  amount  of  $3,000,000;  (iii)
requiring  NCT Audio and the Company to register  the shares of common  stock of
NCT Audio held by the plaintiffs; (iv) alternatively, rescission with the return
of plaintiffs'  $1,000,000  plus interest;  (v) for treble  damages,  reasonable
attorney's  fees  and  costs  pursuant  to  Section  349 and 350 of the New York
General  Business  Law; and (vi) such other and further  relief as the Court may
deem just and proper.  On January  14,  1999,  NCT Audio and the  Company  filed
removal  papers to move the suit to the  United  States  District  Court for the
Southern District of New York and on January 22, 1999, NCT Audio and the Company
filed with that Court Defendants' Answer,  Affirmative  Defenses,  Counterclaims
and Third-Party Complaint. On October 9, 1999, the Company,  Balmore and Austost
agreed,  in  principle,  on a mutual  release and  settlement,  subject to court
approval,  whereby  all  charges,  claims  and  counterclaims  which  have  been
individually  or jointly  asserted  against the parties  will be dropped.  Court
approval was received in March 2000.

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

      On September 16, 1999, NCT Audio filed a Demand for Arbitration before the
American Arbitration  Association in Wilmington,  Delaware,  against TST and TSA
(the "Respondents")  alleging,  among other things, breach of the asset purchase
agreement by which TSA was to sell its assets to NCT Audio,  breach of fiduciary
duty  as a  majority  shareholder  owed  to NCT  Audio  which  holds  15% of the
outstanding  stock of TSA,  and  breach  of  obligation  of good  faith and fair
dealing.  NCT Audio seeks  recision of the  purchase  agreement  and recovery of
monies  paid to TST for  TSA's  assets.  Concurrently,  NCT  Audio  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 under the asset  purchase  agreement;
(iii)  expenses  associated  with  extending  NCT  Audio's  time  to  close  the
transaction; and (iv) certain legal expenses incurred by Respondents.

      Management  believes its position has substantial merit.  However,  in the
event the Demand for Arbitration  does result in a substantial  judgment against
the  Company,  said  judgment  could  have a  material  effect on the  Company's
financial position and quarterly or annual operating results.

      The  Company  believes  there are no other  material  patent  infringement
claims, litigation 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 of the Company.

ITEM 4.     MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
            COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      Prior to the January 6, 1999 delisting of the Company's  common stock from
NASDAQ's  National Market System,  the Company's  common stock was listed on the
NASDAQ/NMS  under the symbol  "NCTI".  See "Risk Factors - Delisting from NASDAQ
National  Market  System." The Company's  common stock  currently  trades on the
NASDAQ  OTC  Bulletin  Board  under the  symbol  "NCTI".  High and low last sale
information for the Company's  common stock for specified  quarterly  periods is
set forth below:

                      2000                   1999                 1998
                 -------------------------------------------------------------
                 HIGH      LOW          HIGH      LOW        HIGH      LOW
                 ----      ---          ----      ---        ----       ---
 1st Quarter     $1.660    $0.160      $0.440    $0.190      $0.938     $0.875
 2nd Quarter     $1.225*   $0.385*     $0.480    $0.230      $0.719     $0.656
 3rd Quarter                           $0.285    $0.172      $0.563     $0.531
 4th Quarter                           $0.225    $0.115      $0.344     $0.281
* through 6/2/00


<PAGE>

      On June 2, 2000,  the last reported sale of the Company's  common stock as
reported by the NASDAQ OTC Bulletin Board was $0.48.  As of May 31, 2000,  there
were approximately 55,000 holders of record of the Company's common stock.

      The Company has neither  declared nor paid any  dividends on its shares of
common  stock  since  inception.  Any  decisions  as to the  future  payment  of
dividends will depend on the earnings and financial  position of the Company and
such  other  factors  as the Board of  Directors  deems  relevant.  The  Company
anticipates that it will retain earnings,  if any, in order to finance expansion
of  its  operations,  and  has no  intention  of  declaring  dividends  for  the
foreseeable future.

      See Item 7 - "Management's  Discussion and Analysis of Financial Condition
and Results of Operations - Overview" for a description  of the Company's  sales
of unregistered securities during the year ended December 31, 1999.

ITEM 5.     DESCRIPTION OF SECURITIES

      This offering consists of 28,560,000 shares of common stock of the Company
which may be issued upon the conversion of issued and outstanding  shares of the
Company's  Series F  Preferred  Stock  pursuant to the Series F  Certificate  of
Designations,  as amended.  The Company originally issued the Series F Preferred
Stock in a private placement exempt from registration  under Regulation D of the
Securities Act to persons not deemed  "affiliates" as that term is defined under
the Securities Act.

      In addition, this offering consists of 4,134,616 shares of common stock of
the  Company  that the Company  issued to three  accredited  investors  and as a
commission to the placement agent.

      This offering also includes  404,612 shares of the Company's  common stock
which the Company  issued in exchange  for 27 shares of common of NCT Audio held
by an investor.

      In addition, this offering consists of 4,008,000 shares of common stock of
the Company  which may be issued upon the  conversion of shares of the Company's
Series G Preferred Stock. The Company  originally  issued the Series G Preferred
Stock in a private placement exempt from registration  under Regulation D of the
Securities Act to persons not deemed  "affiliates" as that term is defined under
the Securities Act.

      This offering also  includes  160,320  shares of our common stock that the
Company  may issue to pay the  cumulative  dividend  on the stated  value of the
issued and outstanding shares of our Series G Preferred Stock.

      In addition,  this offering  consists of 167,500 shares of common stock of
the Company that the Company may issue upon the exercise of warrants the Company
issued to the placement agent and the placement  agent's attorneys in connection
with the Series G Preferred Stock transaction.

      All of the foregoing  shares of common stock of the Company may be offered
for sale by the Selling  Stockholders.  The Company  will not receive any of the
proceeds from the sale of such shares.
<PAGE>

ITEM 6.     SELECTED FINANCIAL DATA

      The selected  consolidated  financial data set forth below is derived from
the historical  financial statements of the Company. The data set forth below is
qualified  in its  entirety  by and  should  be read  in  conjunction  with  the
Company's  "Financial  Statements"  and  Item 7 - "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  that are included
elsewhere in this registration statement and prospectus.

<TABLE>
<CAPTION>
                                                   (In thousands of dollars and shares, except per share amount)
                                                                   Years Ended December 31,
                                                   ----------------------------------------------------------
                                                      1995       1996       1997         1998         1999
                                                   ----------------------------------------------------------
STATEMENTS OF OPERATIONS DATA:
REVENUES
<S>                                                <C>        <C>        <C>          <C>          <C>
 Product sales, net                                $  1,589   $  1,379   $  1,720     $  2,097     $  2,208
 Engineering and development services                 2,297        547        368          425        1,303
 Technology licensing fees and royalties              6,580      1,238      3,630          802        3,552
                                                   ---------  ---------  ---------    ---------    ---------
      Total revenues                               $ 10,466   $  3,164   $  5,718     $  3,324     $  7,063
                                                   ---------  ---------  ---------    ---------    ---------
COSTS AND EXPENSES:
 Cost of product sales                             $  1,579   $  1,586   $  2,271     $  2,235     $  2,767
 Cost of engineering and development services         2,340        250        316          275        2,216
 Selling, general and administrative                  5,416      4,890      5,217       11,238       11,878
 Research and development                             4,776      6,974      6,235        7,220        6,223
 Interest (income) expense, net                         (49)        17      1,397 (3)     (429)         552
 Equity in net (income) loss of
  unconsolidated affiliates                             (80)        80          -            -            -
 Other (income) expense, net                            552        192        130       (3,032)(4)    7,198 (5)
                                                   ---------  ---------  ---------    ---------    ---------
      Total costs and expenses                     $ 14,534   $ 13,989   $ 15,566     $ 17,507     $ 30,834
                                                   ---------  ---------  ---------    ---------    ---------
 Net loss                                          $ (4,068)  $(10,825)  $ (9,848)    $(14,183)    $(23,771)
Less:
 Preferred stock dividend requirement                     -          -      1,623        3,200       10,567
 Accretion of difference between carrying
  amount and redemption amount of redeemable
  preferred stock                                         -          -        285          485          494
                                                   ---------  ---------  ---------    ---------    ---------
Net (loss) attributable to common stockholders     $ (4,068)  $(10,825)  $(11,756)    $(17,868)    $(34,832)
                                                   =========  =========  =========    =========    =========
 Weighted average number of common shares
  outstanding (1) - basic and diluted                87,921    101,191    124,101      143,855      190,384
                                                   =========  =========  =========    =========    =========
 Basic and Diluted loss per share                  $  (0.05)  $  (0.11)  $  (0.09)    $  (0.12)    $  (0.18)
                                                   =========  =========  =========    =========    =========


<PAGE>

<CAPTION>
                                                    Three months ended March 31,
                                                   ------------------------------
                                                      1999            2000
                                                   ------------------------------
                                                           (unaudited)
STATEMENTS OF OPERATIONS DATA:
REVENUES
<S>                                                <C>             <C>
 Product sales, net                                $    652        $    312
 Engineering and development services                   809               -
 Technology licensing fees and royalties              2,722           4,200
                                                   ---------       ---------
      Total revenues                               $  4,183 (6)    $  4,512
                                                   ---------       ---------
COSTS AND EXPENSES:
 Cost of product sales                                  434             623
 Cost of engineering and development services           508               -
 Selling, general and administrative                  2,985           1,192
 Research and development                             1,713             967
 Interest (income) expense, net                         (24)          1,166
 Equity in net (income) loss of unconsolidated
  affiliates                                            103               -
 Other (income) expense, net                              -           3,073 (7)
                                                   ---------       ---------
      Total costs and expenses                     $  5,719        $  7,021
                                                   ---------       ---------
 Net loss                                          $ (1,536)       $ (2,509)
Less:
 Common stock preferential return                  $      -        $     53
 Preferred stock dividend requirement                 5,561             666
 Accretion of difference between carrying
  mount and redemption amount of redeemable
  preferred stock                                       159              39
                                                   ---------       ---------
Net (loss) attributable to common stockholders     $ (7,256)       $ (3,267)
                                                   =========       =========
 Weighted average number of common shares
  outstanding (1) - basic and diluted               158,504         271,580
                                                   =========       =========
 Basic and Diluted loss per share                  $  (0.05)       $  (0.01)
                                                   =========       =========
<CAPTION>
                                                                                  December 31,
                                                   -----------------------------------------------------------------------
                                                      1995            1996            1997          1998          1999
                                                   -----------------------------------------------------------------------
BALANCE SHEET DATA:
<S>                                                <C>            <C>             <C>           <C>           <C>
 Total assets                                      $  9,583       $   5,881       $  17,361     $  15,465     $  13,377

 Total current liabilities                            2,699           3,271           2,984         5,937         7,728
 Long-term debt                                         105               -               -             -         4,107
 Accumulated deficit                                (72,848)        (83,673)        (93,521)     (107,704)     (131,475)
 Stockholders' equity (deficit)(2)                    6,884           2,610          14,377         3,426          (367)
 Working capital (deficiency)                         1,734          (1,312)         11,696        (1,187)       (3,281)


<CAPTION>
                                                March 31, 2000
                                                --------------
                                                  (unaudited)
BALANCE SHEET DATA:
<S>                                             <C>
 Total assets                                   $  16,451

 Total current liabilities                          6,881
 Long-term debt                                     3,939
 Accumulated deficit                             (133,984)
 Stockholders' equity (deficit) (2)                 4,666
 Working capital (deficiency)                       1,071
</TABLE>

(1)  Excludes  shares  issuable upon the exercise of outstanding  stock options,
     warrants  and  convertible  preferred  stock,  since their  effect would be
     antidilutive.

(2)  The Company has never declared nor paid cash dividends on its common stock.

(3)  Includes  interest  expense of  approximately  $1.4 million relating to the
     beneficial conversion feature on convertible debt issued in 1997.

(4)  Includes a $3.2 million gain from the exercise of an option  received  from
     NXT in  connection  with the cross  license  agreement  entered into by the
     Company.

(5)  Includes a $2.4 million charge in connection  with the Company's write down
     of its  investment  in TSA to its estimated net  realizable  value;  a $1.8
     million reserve for promissory notes and  pre-acquisition  costs related to
     PPI; and a $3.1 million charge for the impairment of goodwill.

(6)  Includes  $2.0 million in license fees which were  subsequently  reduced to
     $0.9  million due to the  valuation  of the  consideration  of the Series E
     Preferred Stock.

(7)  Represents a non-cash  charge for the  impairment  of goodwill in NCT Audio
     Products, Inc.


ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS

      The  following   discussion   should  be  read  in  conjunction  with  the
consolidated financial statements and the notes thereto included herein.

A.    Forward-Looking Statements

      Statements in this  registration  statement and  prospectus  which are not
historical  facts  are  forward-looking   statements  which  involve  risks  and
uncertainties. The Company's actual results in fiscal 2000 and beyond may 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 technologies and electronic  systems;
produce a cost effective  product that will gain acceptance in relevant consumer
and other product markets; increase revenues from products; realize funding from
technology  licensing  fees,  royalties,  product  sales,  and  engineering  and
development services 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  customers;  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.

B.    Overview

      NCT Group, Inc. ("NCT" or the "Company") is a technology developer with an
extensive portfolio of proprietary algorithms and a variety of product offerings
for consumer, commercial and industrial applications. The Company specializes in
the   utilization   of  sound  and  signal  waves  to  reduce   noise,   improve
signal-to-noise ratio and enhance sound quality.  Commercial  application of the
Company's technologies is comprised of a number of product offerings,  including
NoiseBuster(R)  consumer  and  communications  active  noise  reduction  ("ANR")
headsets;  ProActive(R)  ANR  industrial  earmuffs and headsets;  Gekko(TM) flat
speakers;  and  ClearSpeech(R)  microphones,  speakers  and other  products.  In
addition  to  products,   NCT's   algorithms  are  available  for  licensing  to
manufacturers for use in commercial and consumer products.

      During  1999,  the  Company  focused  its  efforts on the  development  of
DistributedMedia.com,  Inc. ("DMC"),  a wholly owned subsidiary of NCT which was
formed in November 1998. DMC is a microbroadcasting  media company that delivers
licensed  CD-quality  music  as well as  on-air  and  billboard  advertising  to
out-of-home  commercial  and  professional  venues  via  a  digital  network  of
place-based microbroadcasting  stations,  called Sight & Sound(TM).  The Sight &
Sound (TM) system consists of a central  control network that  communicates to a
digital  broadcast  station,  which plays music  selections  and  advertisements
through flat panel speakers.  The speaker  grilles double as visual  billboards.
The speakers will be provided by NCT Audio Products, Inc. ("NCT Audio").

      The Company and its business units  currently hold 503 patents and related
rights worldwide and an extensive portfolio of proprietary  algorithms,  library
of  know-how  and other  unpatented  technology.  Management  believes  that its
intellectual   property  portfolio  prevents  other  competitors  and  potential
competitors from participating in certain commercial areas without licenses from
the Company.  Our intellectual  property allows the Company to develop its major
product lines which  include:  NoiseBuster(R)  consumer and  communications  ANR
headsets;  ProActive(R)  ANR  industrial  earmuffs and headsets;  Gekko(TM) flat
speakers; and ClearSpeech(R) microphones, speakers and other products.

      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 the  value  of  its  intellectual  property
portfolio and improvement in the functionality, speed and cost of components and
products.

      The Company's  operating  revenues are  comprised of technology  licensing
fees and royalties,  product sales and  engineering  and  development  services.
Operating  revenues in 1999 consisted of approximately 31% in product sales, 19%
in engineering and development services and 50% in technology licensing fees and
royalties.  For the three  months  ended  March  31,  2000,  operating  revenues
consisted of approximately 7% in product sales, 93% in technology licensing fees
and  royalties  and 0% in  engineering  and  development  services.  The Company
continues  its  transition  from a firm  focused  principally  on  research  and
development of new technology to a firm focused on the  commercialization of its
technology  through  technology  licensing  fees,  royalties and product  sales.
Historically,  the Company derived the majority of its revenues from engineering
and development funding provided by established  companies willing to assist the
Company in the development of its active noise and vibration control technology,
and from technology license fees paid by such companies. Management expects that
technology licensing fees, royalties and product sales will become the principal
source of the  Company's  revenue  as the  commercialization  of its  technology
proceeds.  As  distribution  channels are  established  and as product sales and
market acceptance and awareness of the commercial  applications of the Company's
technologies  build as  anticipated  by  management,  revenues  from  technology
licensing fees, royalties and product sales are forecasted to fund an increasing
share of the Company's  requirements.  The generation of cash from these revenue
sources,  if realized,  will reduce the Company's  dependence on engineering and
development funding.

      The Company  continued  its practice of marketing its  technology  through
licensing to third parties for fees,  generally by obtaining  technology license
fees when initiating  joint ventures and alliances with new strategic  partners,
and subsequent 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 Company's 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.

      On February 9, 1999, 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 and
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 a $0.5 million license
fee.  Also on  February 9, 1999,  NCT Audio and NXT  amended the Master  License
Agreement to include a minimum royalty payment of $160,000.

      On March 31, 1999, the Company  signed a license  agreement with Lernout &
Hauspie 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.  Further,  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.

      Presently,  the Company is selling  products through six of its alliances:
Walker is manufacturing and selling industrial silencers;  Siemens is buying and
contracting  with the Company to install  quieting  headsets  for patient use in
Siemens' magnetic  resonance imaging  machines;  Ultra is installing  production
model aircraft cabin quieting systems in the SAAB 340 turboprop aircraft; OKI is
integrating  ClearSpeech(R)  algorithm into large scale integrated  circuits for
communications  applications;  and BE Aerospace  and Long Prosper are  providing
NoiseBuster(R)  components  for United  Airlines'  and five other  international
carriers'   comprehensive   in-flight  entertainment  and  information  systems.
Management  believes these  developments  and others  previously  disclosed help
demonstrate the range of commercial  potential for the Company's  technology and
will contribute to the Company's  transition from engineering and development to
technology licensing fees, royalties and product sales.

      The Company is certified under the  International  Standards  Organization
product  quality  program  known as "ISO 9000",  and  continues to  successfully
maintain  its   certification.   The  availability  of  high-quality,   low-cost
electronic  components  for  integration  into the  Company's  products  also is
critical to the  commercialization of the Company's  technology.  The Company is
working with its strategic  partners and other  suppliers to reduce the size and
cost  of the  Company's  systems,  so that  the  Company  will be able to  offer
low-cost electronics and other components suitable for high-volume production.

      Since its  inception,  the Company has  incurred  substantial  losses from
operations  which  have  been  recurring  and  amounted  to  $134  million  on a
cumulative basis through March 31, 2000.  These losses,  which include the costs
for development of products for commercial use, have been funded  primarily from
(1) the sale of common  stock,  including the exercise of warrants or options to
purchase common stock,  (2) the sale of preferred stock  convertible into common
stock, (3) technology licensing fees, (4) royalties,  (5) product sales, and (6)
engineering  and  development   funds  received  from  strategic   partners  and
customers.

      The Company's  internally  generated  funds in 1999 were not sufficient to
cover the operating  costs of the Company.  The Company was able to continue its
operations during 1999 by raising  additional capital to fund its operations for
1999 and beyond. In addition, on August 16, 1999, the Company executed a plan to
outsource logistics and downsize its audio,  hearing and product support groups,
thereby  reducing  its  worldwide  workforce  by  approximately  25%.  Refer  to
"Liquidity  and Capital  Resources"  below and to Notes 1 and 11 - "Notes to the
Financial Statements." The Company's ability of its revenue sources,  especially
its  technology   license  fees,   royalties  and  product  sales,  to  generate
significant cash for the Company's  operations is critical to the Company's long
term  success.  The Company  cannot  predict  whether it will be  successful  in
obtaining  market  acceptance of its new products or in  completing  its current
negotiations with respect to licenses and royalty revenues.


<PAGE>
      In 1999,  the Company  entered into certain  transactions  which  provided
additional  funding.   These  transactions  included  the  issuance  of  secured
convertible notes; the Series E and Series F Convertible Preferred Stock private
placements;  issuance  of shares of  common  stock,  in lieu of the cash owed to
suppliers and consultants,  to settle certain obligations of the Company;  and a
private  placement  of shares of common  stock.  All of these  transactions  are
described in greater detail below under "Liquidity and Capital Resources" and in
Note 11 in the "Notes to the  Financial  Statements."  During  the three  months
ended March 31,  2000,  the Company  issued  shares of its Series G  Convertible
Preferred  Stock in a private  placement as  described  in greater  detail below
under "Liquidity and Capital Resources."

      As of  December  31,  1999,  cash and cash  equivalents  amounted  to $1.1
million and working  capital  (deficit) was $(3.3)  million.  At March 31, 2000,
cash and cash  equivalents  were  $1.4  million  and  working  capital  was $1.1
million.  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 and  royalties  and product  sales and
engineering  development  revenue.   Reducing  operating  expenses  and  capital
expenditures alone may not be sufficient, and continuation as a going concern is
dependent  upon the level of realization  of funding from  technology  licensing
fees and royalties and product sales and engineering  and  development  revenue,
all of which are presently  uncertain.  In the event that  technology  licensing
fees,  royalties and product sales, and engineering and development  revenue are
not realized as planned,  then management  believes  additional  working capital
financing must be obtained through the private placement of additional equity of
the Company in the form of common  stock,  convertible  preferred  stock  and/or
convertible  debt.  There is no assurance any such  financing is or would become
available.

      There can be no  assurance  that  sufficient  funding  will be provided by
technology  license  fees,  royalties  and  product  sales and  engineering  and
development  revenue.  In that event,  the Company  would have to  substantially
reduce its level of operations. These reductions could have an adverse effect on
the  Company's   relationships   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.

      The  accompanying  consolidated  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 in the  preceding  paragraphs  raise
substantial doubt at March 31, 2000 about the Company's ability to continue as a
going concern. The accompanying consolidated 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.

C.    Results of Operations

Three months ended March 31, 2000 compared to three months ended March 31, 1999.

      Total  revenues  for the first  three  months  of 2000  were $4.5  million
compared  to $4.2  million  for the same  period in 1999,  an  increase  of $0.3
million or 8%.

     Consistent  with the Company's  objectives,  technology  licensing fees and
royalties  increased to $4.2 million in the first three months of 2000 from $2.7
million for the same period in 1999, an increase of $1.5 million,  primarily due
to  license  fees for four DBSS  network  affiliate  licenses  aggregating  $4.0
million.  The DBSS license includes the rights to exploit the DBSS technology in
a specific  geographical  area within one of several  networks.  The  technology
includes hardware,  software,  rights to practice the intellectual  property and
the  license to  deliver  music  along with  advertising  content.  The  Company
anticipates the sale of such licenses to approximate  $1.0 million each based on
regional and  commercial/professional  settings.  In the second quarter of 1999,
the Company  adjusted  such revenue to $1.6 million due to the  valuation of the
Series E Preferred Stock which were exchanged for DBSS license fees.

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

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


<PAGE>

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

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

      Research and development  expenditures  for the first three months of 2000
were $1.0 million versus $1.7 million for the same period in 1999, a decrease of
$0.7  million  or 44%,  primarily  due to the  lack of  cash  resources  to fund
development.  The Company continues to focus on products  utilizing its hearing,
audio,  communications  and  microphone  technologies,  products which have been
developed  within a short time  period and are  targeted  for  rapidly  emerging
markets.

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

Year ended December 31, 1999 compared with year ended December 31, 1998.

      Total revenues in 1999 increased by 112% to $7.1 million from $3.3 million
in 1998 reflecting  increases in each of the Company's  revenue  sources.  Total
costs and expenses  during the same period  increased  by 76% or $13.3  million,
primarily due to the write down of an investment in an unconsolidated  affiliate
($2.4  million),  the  impairment of goodwill  ($3.1  million) and a reserve for
promissory notes and pre-acquisition  costs ($1.8 million).  Further, 1998 other
income/expense included a $3.2 million gain from the sale of NXT stock.

      Technology  licensing fees and royalties increased by 343% or $2.8 million
to $3.6 million from $0.8 million in 1998.  The  technology  licensing  fees and
royalties for 1999 were primarily due to the $0.2 million technology license fee
and $0.9 million prepaid royalty from  STMicroelectronics  S.A. ("ST"),  an $0.8
million license fee from L&H and other  technology  licensing fees and royalties
aggregating $1.7 million. (See Note 3 - "Notes to Financial Statements").

      Product sales increased in 1999 by 5% to $2.2 million from $2.1 million in
1998  reflecting  the  increased  sales  of the  Gekko(TM)  flat  speakers,  the
NoiseBuster(R) product line and the ClearSpeech(R) product line.

      Revenue from  engineering  and development  services  increased in 1999 by
207% to $1.3  million from $0.4  million in 1998  primarily  due to the contract
between Advancel Logic Corporation  ("Advancel") and ST. (See Note 3 - "Notes to
the Financial Statements".)

      Cost of  product  sales  increased  24% to $2.8  million in 1999 from $2.2
million in 1998 and the product margin  deteriorated to (25)% from (7)% in 1998.
The negative margin of $0.6 million in 1999 was primarily due to charges of $0.4
million for slow movement of inventory and tooling  obsolescence  related to the
NoiseBuster(R)  product  lines and NCT  Audio's  subwoofers,  $0.4  million  for
royalty  expense  and  $0.2  million  for  the  write  down of NCT  Audio's  raw
materials.  The  negative  margin of $0.1 million in 1998 was  primarily  due to
reserves for slow moving  inventory and charges for tooling  obsolescence in the
amount of $0.5 million related to the NoiseBuster(R) product lines.

      Cost of engineering and development  services increased in 1999 by 706% to
$2.2 million  primarily due to the contract  between  Advancel and ST. The gross
margin on engineering and  development  service was a loss of (70%) for 1999 due
to the recording of a reserve for estimated expenses to complete the ST project.

      Selling,  general and administrative expenses for the year increased by 5%
or $0.6 million to $11.8  million from $11.2 million in 1998 which was primarily
due to amortization  of goodwill and increased  legal expenses  (please refer to
Item 3. "Legal Proceedings").

      Research and  development  expenditures  in 1999  decreased by 14% to $6.2
million  from $7.2  million in 1998,  primarily  due to  decreased  spending  on
research and development and the reduction in force in August 1999 (please refer
to Item 3. "Legal Proceedings").

      Included in the Company's  total expenses were non-cash  expenditures  for
depreciation and amortization of $2.0 million for 1999 and $1.0 million in 1998.

      The Company reduced its investment in an  unconsolidated  affiliate to 15%
of  equity  and  recorded  a $2.4  million  charge  for  the  write-down  of its
investment to its estimated net realizable value.


<PAGE>

      In 1999, the Company recorded $3.1 million for the impairment of goodwill.
The Company also recorded a reserve of $1.8 million for the PPI promissory notes
including interest expense and pre-acquisition  costs. Interest expense includes
$0.3 million for a beneficial  conversion  feature and non-cash interest charges
related to the convertible notes. The 1998 other income consists of the gain the
Company  realized upon the exercise of a stock option and the subsequent sale of
NXT plc  ordinary  shares.  The  option  had been  acquired  by the  Company  in
connection with a cross license agreement among the Company, NXT plc and NXT.

      In 1999,  interest  income  decreased  to less than $0.1 million from $0.4
million  in 1998  principally  due to lower  cash  resources.  Interest  expense
increased to $0.4 million in 1999 from less than $0.1 million in 1998, primarily
due to the issuance of convertible notes during 1999.

      The Company has net operating  loss  carryforwards  of $101.2  million and
research and development credit carryforwards of $1.7 million for federal income
tax purposes at December 31, 1999. No tax benefit for these operating losses has
been recorded in the Company's  financial  statements.  The Company's ability to
utilize  its net  operating  loss  carryforwards  may be  subject  to an  annual
limitation.

Year ended December 31, 1998 compared with year ended December 31, 1997.

      Total  revenues in 1998 decreased by 42% to $3.3 million from $5.7 million
in 1997. Total expenses during the same period increased by 12% or $1.9 million,
primarily  reflecting the increasing efforts in sales and marketing to introduce
new products.

      Technology  licensing fees and royalties  decreased by 78% or $2.8 million
to $0.8 million from $3.6 million in 1997.  The 1997 amount is primarily  due to
the $3.0  million  technology  license  fee from  Verity  and  other  technology
licensing  fees  aggregating  $0.6  million.  See Note 3 - "Notes  to  Financial
Statements".

      Product  sales  increased in 1998 by 22% to $2.1 million from $1.7 million
in 1997 reflecting the introduction of the Gekko(TM) flat speakers and increased
sales in the NoiseBuster(R) product line and the ClearSpeech(R) product line.

      Revenue from  engineering and development  services  remained  constant at
$0.4 million primarily due to the de-emphasis of engineering development funding
as a primary source of revenue for the Company.

      Cost of product  sales  decreased  2% to $2.2 million from $2.3 million in
1997 and the product  margin  increased to (7)% from (32)% in 1997. The negative
margin of $0.1  million and $0.6  million in 1998 and 1997,  respectively,  were
primarily due to reserves for slow moving inventory and tooling  obsolescence in
the amount of $0.5  million  and $0.7  million  in 1998 and 1997,  respectively,
related to the aviation and industrial headset product lines.

      Cost of engineering and  development  services  remained  constant at $0.3
million primarily due to the de-emphasis of engineering development funding as a
primary source of revenue for the Company as noted above.

      Selling,  general and  administrative  expenses for the year  increased by
115% or $6.0  million  to $11.2  million  from $5.2  million  for 1997 which was
primarily  due to increased  efforts in sales and  marketing  to  introduce  new
products. Sales and marketing personnel increased by 43% from 1997. In addition,
there  has  been  an  increase  in  consultants   for  the  Company's  focus  on
international  sales.  Advertising  increased  by 227% or $1.2  million  to $1.7
million  from $0.5 million  primarily  due to the  introduction  of new products
through catalogs, mailings and increased participation in trade shows.

      Research and  development  expenditures  for 1998 increased by 16% to $7.2
million from $6.2 million in 1997, primarily due to the acquisition of Advancel.

      Included in the Company's  total expenses were non-cash  expenditures  for
depreciation and amortization of $1.0 million for 1998 and $0.9 million in 1997.

      Other income in 1998 was $3.3 million  compared to zero in 1997.  The 1998
other income  consists of the gain the Company  realized  upon the exercise of a
stock option and the subsequent sale of NXT plc ordinary shares.  The option had
been acquired by the Company in connection with a cross license  agreement among
the Company, NXT plc and NXT.

      In 1998,  interest  income  increased to $0.4 million from $0.1 million in
1997 principally from funds on hand at the end of 1997.

      The Company has net  operating  loss  carryforwards  of $85.8  million and
research and development credit carryforwards of $1.6 million for federal income
tax purposes at December 31, 1998. No tax benefit for these operating losses has
been recorded in the Company's  financial  statements.  The Company's ability to
utilize  its net  operating  loss  carryforwards  may be  subject  to an  annual
limitation.


<PAGE>
D.    Liquidity and Capital Resources

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $134.0  million  on a
cumulative basis through March 31, 2000.  These losses,  which include the costs
for development of products for commercial use, have been funded  primarily from
(1) the sale of common  stock,  including the exercise of warrants or options to
purchase common stock,  (2) the sale of preferred stock  convertible into common
stock, (3) convertible debt, (4) technology  licensing fees, (5) royalties,  (6)
product sales, and (7) 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 services.
In that event,  the Company  would have to  substantially  cut back its level of
operations.  These  reductions  could  have an adverse  effect on the  Company's
relations  with its strategic  partners and customers.  Uncertainty  exists with
respect to the  adequacy of current  funds to support the  Company's  activities
until positive cash flow from  operations  can be achieved,  and with respect to
the availability of financing from other sources to fund any cash  deficiencies.
These  uncertainties  raise  substantial  doubt  at March  31,  2000  about  the
Company's ability to continue as a going concern.

      At March 31,  2000,  cash and cash  equivalents  were $1.4  million.  Such
balance was invested in interest bearing money market accounts.  Restricted cash
of $0.6  million was  attributed  to the  proceeds  from the PRG Note,  which is
restricted to rental and installation costs of DBSS Systems.

      The Company's working capital increased to $1.1 million at March 31, 2000,
from a deficit  of $(3.3)  million  at  December  31,  1999.  This $4.4  million
increase was primarily due to DMC network affiliate license  agreements  entered
into during the three months ended March 31, 2000.

      The net cash used in operating activities for the three months ended March
31,  2000  remained  unchanged  compared  to the same  period of 1999.  The $2.9
million used in operating  activities  during 2000 was primarily due to the four
DMC network  affiliate  licenses  incorporating  DBSS  technology  totaling $4.0
million (see Note 1 - "Notes to the Condensed Consolidated Financial Statements"
for further details).

      Net  inventory  decreased  during the first  three  months of 2000 by $0.4
million,  primarily  due to a $0.3 million  increase in reserves for slow moving
hearing product inventory.

      The net cash provided by financing  activities  for the three months ended
March 31, 2000 amounted to $3.2 million,  primarily due to the  additional  $1.0
million  secured  convertible  note  (see  Note  7 -  "Notes  to  the  Condensed
Consolidated  Financial  Statements"  for further  details) and $1.0 million net
proceeds from the Series G Preferred  Stock  financing  (see Note 10 - "Notes to
the Condensed Consolidated Financial Statements" for further details).

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

      On March 6, 2000, the Company and an accredited  investor  entered into an
agreement  under  which the Company  sold an  aggregate  stated  value of $2.004
million  (2,004 shares) of Series G Convertible  Preferred  Stock (the "Series G
Preferred  Stock")  in a  private  placement  pursuant  to  Regulation  D of the
Securities Act for an aggregate of $1.75 million.  The Series G Preferred  Stock
consists of 5,000 designated  shares,  par value of $0.10 per share and a stated
value of one thousand dollars  ($1,000) per share with a cumulative  dividend of
four  percent  (4%) per annum on the stated value  payable  upon  conversion  in
either cash or common stock.  The Company  received $1.0 million for the sale at
the closing and will receive the balance of $750,000,  upon the  registration of
shares of common stock for resale upon the  conversion of the Series G Preferred
Stock. Each share of Series G Preferred Stock is convertible into fully paid and
nonassessable  shares of the Company's  common stock pursuant to a predetermined
conversion  formula which provides that the conversion  price will be the lesser
of (i) the weighted average of the closing bid price for the common stock on the
securities  market  on which  the  common  stock is  being  traded  for five (5)
consecutive  trading  days  prior to the date of  conversion;  or (ii) the fixed
conversion price of $0.777. This registration  statement and prospectus includes
4,008,000  shares of the  Company's  common  stock,  together with an additional
160,320  shares for the 4% per annum  dividend,  that the Company may issue upon
the  conversion  of the Series G Preferred  Stock.  In  addition,  warrants  for
167,500  shares  which were  issued in  conjunction  with the Series G Preferred
Stock transaction are included in this registration statement and prospectus.
<PAGE>

      On March 7, 2000, the Company amended the exchange  agreement with Austost
and Balmore.  As such,  the Company has up to $10.0  million in cash  available,
subject to monthly limitations,  from proceeds Austost and Balmore would realize
from their disposition of remaining returnable shares under the amended exchange
agreement.

      Because  the Company  did not meet its  revenue  targets for 1999,  it was
necessary  for the Company to enter into certain  transactions,  which  provided
additional funding as follows:

      Funding from the Series E Convertible Preferred Stock

      In 1999, the Company received net proceeds of $3.5 million from the Series
E Preferred  Stock  placement.  On December 30, 1998, the Company entered into a
series of  subscription  agreements  to sell 8,145  shares of Series E Preferred
Stock,  with a  stated  value of up to $8.2  million  in  consideration  of $2.1
million, to six accredited  investors through one dealer. The sale of the shares
occurred in a private placement  pursuant to Regulation D of the Securities Act.
The Company  also issued and sold 1,700 shares of Series E Preferred  Stock,  an
aggregate amount of $1.7 million of Series E Preferred Stock to three accredited
investors  through the same dealer in exchange for $1.7 million of the Company's
Series C Preferred  Stock held by the three  investors.  The Company also issued
and sold 735 shares of Series E Preferred  Stock,  an  aggregate  amount of $0.7
million of Series E Preferred  Stock to four accredited  investors,  in exchange
and  consideration  for an aggregate 2.1 million shares of the Company's  common
stock held by the four investors.

      In March 1999,  the Company  signed a license  agreement to exchange 3,600
shares of Series E Preferred Stock for four DMC network affiliate licenses.  The
Company, in accordance with its revenue  recognition policy,  realized only $0.9
million on the issuance of such  licenses in  consideration  of receipt of 3,600
shares of Series E Convertible Preferred Stock.

      In April 1999, the Company  entered into a subscription  agreement to sell
1,874  shares of Series E  Preferred  Stock,  with a stated  value of up to $1.9
million in  consideration of $1.9 million to four accredited  investors  through
one dealer.

      Each share of Series E Preferred Stock is convertible into common stock of
the Company  according to the conversion  formula  described in the subscription
agreements.  The conversion terms of the placement require the Company to file a
registration statement on either (1) a Form S-3 under certain conditions, or (2)
a Form  S-1  under  other  specified  conditions.  The  shares  of the  Series E
Preferred  Stock  become  convertible  into  common  stock  of NCT  at any  time
beginning  at the  earlier of (1)  ninety  days  after the  closing  date of the
placement,  (2) five days after the Company  receives a "no review"  status from
the SEC in connection with filing one of the above registration  statements,  or
(3) the effective date of any registration statement.

      The conversion  terms of the Series E Preferred Stock also provide that in
no event shall the Company be obligated to issue more than 30,000,000  shares of
its common  stock in the  aggregate in  connection  with the  conversion  of the
10,580  shares of Series E  Preferred  Stock  which  have been  designated.  The
Company  registered  an aggregate of  26,648,696  shares of common stock for the
conversion  and  payment  of  accretion  of the Series E. The  conversion  terms
further provide that the Company will be required to make certain payments if it
fails to effect a  conversion  in a timely  manner  and may have to  redeem  the
excess of the stated value over the amount permitted to be converted into common
stock.  As of the date  hereof,  holders of 3,828  shares of Series E  Preferred
Stock have  elected to convert  their  shares into  26,608,942  shares of common
stock of the Company.

      In December 1999,  holders of the remaining  5,026 shares of the Company's
Series E  Preferred  Stock and holders of 974 shares of the  Company's  Series F
Preferred  Stock,  an aggregate  stated value of $6.0  million,  exchanged  such
shares for eight DMC network affiliate licenses. No shares of Series E Preferred
Stock are presently outstanding.


<PAGE>

      Secured Convertible Notes

      In 1999, the Company received  proceeds  aggregating $3.0 million from the
issuance  of secured  convertible  notes as  described  herein.  Carole  Salkind
("Holder"),  spouse of a former director and an accredited investor,  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 time to time 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,  of 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 price for the common stock
on the securities market on which the common stock is being traded, for five (5)
consecutive  trading  days prior to the date of  conversion;  or (iii) the fixed
conversion  price of $0.17.  In no event will the conversion  price be less than
$0.12 per share. The Holder shall purchase the remaining $3.0 million  principal
amount of the secured  convertible notes on or before June 30, 1999. The Company
has agreed to extend such date for the  purchase of  remaining  installments  of
secured  convertible  notes to April 15, 2000. On various dates,  the Holder has
purchased additional installments of the remaining $3.0 million principal amount
of the secured convertible notes. As of March 27, 2000, the Company had received
proceeds  aggregating  $4.0  million  from the  Holder  and had  issued  secured
convertible  notes  with the same  terms and  conditions  of the Note  described
above.

      The Series F Convertible Preferred Stock

      The Company  received  $1.0 million for the sale of shares of its Series F
Convertible  Preferred Stock as outlined herein. 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  Preferred  Stock,  in a private  placement  pursuant to  Regulation  D of the
Securities Act, to five unrelated  accredited  investors through one dealer. 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  (4,000
shares)  in cash or in  kind,  at a future  date.  Each  share  of the  Series F
Preferred  Stock has a par  value of $.10 per  share  and a stated  value of one
thousand  dollars ($1,000) with an accretion rate of four percent (4%) per annum
on the stated value.  Each share of Series F Preferred Stock is convertible into
fully paid and  nonassessable  shares of the Company's common stock,  subject to
certain  limitations.  On September 10, 1999, the Company received  subscription
agreements  from four of the accredited  investors in the amount of $4.0 million
for four DMC network  affiliate  licenses.  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,  current  accounting
policy  dictates that the additional  $4.0 million for the DMC licenses is to be
considered as additional consideration for the Series F Preferred Stock.

      Under the terms of the Series F  Subscription  Agreement,  the  Company is
required  to  file  a  registration   statement   ("the  Series  F  Registration
Statement")  on Form S-1 on or prior to a date which is no more than  forty-five
(45) days from the date that the Company  has issued a total of 1,000  shares of
Series  F  Preferred  Stock,  covering  the  resale  of all  of the  registrable
securities (the "Series F Closing Date"). The shares of Series F Preferred Stock
become  convertible into shares of common stock at any time commencing after the
earlier of (i) forty-five  (45) days after the Series F Closing Date;  (ii) five
(5) days  after  the  Company  receives  a "no  review"  status  from the SEC in
connection with the Series F Registration Statement; or (iii) the effective date
of the Series F Registration  Statement.  Each share of Series F Preferred Stock
is convertible  into a number of shares of common stock of the Company  pursuant
to a predetermined conversion formula.


<PAGE>

      The conversion terms of the Series F Preferred Stock also provided 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 the
12,500 shares of Series F Preferred Stock. In the interest of investor relations
of the  Company,  the  maximum  number of  conversion  shares was  increased  to
77,000,000  shares of NCT common  stock.  The pro rata  portion of the shares of
common stock issuable upon  conversion of the 8,500 shares of Series F Preferred
Stock issued and  outstanding,  or  23,800,000  shares of the  Company's  common
stock, were registered  together with 1,944,000 shares of common stock which may
be issued,  under  Registration  Statement  No.  333-87757.  The issuance of the
additional  1,944,000  shares  will  enable the  Company to pay the 4% per annum
accretion on the stated value of the issued and  outstanding  shares of Series F
Preferred  Stock.  The Company is given the right to pay the accretion in either
cash or common stock.

      The Series F Subscription Agreement also provides that the Company will be
required  to make  certain  payments  in the  event  of its  failure  to  effect
conversion in a timely manner.  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.  In December 1999, 974 shares of the
Company's Series F Preferred Stock,  together with 5,026 shares of the Company's
Series E  Preferred  Stock,  were  exchanged  for  eight DMC  network  affiliate
licenses.  As of January 10, 2000, 4,016 shares of Series F Preferred Stock have
been converted into 36.1 million shares of the Company's common stock. There are
3,510 shares of Series F Preferred Stock outstanding as of the date hereof.

      On  January  27,  2000,  the  Series  F  Preferred  Stock  Certificate  of
Designations  was amended to obligate  the Company to issue up to  seventy-seven
million shares of its common stock upon the conversion of the 12,500  designated
shares of Series F Preferred Stock, as noted above.  Such increase in the number
of shares of common stock was made in the interest of investor  relations of the
Company.  This registration  statement and prospectus includes 28,560,000 shares
of common  stock for the  conversion  of the amended  Series F  Preferred  Stock
Certificate of Designations.

      Supplier and Consultant Shares

      In 1999,  the  Company  issued  13,154,820  shares of common  stock of the
Company  to  settle  certain  of  its  obligations  to  certain   suppliers  and
consultants,  of which  12,759,778  shares were  registered  under  Registration
Statement  No.  333-87757.  The  issuance of these shares of common stock of the
Company  represented  $2.5 million of obligations  for which the Company did not
need to use its cash resources.

      Private Placement of Common Stock

      In 1999,  the  Company  issued  shares  of its  common  stock  for a total
purchase  price of $500,000 in a private  placement  pursuant to Regulation D of
the  Securities  Exchange  Act of  1933.  The  Company  has  certain  contingent
obligations under a securities purchase agreement, dated as of December 27, 1999
(the "Purchase Agreement"), among the Company, Austost, Balmore and Nesher, Inc.
("Nesher").  Based on an offer as of November  9, 1999,  the  Company,  Austost,
Balmore and Nesher entered into the Purchase  Agreement whereby the Company,  on
December 28,  1999,  issued a total of  3,846,155  shares (the "SPA  Shares") to
Austost, Balmore and Nesher for a total purchase price of $500,000. The price of
the SPA  Shares  was $0.13 per share,  which was  $0.03,  or 19%,  less than the
closing bid price of the Company's  common stock as reported by the OTC Bulletin
Board on November 8, 1999,  and $0.015,  or 10%, less than the closing bid price
of the Company's  common stock as reported by the OTC Bulletin Board on December
27, 1999.  This per share price may be subject to decrease upon the  application
of a reset provision contained in the Purchase Agreement as described below.

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


<PAGE>

      There can be no  assurance  that  additional  funding  will be provided by
technology  licensing  fees,  royalties  and product sales and  engineering  and
development revenue or additional capital. In that event, the Company would have
to cut back its level of  operations  substantially  in order to conserve  cash.
These  reductions  could have an adverse effect on the Company's  relations with
its  strategic  partners  and  customers.  (See  Note 1 -  "Notes  to  Financial
Statements".)

      The Company believes that the level of financial resources available to it
may be a critical  component  in the  Company's  ability to  continue as a going
concern.  The Company may elect to raise additional capital,  from time to time,
through   equity  or  debt   financing  in  order  to   capitalize  on  business
opportunities and market conditions.

      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 in the preceding  paragraphs raise substantial doubt at
March 31, 2000 about the Company's  ability to continue as a going concern.  The
accompanying Financial Statements do not include any adjustments relating to the
recoverability  of the  carrying  amount of  recorded  assets  or the  amount of
liabilities that might result from the outcome of these uncertainties.

E.    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
electronic and other  components,  which  leverages on their  purchasing  power,
provides  important  cost savings and accesses the most  advanced  technologies;
(ii) utilization of the manufacturing capacity of the Company's allies, enabling
the Company to  integrate  its active  technology  into  products  with  limited
capital   investment;   and  (iii)  access  to   well-established   channels  of
distribution and marketing capability of leaders in several market segments.

      In March 2000, the Company signed a lease for approximately  18,700 square
feet of space in  Westport,  Connecticut.  The lease  expires  in March 2010 and
provides for monthly  rental of  approximately  $28,000 for the first five years
and approximately $31,000 per month for the next five years.

      There were no material commitments for capital expenditures as of December
31, 1999, and other than the matter discussed above, no material commitments are
anticipated in the near future.

ITEM 8.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
            ACCOUNTING AND FINANCIAL DISCLOSURE

      There  have  been  no  disagreements   with  independent   accountants  on
accounting  and  financial  disclosure  matters  as of the  Company's  1999 10-K
filing, filed as of April 14, 2000.


<PAGE>


ITEM 9.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The following table sets forth the names, ages,  positions and the offices
held by each of the executive  officers and directors of the Company as of April
30, 2000.

      Name                     Age   Positions and Offices
      ----                     ---   ---------------------
      Michael J. Parrella       52   Chairman of the Board of Directors and
                                     Chief Executive Officer
      Jay M. Haft               64   Director
      John J. McCloy II         62   Director
      Samuel A. Oolie           63   Director
      Cy E. Hammond             45   Senior Vice President, Chief Financial
                                     Officer, Treasurer and Assistant Secretary
      Paul Siomkos, P.E.        53   Senior Vice President, Operations
      Irving M. Lebovics        49   Senior Vice President, Global Sales
      James A. McManus          60   President and Chief Executive Officer of
                                     DistributedMedia.com, Inc.
      Irene Lebovics            47   President and Secretary
      Michael A. Hayes, Ph.D.   47   Senior Vice President, Chief Technical
                                     Officer


      Michael J. Parrella currently serves as Chairman of the Board of Directors
and Chief Executive Officer of the Company. Mr. Parrella was elected Chairman of
the Board of  Directors  of the  Company  on April 21,  2000,  on which  date he
relinquished  the position of President.  From  November 1994 to July 1995,  Mr.
Parrella served as Executive Vice President of the Company.  Prior to that, from
February 1988 until  November  1994, he served as President and Chief  Operating
Officer of the Company.  He initially became a director in 1986 after evaluating
the application  potential of the Company's noise  cancellation  technology.  At
that time,  he formed an  investment  group to  acquire  control of the Board of
Directors and to raise new capital to  restructure  the Company and its research
and development efforts. Mr. Parrella also serves as Chief Executive Officer and
Acting President of NCT Audio Products,  Inc. ("NCT Audio"), a subsidiary of the
Company,  a position to which he was elected on September  4, 1997.  He became a
director of NCT Audio on August 25, 1998. On January 5, 2000,  Mr.  Parrella was
elected Acting Chief Executive Officer of Advancel Logic Corp.  ("Advancel"),  a
subsidiary  of the Company.  Mr.  Parrella is a director of Advancel,  serves as
Chairman of the Board of DistributedMedia.com, Inc. ("DMC"), a subsidiary of the
Company, and serves as Chairman of the Board of NCT Hearing Products, Inc. ("NCT
Hearing"), a subsidiary of the Company.

     Jay M. Haft currently serves as a director of the Company and had served as
Chairman of the Board of  Directors of the Company  until April 21,  2000.  From
November  1994 to July 1995,  he served as  President  of the  Company.  He also
serves as a director of the Company's subsidiaries, NCT Audio, DMC, Advancel and
NCT Hearing.  Mr. Haft is a strategic and financial  consultant for growth stage
companies.  He is currently of counsel to Parker  Duryee  Rosoff & Haft,  in New
York. He was previously a senior corporate  partner of such firm (1989-1994) and
prior to that, a founding partner of Wofsey,  Certilman, Haft et al (1966-1988).
Mr. Haft is active in international corporate finance, mergers and acquisitions,
as well as in the  representation of emerging growth companies.  He has actively
participated  in  strategic   planning  and  fund  raising  for  many  high-tech
companies,  leading edge medical  technology  companies and  technical  product,
service and marketing companies.  He is a Managing General Partner of Gen Am "1"
Venture Fund, an  international  venture capital fund. Mr. Haft is a director of
numerous public and private  corporations,  including  RVSI,  Inc.  (OTC),  DCAP
Group, Inc. (OTC),  Encore Medical  Corporation (OTC),  Viragen,  Inc. (OTC), PC
Service Source,  Inc. (OTC), DUSA  Pharmaceuticals,  Inc. (OTC), Oryx Technology
Corp. (OTC), and Thrift  Management,  Inc. (OTC). He served as a Commissioner on
the Florida  Commission for Government  Accountability  to the People.  Mr. Haft
serves as  Treasurer  of the Miami  City  Ballet  and is a  Trustee  of  Florida
International University.

      John J. McCloy II currently serves as a director of the Company. He served
as Chief  Executive  Officer of the Company from September 1987 to November 1994
and as Chairman of the Board of Directors of the Company from  September 1986 to
November 1994. In addition,  he served as the Company's Chief Financial  Officer
from November 1990 to February 1993 and as its Secretary-Treasurer  from October
1986 to  September  1987.  Mr.  McCloy was  appointed a director of NCT Audio on
November 14, 1997. Since 1981, he has been a private  investor  concentrating on
venture capital and early stage investment  projects in a variety of industries.
Mr. McCloy is the Chairman of Mondial Ltd. and Unified Waste  Services.  He is a
director of American University in Cairo and the Sound Shore Fund, Inc.

     Sam  Oolie  currently  serves  as a  director  of the  Company.  Since  his
appointment on September 4, 1997, Mr. Oolie has also served as a director of NCT
Audio.  He  is  Chairman  of  NoFire  Technologies,   Inc.,  a  manufacturer  of
high-performance,  fire-retardant  products,  and has held that  position  since
August  1995.  Since  July  1985,  he has  also  served  as  Chairman  of  Oolie
Enterprises,  an investment company. Mr. Oolie currently serves as a director of
Avesis,  Inc.  and  Comverse  Technology,  Inc.  He served as a director  of CFC
Associates, a venture capital partnership, from January 1984 to December 1999.

      Cy E. Hammond  currently serves as Senior Vice President,  Chief Financial
Officer, Treasurer and Assistant Secretary of the Company. He joined the Company
as  Controller  in January 1990 and was  appointed a Vice  President in February
1994. Mr. Hammond also serves as Acting Chief Financial Officer and Treasurer of
NCT Audio,  a position to which he was elected on September 4, 1997,  and Acting
Chief  Financial  Officer,  Treasurer  and Assistant  Secretary for Advancel,  a
position  to which he was  elected  on  January 5,  2000.  During  1989,  he was
Treasurer and Director of Finance for Alcolac,  Inc., a multinational  specialty
chemical  producer.  Prior to 1989 and from 1973,  Mr. Hammond served in several
senior finance  positions at the Research Division of W.R. Grace & Co., the last
of which included management of the division's worldwide financial operations.

      Paul Siomkos,  P.E.,  joined NCT in April 1998 as Senior Vice President of
Operations.  Prior  to NCT,  Mr.  Siomkos  held  the  position  of  Director  of
Operations at Perkin-Elmer,  a major technology product  manufacturer.  For more
than 20  years,  Mr.  Siomkos  managed  a  production  volume  in excess of $250
million. Mr. Siomkos holds a Bachelor's in Mechanical  Engineering from the City
College  of New  York,  a  Master's  in  Industrial  Engineering  from  Columbia
University and an MBA in Finance from the University of Connecticut.  He is also
a licensed Professional Engineer.

      Irving M.  Lebovics  currently  serves as Senior  Vice  President,  Global
Sales.  He joined the  Company in  February  1998 as Vice  President,  Worldwide
Sales.  From  January  1996 to February  1998 Mr.  Lebovics  was a principal  of
Enhanced Signal Processing which exclusively sold the Company's  technologies to
large original equipment  manufacturers.  From 1993 to 1996, Mr. Lebovics served
as Vice  President  of Sales for  Kasten  Chase  Applied  Research,  a wide area
network  hardware and software  provider to companies  such as Dow Jones and the
Paris and Madrid stock exchanges. From 1985 to 1993, Mr. Lebovics served as Vice
President  of Sales for Relay  Communications,  a  provider  of  PC-to-mainframe
communications    software   and   Microcom,    Inc.   (which   acquired   Relay
Communications),  a leading provider of modems and local area network  equipment
including  bridges  and  routers.  Irving  M.  Lebovics  is the  spouse of Irene
Lebovics, Executive Vice President of the Company.

      James McManus currently serves as President and Chief Executive Officer of
DMC, a position  he has held since  March  1999.  Prior to that and from  April,
1998,  he served as a  consultant  to DMC.  He started his career as a Certified
Public  Accountant in  California.  During the 10 years he spent with the Disney
Company in the financial area, the company's activities included the development
of Audio-Animatronics, Walt Disney World, Disney Theme Hotels, the City Planning
Board for Lake Buena Vista,  Florida,  and Disney's  joint  venture with Florida
Telephone. Subsequent to Disney, he designed and executed a financial turnaround
plan for Great  Adventure  Park in New Jersey.  Later,  Mr.  McManus ran his own
computer consulting firm for several years providing customized computer systems
for small and medium  size  businesses.  He was a member of the Radio City Music
Hall management team that revitalized New York's famous landmark, first as Chief
Financial  Officer and then for 10 years as President  and CEO. Mr.  McManus has
always been active in the business  community with involvement as Director,  New
York  Council  of the Boy  Scouts  of  America;  Director,  Hugh  O'Brian  Youth
Organization;  Director,  Association  to Help  Retarded  Children;  The Mayor's
Summer Youth Jobs Program and many others.

      Irene Lebovics  currently  serves as President and  Secretary,  NCT Group,
Inc., and President of NCT Hearing, a wholly-owned subsidiary of the Company. On
January 5, 2000,  Ms.  Lebovics was elected Acting Chief  Marketing  Officer and
Secretary  of  Advancel.  She joined the  Company as Vice  President  of NCT and
President of NCT Medical Systems (NCTM) in July 1989. In March 1990, NCTM became
part of NCT Personal  Quieting and Ms. Lebovics served as President.  In January
1993, she was appointed Senior Vice President of the Company.  In November 1994,
Ms.  Lebovics  became  President of NCT Hearing.  From August 1, 1995, to May 1,
1996, she also served as Secretary of the Company. Ms. Lebovics has held various
positions in product marketing with Bristol-Myers,  a consumer products company,
and in advertising with McCaffrey and McCall.

      Michael A. Hayes, Ph.D., currently serves as Senior Vice President,  Chief
Technical  Officer after joining the Company in 1996. On January 5, 2000, he was
appointed Acting Chief Technical Officer of Advancel.  During 1995 and 1994, Dr.
Hayes served as Deputy Project Director,  Research Support for Antarctic Support
Associates,  with operations in Chile, New Zealand,  Australia,  and Antarctica.
From 1991 to 1994, he served as Deputy Program Manager,  Special  Payloads,  for
Martin  Marietta  Government  Services  (formerly  General  Electric  Government
Services) while directly managing critical spacecraft  sub-system and instrument
development for Goddard Space Flight Center.  Prior to 1991, Dr. Hayes served as
a research  faculty member at Georgia  Institute of Technology,  and as a Senior
Process Engineer at Texas Instruments.

ITEM 10.    EXECUTIVE COMPENSATION

A.    Executive Compensation and Summary Compensation Table

      Set forth below is certain  information  for the three  fiscal years ended
December  31,  1999,  1998 and 1997  relating  to  compensation  received by the
Company's  Chief  Executive  Officer and the other four most highly  compensated
officers of the Company  whose total annual salary and bonus for the fiscal year
ended December 31, 1999 exceeded  $100,000  (collectively  the "Named  Executive
Officers").

     Set forth below is certain  information  for the three  fiscal  years ended
December  31,  1999,  1998 and 1997  relating  to  compensation  received by the
Company's  Chief  Executive  Officer and the other four most highly  compensated
officers of the Company  whose total annual salary and bonus for the fiscal year
ended December 31, 1999 exceeded  $100,000  (collectively  the "Named  Executive
Officers").

<TABLE>
<CAPTION>
                                                                                   Securities
                                                                                   Underlying
                                                               Other Annual     Options/Warrants      All Other
Name and Principal Position  Year    Salary ($)     Bonus ($)  Compensation ($)     SARs (#)        Compensation
---------------------------  ----    ----------     ---------  ---------------- ----------------    ------------

<S>                          <C>     <C>            <C>            <C>            <C>        <C>    <C>    <C>
Michael J. Parrella (1)      1999    $120,000       $168,678       $22,008         6,812,500 (1)    $6,418 (4)
  Chairman of the Board and  1998     120,000        205,889        20,615        12,000,000 (2)     5,918 (4)
  Chief Executive Officer    1997     120,000        243,058        15,348         3,062,500 (3)     5,218 (4)

Cy E. Hammond                1999      94,000         92,941        12,000           175,000 (5)         -
   Senior Vice President,    1998      94,000         42,570        12,000           500,000 (2)         -
   Chief Financial Officer,  1997      94,000         65,939             -           150,000 (6)         -
   Treasurer and
   Assistant Secretary

Paul D. Siomkos              1999     150,000              -        12,000           150,000             -
   Senior Vice President,    1998     105,192 (7)     78,125 (7)     8,367         1,000,000 (2)         -
   Operations

Irving M. Lebovics           1999     150,000 (8)          -         9,000           250,000             -
   Senior Vice President,    1998     113,375 (9)          -         4,125           600,000 (2)         -
   Global Sales              1997           -              -             -           100,000 (9)         -

James A. McManus             1999     101,846 (10)    59,410 (10)        -           250,000             -
   President and Chief
   Executive Officer,
   DistributedMedia.com, Inc.
</TABLE>

(1)   Mr. Parrella served as the Company's President and Chief Executive Officer
      during fiscal 1999. On April 21, 2000,  Mr.  Parrella  assumed the role of
      Chairman  of the Board of  Directors  and  relinquished  the  position  of
      President.  In addition to a grant under the 1992 Plan for the purchase of
      5,000,000  shares,  includes  replacement  grants of warrants  and options
      that  would have otherwise expired in 1999. Includes a warrant to purchase
      862,500  shares of the Company's  common stock and an option granted under
      the 1987 Plan to purchase  250,000 shares of the Company's common stock as
      new  grants  due to the  extension  of the  expiration  dates from 1999 to
      February 1, 2004.  In addition,  includes  various  options under the 1992
      Plan to acquire 699,500 shares of the Company's common stock as new grants
      due to the extension of expiration dates from 1999 to February 1, 2004.

(2)   On December 4, 1998,  the  following  options  were  cancelled:  as to Mr.
      Parrella,  6,000,000 shares; as to Mr. Hammond,  250,000 shares; as to Mr.
      Siomkos,  500,000 shares;  and as to Mr.  Lebovics,  300,000 shares.  Such
      options had been granted to employees on various dates in 1998 at exercise
      prices up to  $1.0625  per share and were  replaced  by new grants for the
      same number of shares on December 4, 1998 at an exercise  price of $0.3125
      per share, the then fair market value of the stock.

(3)   Includes a warrant to  purchase  862,500  shares of the  Company's  common
      stock and an option granted under the 1987 Plan to purchase 250,000 shares
      of the  Company's  common stock as new grants due to the  extension of the
      expiration dates for an additional two years.

(4)   Consists of annual  premiums for a $2.0 million  personal  life  insurance
      policy paid by the Company on behalf of Mr. Parrella.

(5)   Includes a warrant to purchase 25,000 shares of the Company's common stock
      as a new grant due to the  extension of the  expiration  date from 1999 to
      February 1, 2004.

(6)   Includes a warrant to purchase 25,000 shares of the Company's common stock
      as a new  grant  due  to  the  extension  of the  expiration  date  for an
      additional two years.

(7)   Mr. Siomkos was employed by the Company effective March 23, 1998. The 1998
      bonus  represents  the fair  market  value on the date of award of 100,000
      shares of the Company's  common stock issued in connection  with his offer
      of employment.

(8)   Mr.  Lebovics'  compensation is comprised of a base salary of $120,000 per
      annum,  a  non-recoverable  draw of  $30,000  per annum and an  automobile
      allowance of $9,000 per annum.

(9)   Mr. Lebovics was employed by the Company effective February 13, 1998. From
      January 1, 1996 to February 12, 1998,  his services  were  rendered to the
      Company  by  Enhanced  Signal  Processing  ("ESP"),  a firm in  which  Mr.
      Lebovics was a principal.  During that period,  ESP received  $0.5 million
      from the  Company,  which  included  but was not limited to Mr.  Lebovics'
      services.  While Mr. Lebovics was employed by ESP, the Company granted ESP
      options to purchase 400,000 shares of the Company's common stock, of which
      options to purchase 200,000 shares were assigned to Mr. Lebovics.

(10)  Mr.  McManus,  President  and Chief  Executive  Officer  of the  Company's
      subsidiary, DistributedMedia.com, Inc., was hired effective March 1, 1999.
      Prior to that and from April 1998,  Mr.  McManus served as a consultant to
      DMC. In accordance  with his letter of  employment,  Mr. McManus is paid a
      salary at the rate of $120,000 per annum and a guaranteed first year bonus
      of $70,000.  The amount herein represents payments for the period employed
      in 1999.


B.    Stock Options and Warrants

     The following table  summarizes the Named Executive  Officers' stock option
and warrant activity during 1999:

                      Options and Warrants Granted in 1999
<TABLE>
<CAPTION>                                                                                Potential Realized Value
                       Shares           Percent of                                       at Assumed Annual
                       Underlying       Total Options                                    Rates of Stock Price
                       Options          and Warrants                                     Appreciation for Option
                       and              Granted to        Exercise                       and Warrant Term (6)
                       Warrants         Employees in      Price        Expiration      ----------------------------
Name                   Granted          1999 (2)          Per Share    Date                  5%            10%
-------------------    ----------       -------------     ---------    ----------      -------------  -------------
<S>                    <C>       <C>      <C>   <C>        <C>          <C>
Michael J. Parrella    5,000,000 (1)      69.2%            $0.41        04/13/09        $1,289,234     $3,267,172
                         862,500 (3)      66.0% (3)         0.75        02/01/04           178,720        394,924
                         250,000 (4)     100.0% (4)         0.50        02/01/04            34,535         76,314
                          15,000 (5)      93.4% (5)         0.6875      02/01/04             2,849          6,296
                          15,000 (5)      93.4% (5)         0.6876      02/01/04             2,850          6,297
                         500,000 (5)      93.4% (5)         0.6563      02/01/04            90,662        200,339
                          15,000 (5)      93.4% (5)         0.6562      02/01/04             2,719          6,009
                          15,000 (5)      93.4% (5)         0.7187      02/01/04             2,978          6,582
                         139,500 (5)      93.4% (5)         0.75        02/01/04            28,906         63,875

Cy E. Hammond            150,000 (1)       2.1%             0.41        04/13/09            38,667         98,015
                          25,000 (3)       1.9% (3)         0.75        02/01/04             5,180         11,447

Paul D. Siomkos          150,000 (1)       2.1%             0.41        04/13/09            38,677         98,015

Irving M. Lebovics       250,000 (1)       3.5%             0.41        04/13/09            64,462        163,359

James A. McManus         250,000 (1)       3.5%             0.41        04/13/09            64,462        163,359
</TABLE>


(1)   Options to acquire  these shares were  granted  pursuant to the 1992 Plan.
      Vesting of such 1999 grants is as follows: 16% on the date of grant (April
      13, 1999);  12% on each of the first and second  anniversaries;  30% after
      the first and second  year of  profitability,  but in no case,  later than
      five years from the date of grant  (April 13,  2004).  These  options were
      granted with an exercise  price of $0.41 per share,  the fair market value
      of the Company's common stock on the date of grant.

(2)   Percentages  for the  grants  described  in (1) above  are based  upon the
      aggregate  total  granted  under  the 1992 Plan less  amounts  granted  to
      consultants and non-employee directors (i.e., directors other than Messrs.
      Haft  and  Parrella)  and  amounts  attributable  to  replacement  grants.
      Percentages  for grants  attributable  to the  re-granting  of options and
      warrants which would have otherwise  expired in 1999 are determined  based
      upon the aggregate total re-granted under the applicable plan less amounts
      granted to non-employee directors and consultants.

(3)   Represents  replacement  grants of  warrants.  These  warrants are vested.
      Expiration dates for such warrants to purchase common stock of the Company
      were extended five years from the date re-granted. The expiration date for
      such warrants had  previously  been  extended for an additional  two years
      from the original  expiration  dates in 1997.  The exercise  price of such
      warrants was not revised from the original exercise price and exceeded the
      fair market value of the stock on the date re-granted.

(4)   Represents  replacement  options  under  the 1987 Plan.  These options are
      vested.

(5)   Represents  replacement  grants under the 1992 Plan.  Expiration dates for
      re-granted  options were extended to expiration  dates equal to the lesser
      of five years  from the date  re-granted  or ten years  from the  original
      grant date.  These  options are vested.  In the  aggregate,  these options
      represent 93.4% of the options re-granted under the 1992 Plan.

(6)   The dollar amounts on these columns are the result of  calculations of the
      respective exercise prices at the assumed 5% and 10% rates of appreciation
      compounded  annually through the applicable  expiration date. Actual gains
      realized,  if any, on stock option exercises and common stock holdings are
      dependent  on the future  performance  of the  Company's  common stock and
      overall market conditions.


<PAGE>

                1999 Aggregated Option and Warrant Exercises and
                   December 31, 1999 Option and Warrant Values

     The  following  table sets forth  certain  information  with respect to the
exercise of options and warrants to purchase common stock during the fiscal year
ended December 31, 1999, and the  unexercised  options and warrants held and the
value thereof at that date, by each of the Named Executive Officers.

<TABLE>
<CAPTION>
                                                                                          Value of Unexercised
                                                 Number of Shares Underlying              In-the-Money Options
                    Number of                    Unexercised Options and                  and Warrants at
                    Shares                       Warrants at December 31, 1999            December 31, 1999
                    Acquired on    Value      -----------------------------------     ---------------------------
  Name              Exercise (#)   Realized   Exercisable (#)   Unexercisable (#)     Exercisable   Unexercisable
-------             ------------   --------   ---------------   -----------------     -----------   -------------
<S>                          <C>   <C>          <C>               <C>                   <C>            <C>
Michael J. Parrella          -     $     -      7,037,000         8,200,000             $    -         $    -

Cy E. Hammond                -           -        518,718           276,000                  -              -

Paul D. Siomkos              -           -        274,000           376,000                  -              -

Irving M. Lebovics           -           -        440,000           310,000                  -              -

James A. McManus             -           -        100,000           150,000                  -              -
</TABLE>

                        10-Year Option/Warrant Repricings

     The following table  summarizes for the Named Executive  Officers the stock
options and warrants which have been repriced  during the ten-year period ending
December 31, 1999.

     From time to time,  grantees  forfeit  options and warrants and the Company
issues  replacement  grants for such options and warrants  that would  otherwise
expire.  In 1999,  the Board of Directors  re-granted  such options and warrants
that would have otherwise expired in 1999 to applicable employees and directors.
All of such  options  and  warrants  were  fully  vested.  The new  term for the
replacement  options  was the lesser of 5 years from the date  re-granted  or 10
years from the original grant date.  Warrants were re-granted for 5 years.  Such
replacement  options and warrants  were granted at the original  exercise  price
that in every case exceeded the fair market price of the Company's  common stock
of $0.24 on February 1, 1999, the date of the new grant.

<TABLE>
<CAPTION>
                                 Number of      Market                                            Length of
                                 Securities     Price of         Exercise                         Original
                                 Underlying     Stock at         Price                            Option Term
                                 Options/       Time of          at time of                       Remaining at
                                 Warrants       Repricing        Repricing          New           Date of
                                 Repriced or    or Amend-        or Amend-          Exercise      Repricing or
     Name              Date      Amended(#)     ment ($)         ment ($)           Price ($)     Amendment
     ----              ----      -----------    ---------        ----------         ---------     ------------
<S>                    <C>         <C>          <C>              <C>                <C>           <C>
Michael J. Parrella    2/1/99      862,500      $0.24            $0.75              $0.75         0 years
                       2/1/99      250,000      $0.24            $0.50              $0.50         0 years
                       2/1/99       15,000      $0.24            $0.6875            $0.6875       0 years
                       2/1/99       15,000      $0.24            $0.6876            $0.6876       0 years
                       2/1/99      500,000      $0.24            $0.6563            $0.6563       0 years
                       2/1/99       15,000      $0.24            $0.6562            $0.6562       0 years
                       2/1/99       15,000      $0.24            $0.7187            $0.7187       0 years
                       2/1/99      139,500      $0.24            $0.75              $0.75         0 years
                      12/4/98    6,000,000      $0.3125          $1.0625            $0.3125       9 years
                      1/22/97      862,500      $0.50            $0.75              $0.75         0 years
                      1/22/97      250,000      $0.50            $0.50              $0.50         0 years

Cy E. Hammond          2/1/99       25,000      $0.24            $0.75              $0.75         0 years
                      12/4/98      250,000      $0.3125          $1.0313            $0.3125       9 years
                      1/22/97       25,000      $0.50            $0.75              $0.75         0 years

Paul D. Siomkos       12/4/98      500,000      $0.3125          $0.7813            $0.3125       9 years

Irving M. Lebovics    12/4/98      300,000      $0.3125          $1.0313            $0.3125       9 years
</TABLE>
<PAGE>

C.    Compensation Arrangements with Certain Officers and Directors

      Mr. Parrella's  incentive bonus is equal to 1% of the cash received by the
Company upon the  execution of  transactions  with  unaffiliated  parties.  Such
arrangement  has been in effect  since  the  initial  award by the  Compensation
Committee on February 1, 1996.

      In February  1998, the Company  entered into an employment  agreement with
Paul Siomkos, its then new Senior Vice President of Operations. The term of this
employment agreement is four years. Such agreement provides for a base salary of
$150,000 and that the amount of any incentive bonus be at the sole discretion of
the Company. Mr. Siomkos receives an automobile allowance of $1,000 per month.

      In March 1999,  the Company hired James McManus as the President and Chief
Executive  Officer of the Company's  subsidiary,  DistributedMedia.com,  Inc. In
conjunction  therewith,  the Company  entered into a letter of employment  which
provides for a base annual  salary of $120,000,  annual 5% increases of his base
salary, a guaranteed first year bonus of $70,000 and $50 per site installed with
DMC's DBSS (digital  broadcasting station system) during Mr. McManus' first year
of employment.

D.    Compensation Committee Interlocks and Insider Participation

      During the fiscal year ended  December  31,  1999,  John  McCloy,  Stephen
Carlquist and Sam Oolie served as members of the  Compensation  Committee of the
Company's Board of Directors.  Each of Messrs. McCloy,  Carlquist and Oolie also
served as members of the Board of Directors of NCT Audio since their  respective
appointments  in 1997.  Mr.  Carlquist  resigned  as director of the Company and
director of NCT Audio on  September  23,  1999.  Prior to his  resignation,  Mr.
Carlquist was Chairman of the Compensation Committee.

      The Company and QSI entered into nine  agreements  from 1993 to 1997.  The
Company's  relationship  with QSI was  terminated in fiscal 1999. See Item 12. -
"Certain Relationships and Related Transactions" for further information.

      On January 26, 1999, Carole Salkind,  an accredited investor and spouse of
Mort  Salkind,  a director  of the Company  who  resigned  on January 19,  1999,
subscribed and agreed to purchase secured convertible notes of the Company in an
aggregate  principal  amount of $4.0 million.  During  fiscal 1999,  the Company
received an  aggregate  of $3.0  million  proceeds  for the secured  convertible
notes. The Company received the remaining $1.0 million  installment on March 27,
2000.  See Item 12. -  "Certain  Relationships  and  Related  Transactions"  for
further information.

E.    Board Compensation Committee Report on Executive Compensation

      Mr. Haft served as Chairman of the Company's Board of Directors since July
17, 1996. He also has served as Chairman of the Executive Committee of the Board
of Directors since July 1995. From November 1994 through July 1995, Mr. Haft was
Chief  Executive  Officer  of  the  Company.   Mr.  Haft  continues  to  receive
compensation from the Company. The total compensation paid by the Company to Mr.
Haft in 1999, 1998 and 1997 was $85,500  ($12,500 of which was paid in shares of
common stock of the Company in lieu of cash), $96,000 and $96,000, respectively.
At the June 24,  1999  meeting  of the  Board of  Directors,  Mr.  Haft's  total
compensation was reduced to an annual rate of $75,000 effective July 1, 1999. On
February 1, 1999, Mr. Haft was re-granted a warrant to acquire 218,500 shares of
common stock of the Company at an exercise price of $0.75.  In addition,  he was
re-granted  options under the Directors' Plan to acquire an aggregate of 538,500
shares  of common  stock as  follows:  90,000  shares  at an  exercise  price of
$0.6875;  45,000  shares at an exercise  price of $0.6562;  45,000  shares at an
exercise  price of $0.7187;  and 358,500  shares at an exercise  price of $0.75.
These warrants and options are fully vested and expire  February 1, 2004.  These
replacement  grants  were all at  exercise  prices in excess of the fair  market
value on the date re-granted.  On April 13, 1999, Mr. Haft was granted an option
under the 1992 Plan to acquire  100,000  shares of common  stock at an  exercise
price of $0.41 per share,  the fair market value of the stock on the grant date.
The vesting  requirements are as follows: 40% immediately and 30% on each of the
first and second  anniversaries  of the date of grant.  These options  expire on
April 13, 2009.

      Mr.  Parrella has served as the Company's  Chief  Executive  Officer since
June 19, 1997 and has served as its President  since July 1995.  Mr.  Parrella's
base salary for 1999 was  continued at the rate of $120,000 per annum,  the same
as his base salary in 1998 and 1997.  Mr.  Parrella  also is eligible for a cash
incentive  bonus.  As previously  reported,  in May 1995, in  recognition of the
efforts of Mr.  Parrella  under the  difficult  conditions  the Company was then
facing and in  recognition  of the  importance of his continued  services to the
then ongoing restructuring  program, the Board of Directors awarded Mr. Parrella
a  cash  bonus  of 1% of  the  cash  to be  received  by the  Company  upon  the
establishment of certain  significant  business  relationships.  Such percentage
bonus was made contingent upon the execution of relevant  documentation or other
form of closing with regard to these  relationships.  Effective January 1, 1996,
this percentage bonus  arrangement was extended  indefinitely  until modified or
terminated by the  Company's  Board of Directors.  Under this  percentage  bonus
arrangement  during 1999,  Mr.  Parrella  was paid a bonus of $168,678.  Also in
1999, the Company paid Mr.  Parrella a $22,008 annual  automobile  allowance and
the Company  paid the $5,918  annual  premium for a $2.0 million  personal  life
insurance policy on his behalf.


<PAGE>

      Certain of Mr. Parrella's options and warrants which would have expired in
1999 were  re-granted  to him on  February  1, 1999 as  follows:  a warrant  for
862,500 shares at an exercise  price of $0.75 per share and  expiration  date of
February 1, 2004,  an option  under the 1987 Plan to acquire  250,000  shares of
common  stock at $0.50 per share and  expiration  date of  February  1, 2004 and
various options under the 1992 Plan aggregating 699,500 shares at prices ranging
from $0.66562 to $0.75 with  expiration  date of February 1, 2004.  The exercise
price of all of Mr. Parrella's replacement grants exceeded the fair market value
of the stock on the date of the new grants.  On April 13, 1999, Mr. Parrella was
granted  an  option  under  the 1992 Plan to  purchase  5,000,000  shares of the
Company's  common  stock.  The  exercise  price is $0.41 per share which was the
closing bid price of the Company's  common stock on April 13, 1999,  the date of
grant. Vesting  requirements are as follows: as to 800,000 shares,  immediately;
as to 600,000 shares,  April 13, 2000; as to another  600,000 shares,  April 13,
2001; as to 1,500,000 shares,  after the first year of profitability;  as to the
remaining 1,500,000 shares,  after the second year of profitability.  Regardless
of the vesting requirements, the options become exercisable after five years, or
after April 13, 2004.

      The base salary of Mr. Hammond, as Senior Vice President,  Chief Financial
Officer,  Treasurer and Assistant  Secretary,  was $94,000 for 1999, the same as
his salary in 1998 and 1997. On April 13, 1999,  Mr.  Hammond was elected to the
additional  offices of Treasurer  and  Assistant  Secretary  of the Company.  In
recognition of Mr.  Hammond's  efforts in connection with the Company's  private
placements of convertible  preferred stock,  generating other cash resources for
the Company and other  accomplishments,  Mr. Hammond was awarded a cash bonus of
$92,941 in 1999.  Also in 1999,  the Company paid Mr.  Hammond a $12,000  annual
automobile allowance.  On February 1, 1999, a warrant for the purchase of 25,000
shares of common stock which had an expiration date in 1999, was re-granted with
an  expiration  date of  February 1, 2004 at an  exercise  price of $0.75.  Such
exercise price exceeded the fair market value of the common stock on the date of
the  replacement  grant. On April 13, 1999, Mr. Hammond was granted an option to
acquire  150,000  shares of common stock of the Company at an exercise  price of
$0.41  per  share,  the fair  market  value on the date of  grant.  The  vesting
requirements  are as  follows:  16%  immediately,  12% on each of the  first and
second  anniversaries  of the date of  grant,  30%  after  each of the first and
second  years of  profitability  of the  Company,  but in any case,  all options
become exercisable after the fifth anniversary.

      The base salary of Mr. Siomkos, as Senior Vice President,  Operations, was
$150,000. In addition, Mr. Siomkos was paid a $12,000 automobile allowance.  Mr.
Siomkos was granted an option to acquire  150,000  shares of common stock of the
Company at an exercise  price of $0.41 per share,  the fair market  value on the
date of grant. The vesting requirements are as follows: 16% immediately,  12% on
each of the first and second  anniversaries of the date of grant, 30% after each
of the first and second years of profitability of the Company,  but in any case,
all options become exercisable after the fifth anniversary.

      Mr.  Lebovics  joined the  Company  in  February  1998 as Vice  President,
Worldwide  Sales,  at a base salary of $95,000.  In addition to the salary,  Mr.
Lebovics received a non-refundable  draw of $25,000 per annum. On July 15, 1998,
Mr. Lebovics' base salary was increased to $120,000 and the non-refundable  draw
was also  increased  to $30,000 per annum.  Mr.  Lebovics was promoted to Senior
Vice President, Global Sales in January 1999. Mr. Lebovics was granted an option
to acquire 250,000 shares of common stock of the Company at an exercise price of
$0.41  per  share,  the fair  market  value on the date of  grant.  The  vesting
requirements  are as  follows:  16%  immediately,  12% on each of the  first and
second  anniversaries  of the date of  grant,  30%  after  each of the first and
second  years of  profitability  of the  Company,  but in any case,  all options
become exercisable after the fifth anniversary.

      The base salary and guaranteed first year bonus of Mr. McManus,  President
and Chief  Executive  Officer of DMC, were  established at $120,000 and $70,000,
respectively.  Mr.  McManus was granted an option to acquire  250,000  shares of
common  stock of the Company at an exercise  price of $0.41 per share,  the fair
market value on the date of grant. The vesting  requirements are as follows: 40%
immediately and 30% on each of the first and second anniversaries of the date of
grant.

      Because of the  Company's  uncertain  business  prospects and limited cash
resources,  in determining the appropriate  levels of compensation for the Chief
Executive Officer and the Named Executive Officers,  the Compensation  Committee
did not deem it relevant or useful to consider  the  compensation  practices  of
other  companies  having more  certain  prospects  and greater  cash  resources.
Rather,  the  Compensation  Committee took into  consideration  the contribution
being made to the Company's development efforts by these officers;  the absence,
in  certain  instances,  of any  material  increase  in  salary  or  other  cash
compensation  for any of the past several  years;  the importance of the Company
continuing to receive their  services and the benefit of their  knowledge of the
Company's technologies;  and the Company's ability to provide them with adequate
levels of remuneration either in cash or in securities.  Accordingly,  it is the
opinion of the Committee  that the  above-described  rates of  compensation  are
reasonable in light of these factors and the financial condition of the Company.

                                          THE COMPENSATION COMMITTEE


                                          By:   /s/ SAM OOLIE
                                                /s/ JOHN MCCLOY
<PAGE>



      F.    Performance Graph

      Note:  The stock  price  performance  shown  on  the  graph  below  is not
necessarily indicative of future price performance.

                                 NCT Group, Inc.

                              Stock Performance (1)

                                [GRAPHIC OMITTED]

<TABLE>
<CAPTION>


                               12/31/94   12/31/95   12/31/96   12/31/97   12/31/98   12/31/99
                               --------   --------   --------   --------   --------   --------
<S>                              <C>         <C>        <C>       <C>         <C>        <C>
     NCT                         100         83         54        150         37         18

     NASDAQ
     Composite Index             100        141        174        213        300        546

     NASDAQ
     Electronic Component
     Stock Index (2)             100        166        286        300        464        910
</TABLE>

(1)  Assumes an investment of $100.00 in the Company's  common stock and in each
     index on December 31, 1994.

(2)  The Company  has  selected  the NASDAQ  Electronic  Components  Stock Index
     composed of companies in the electronics  components industry listed on the
     NASDAQ  National  Market  System.  Because  the  Company  knows of no other
     publicly owned company whose business  consists  solely or primarily of the
     development, production and sale of systems for the cancellation or control
     of noise and vibration by electronic  means and other  applications  of the
     Company's  technology,  it  is  unable  to  identify  a  peer  group  or an
     appropriate  published  industry or line of  business  index other than the
     NASDAQ Electronics Components Stock Index.


<PAGE>


ITEM 11.    Security Ownership of Certain Beneficial Owners
            and Management

      The  following  table  sets  forth,  as of  March  31,  2000,  information
concerning the shares of common stock  beneficially owned by each person who, to
the  knowledge  of the  Company,  is (1) the  holder of 5% or more of the common
stock of the Company,  (2) each person who presently serves as a director of the
Company, (3) the five most highly compensated  executive officers of the Company
(including the Company's Chief  Executive  Officer) in the last fiscal year, and
(4) all executive  officers and  directors of the Company as a group.  Except as
otherwise noted, each beneficial owner has sole investment and voting power with
respect to the listed shares.

<TABLE>
<CAPTION>
                                       Amount and
                                       Nature of             Approximate
                                       Beneficial            Percentage
      Name of Beneficial Owner         Ownership (1)         Of Class (1)
      -------------------------------  --------------        ------------
<S>                                        <C>         <C>          <C>
      Michael J. Parrella                  7,645,888   (2)          2.6%
      Jay M. Haft                          1,982,681   (3)             *
      John J. McCloy                       2,531,998   (4)             *
      Sam Oolie                              999,813   (5)             *
      Cy E. Hammond                          586,718   (6)             *
      Paul D. Siomkos                        417,000   (7)             *
      Irving M. Lebovics                   1,160,517   (8)             *
      James A. McManus                       190,000   (9)             *
      All Executive Officers and          17,094,165  (10)          5.8%
       Directors as a
       Group (10 persons)
      Carole Salkind                      33,934,805  (11)         11.1%
</TABLE>

  * Less than one percent.

(1)   Assumes  the  exercise  of  currently  exercisable  options or warrants to
      purchase  shares of common stock.  The  percentage  of class  ownership is
      calculated  separately  for each person based on the  assumption  that the
      person  listed  on the  table  has  exercised  all  options  and  warrants
      currently  exercisable by that person, but that no other holder of options
      or warrants has exercised such options or warrants.

(2)   Includes   862,500   shares   issuable  upon  the  exercise  of  currently
      exercisable  warrants,  6,774,500  shares  issuable  upon the  exercise of
      currently  exercisable  options  and 8,888  shares held in custody for Mr.
      Parrella's dependent children.

(3)   Includes   218,500   shares   issuable  upon  the  exercise  of  currently
      exercisable  warrants,  10,000  shares from a stock  award  granted by the
      Company and  1,653,500  shares  issuable  upon the  exercise of  currently
      exercisable options.

(4)   Includes   862,500   shares   issuable  upon  the  exercise  of  currently
      exercisable  warrants,  5,000  shares  from a stock  award  granted by the
      Company,   1,085,000  shares  issuable  upon  the  exercise  of  currently
      exercisable  options  and  300,000  shares  held by the John J.  McCloy II
      Family Trust for which the named person's spouse serves as trustee, shares
      as to which Mr. McCloy has no voting or investment power.

(5)   Includes 25,000 shares from a stock award granted by the Company,  660,000
      shares issuable upon the exercise of currently exercisable options, 75,000
      shares owned by the named  person's  spouse,  as to which Mr. Oolie has no
      voting or investment power, 20,000 shares owned by Oolie Enterprises,  and
      44,313 shares held by the Oolie Family Support Foundation.

(6)   Includes 25,000 shares issuable upon the exercise of currently exercisable
      warrants  and 561,718  shares  issuable  upon the  exercise  of  currently
      exercisable options.

(7)   Includes   417,000   shares   issuable  upon  the  exercise  of  currently
      exercisable  options. In February 2000, Mr. Siomkos sold 100,000 shares of
      the Company's  common stock that had been granted to him by the Company as
      a stock incentive award upon his employment in 1998.

(8)   Includes   570,000   shares   issuable  upon  the  exercise  of  currently
      exercisable  options and 590,517  shares  owned  jointly  with his spouse.
      Irving  Lebovics is married to Irene  Lebovics who is also employed by the
      Company and serves as its President and  Secretary.  Ms.  Lebovics holds a
      warrant  to  acquire  201,250  shares  and  various  options to acquire an
      aggregate of 1,641,300 shares of common stock of the Company, shares as to
      which Mr. Lebovics disclaims beneficial ownership.

(9)   Includes   175,000   shares   issuable  upon  the  exercise  of  currently
      exercisable  options and 10,000 shares owned by the named person's spouse,
      as to which Mr. McManus has no voting or investment power.


<PAGE>

(10)  Includes 2,169,750 shares issuable to 3 directors and 2 executive officers
      of the  Company  upon the  exercise  of  currently  exercisable  warrants,
      13,275,018  shares  issuable to 10 persons  upon the exercise of currently
      exercisable  options,  and 40,000  shares from stock awards  issued by the
      Company to 3 directors.  Excludes options to acquire 9,399,000 shares from
      the Company which are not  presently  exercisable  but become  exercisable
      over time by the 10 executive  officers and  directors of the Company as a
      group.

(11)  Carole Salkind's address is 801 Harmon Cove Towers,  Secaucus,  New Jersey
      07094.   Includes  23,529,412  shares  issuable  upon  the  conversion  of
      convertible  secured notes  calculated at a conversion  price of $0.17 per
      share on the aggregate of four million dollars ($4,000,000) of convertible
      secured notes outstanding.  Such beneficial  ownership indicated herein is
      based on information contained in Form 13D/A filed by Ms. Salkind with the
      Securities  and  Exchange  Commission  on April 3, 2000.  Excludes  shares
      beneficially  owned by Morton Salkind,  Ms. Salkind's husband and a former
      director  of the  Company,  as to which she has no  voting  or  investment
      power.


ITEM 12.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

A.    Transactions with Management and Certain Relationships

      Between 1993 and 1994, the Company entered into five agreements with Quiet
Power Systems, Inc. ("QSI").  Environmental  Research Information,  Inc. ("ERI")
owns 33% of QSI, and Jay M. Haft,  former  Chairman of the Board of Directors of
the  Company,  owns  another 2% of QSI.  Michael J.  Parrella,  Chief  Executive
Officer of the Company,  owns 12% of the  outstanding  capital of ERI and shares
investment control over an additional 24% of its outstanding  capital.  In March
1995, the Company entered into a master  agreement with QSI which granted QSI an
exclusive  worldwide  license to market,  sell and distribute  various  quieting
products in the utility  industry.  Subsequently,  the Company and QSI  executed
four letter agreements,  primarily revising payment terms. On December 24, 1999,
the Company  executed a final  agreement with QSI in which the Company agreed to
write-off $239,000 of indebtedness owed by QSI in exchange for the return by QSI
to the  Company  of its  exclusive  license  to use NCT  technology  in  various
quieting  products in the  utility  industry.  Such  amount,  originally  due on
January 1, 1998, had been fully reserved by the Company.

B.    Indebtedness of Management

      On January 26, 1999, Carole Salkind,  an accredited investor and spouse of
 a former  director of the Company,  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 the Company  received the proceeds on January 28, 1999.
 The Note  matures on January 25,  2001 and earns  interest at the prime rate as
 published  from time to time in The Wall  Street  Journal  from its issue  date
 until the Note becomes due and payable. The Holder has 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,  of the Note and any future  notes,  is 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 price for the common  stock on the  securities
 market on which  the  common  stock is being  traded  for five (5)  consecutive
 trading  days prior to the date of  conversion;  or (iii) the fixed  conversion
 price of $0.17.  In no event will the  conversion  price be less than $0.12 per
 share.  The Holder  agreed to purchase the  remaining  $3.0  million  principal
 amount of the  secured  convertible  notes on or  before  April  15,  2000,  as
 extended. On various dates, the Holder purchased additional installments of the
 remaining $3.0 million principal amount of the secured convertible notes. As of
 March 31, 2000, the Company had received proceeds aggregating $4.0 million from
 the  Holder and had issued  secured  convertible  notes with the same terms and
 conditions of the Note described above.

C.    Compliance with Section 16(a) of the Exchange Act

      Section  16(a) of the  Securities  Exchange  Act of 1934,  as amended (the
"Exchange Act"), requires the Company's officers and directors,  and persons who
own more than 10% of a registered class of the Company's equity  securities,  to
file  reports of  ownership  and changes in ownership  with the  Securities  and
Exchange Commission.  Officers,  directors and greater than 10% shareholders are
required by regulations of the Securities and Exchange Commission to furnish the
Company  with  copies of all such  reports.  Based  solely on its  review of the
copies of such reports received by it, or written  representations  from certain
reporting  persons that no reports were required for those persons,  the Company
believes that all filing requirements applicable to its officers, directors, and
greater than 10% shareholders  were complied with during the period from January
1, 1999 to December 31, 1999.


<PAGE>

ITEM 13.    OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The  following  table sets  forth the  estimated  expenses  payable by the
registrant  with  respect  to  the  offering   described  in  this  registration
statement:

          Securities and Exchange Commission
              registration fee                     $ 7,412.14
          Legal Fees and expenses                   10,000.00*
          Accounting fees and expenses              10,000.00*
          Miscellaneous expenses                     2,587.86*
                                                  ------------
                                         Total     $30,000.00*
                                                  ============
* Estimated


ITEM 14.    INDEMNIFICATION OF DIRECTORS AND OFFICERS

          Article IX of the Registrant's  Certificate of Incorporation  provides
as follows:

      (a) Each person who was or is made a party or is  threatened  to be made a
          party to or is  involved in any action,  suit or  proceeding,  whether
          civil,  criminal,   administrative  or  investigative  (hereinafter  a
          "proceeding"),  by reason  of the fact that he or she,  or a person of
          whom he or she is the legal  representative,  is or was a director  or
          officer, of the Corporation or is or was serving at the request of the
          Corporation  as a  director,  officer,  employee  or agent of  another
          corporation  or  of a  partnership,  joint  venture,  trust  or  other
          enterprise,  including service with respect to employee benefit plans,
          whether the basis of such  proceeding is alleged action in an official
          capacity  as a  director,  officer,  employee or agent or in any other
          capacity  while  serving as a  director,  officer,  employee or agent,
          shall be  indemnified  and held  harmless  by the  Corporation  to the
          fullest extent authorized by the Delaware General  Corporation Law, as
          the same exists or may  hereafter be amended  (but, in the case of any
          such  amendment  only to the extent  that such  amendment  permits the
          Corporation to provide  broader  indemnification  rights than said law
          permitted the Corporation to provide prior to such amendment), against
          all expense, liability and loss (including attorneys' fees, judgments,
          fines,  ERISA excise taxes or penalties and amounts paid or to be paid
          in  settlement)  reasonably  incurred  or  suffered  by such person in
          connection therewith and such  indemnification  shall continue as to a
          person who has ceased to be a director, officer, employee or agent and
          shall  inure  to  the  benefit  of his or  her  heirs,  executors  and
          administrators;   provided,  however,  that,  except  as  provided  in
          paragraph (b) hereof,  the Corporation shall indemnify any such person
          seeking  indemnification  in  connection  with a  proceeding  (or part
          thereof)  initiated  by such person only if such  proceeding  (or part
          thereof) was authorized by the Board of Directors of the  Corporation.
          The right to  indemnification  conferred  in this  Section  shall be a
          contract  right  and  shall  include  the  right  to be  paid  by  the
          Corporation the expenses  incurred in defending any such proceeding in
          advance of its final  disposition;  provided,  however,  that,  if the
          Delaware  General  Corporation  Law  requires,  the  payment  of  such
          expenses incurred by a director or officer in his or her capacity as a
          director or officer  (and not in any other  capacity in which  service
          was or is  rendered  by such  person  while  a  director  or  officer,
          including, without limitation, service to an employee benefit plan) in
          advance of the final  disposition of a proceeding,  shall be made only
          upon delivery to the Corporation of an undertaking, by or on behalf of
          such director or officer, to repay all amounts so advanced if it shall
          ultimately be determined that such director or officer is not entitled
          to be  indemnified  under this Section or otherwise.  The  Corporation
          may, by action of its Board of Directors,  provide  indemnification to
          employees and agents of the Corporation with the same scope and effect
          as the foregoing indemnification of directors and officers.

      (b) If a claim under  paragraph (a) of this Section is not paid in full by
          the  Corporation  within  thirty  days after a written  claim has been
          received by the  Corporation,  the claimant may at any time thereafter
          bring suit against the Corporation to recover the unpaid amount of the
          claim and, if  successful in whole or in part,  the claimant  shall be
          entitled to be paid also the  expense of  prosecuting  such claim.  It
          shall be a defense to any such action (other than an action brought to
          enforce a claim for expenses  incurred in defending any  proceeding in
          advance of its final  disposition where the required  undertaking,  if
          any is  required,  has  been  tendered  to the  Corporation)  that the
          claimant  has  not  met  the   standards  of  conduct  which  make  it
          permissible  under  the  Delaware  General  Corporation  Law  for  the
          Corporation to indemnify the claimant for the amount claimed,  but the
          burden of proving such defense  shall be on the  Corporation.  Neither
          the  failure of the  Corporation  (including  its Board of  Directors,
          independent  legal  counsel,  or  its  stockholders)  to  have  made a
          determination   prior  to  the   commencement   of  such  action  that
          indemnification of the claimant is proper in the circumstances because
          he or she has met the applicable  standard of conduct set forth in the
          Delaware General  Corporation Law, nor an actual  determination by the
          Corporation  (including  its  Board of  Directors,  independent  legal
          counsel,  or its  stockholders)  that  the  claimant  has not met such
          applicable  standard of  conduct,  shall be a defense to the action or
          create a  presumption  that the  claimant  has not met the  applicable
          standard of conduct.

      (c) The right to  indemnification  and the payment of expenses incurred in
          defending a proceeding in advance of its final  disposition  conferred
          in this  Section  shall not be exclusive of any right which any person
          may have or  hereafter  acquire  under any  statute,  provision of the
          Certificate of Incorporation,  by-law, agreement, vote of stockholders
          or disinterested directors or otherwise.

      (d) The Corporation  may maintain  insurance,  at its expense,  to protect
          itself and any director, officer, employee or agent of the Corporation
          or another  corporation,  partnership,  joint venture,  trust or other
          enterprise against any such expense, liability or loss, whether or not
          the Corporation  would have the power to indemnify such person against
          such expense, liability or loss under the Delaware General Corporation
          Law.


ITEM 15.    RECENT SALES OF UNREGISTERED SECURITIES

      See Item 7 - "Management's  Discussion and Analysis of Financial Condition
and Results of Operations - Liquidity and Capital  Resources"  for a description
of the Company's sales of unregistered securities during the year ended December
31, 1999 and the period ended March 31, 2000.


ITEM 16.    EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) (1) Financial  Statements.  The following financial  statements are filed as
part of this Registration Statement Form S-1.

Independent Auditors' Report

Consolidated Balance Sheets, as of December 31, 1998 and December 31, 1999

Consolidated   Statements  of   Operations   and   Consolidated   Statements  of
Comprehensive Loss, for the years ended December 31, 1997, 1998 and 1999

Consolidated  Statements of Stockholders'  Equity,  for the years ended December
31, 1997, 1998 and 1999

Consolidated  Statements of Cash Flows,  for the years ended  December 31, 1997,
1998 and 1999

Notes to Financial Statements

Condensed  Consolidated  Statements  of Operations  and  Condensed  Consolidated
Statements of Comprehensive  Loss, for the three months ended March 31, 1999 and
2000 (unaudited)

Condensed  Consolidated  Balance  Sheets,  as of December 31, 1999 and March 31,
2000 (unaudited)

Condensed  Consolidated  Statements  of Cash Flows,  for the three  months ended
March 31, 1999 and 2000 (unaudited)

Notes to Condensed Consolidated Financial Statements (unaudited)

(a)    (2)   Financial Statement Schedules.

Report of Independent Auditors with Respect to Schedule.

Schedule II.  Valuation and Qualifying Accounts.

Other financial statement schedules are omitted because the conditions requiring
their filing do not exist or the information required thereby is included in the
consolidated financial statements filed or notes thereto.

(a)   (3)   Exhibits.

The exhibits listed on the  accompanying  Index to Exhibits are filed as part of
this Registration Statement on Form S-1.


<PAGE>

                                 NCT Group, Inc.
                                Index to Exhibits
                                  Item 16(a)(3)

Exhibit

Number      Description of Exhibit

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

       3(a) Restated  Certificate of  Incorporation  of the Company filed in the
            Office  of the  Secretary  of State  of the  State  of  Delaware  on
            September 23, 1996, incorporated herein by reference to Exhibit 3(a)
            to the Company's Quarterly Report on Form 10-Q for the quarter ended
            September 30, 1996.

       3(b) Certificate   of   Amendment   of  the   Restated   Certificate   of
            Incorporation of the Company filed in the Office of the Secretary of
            State of the State of Delaware  on June 20,  1997,  incorporated  by
            reference to Exhibit 3(a) to the Company's  Quarterly Report on Form
            10-Q for the quarter ended June 30, 1997.

*      3(c) Certificate  of  Amendment  of  the  Restated  Certificate  of
            Incorporation of the Company filed in the Office of the Secretary of
            State of the State of Delaware on October 21, 1998.

       3(d) Certificate  of  Designations,  Preferences  and  Rights of Series C
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the Secretary of State of the State of Delaware on October 29, 1997,
            incorporated  by reference to Exhibit 3(c) to the  Company's  Annual
            Report on Form 10-K for the fiscal year ended December 31, 1997.

       3(e) Certificate  of  Increase  in the  Number of Shares in the  Series C
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the  Secretary  of State of the State of Delaware  on  November  14,
            1997,  incorporated  by reference  to Exhibit 3(d) to the  Company's
            Annual  Report on Form 10-K for the fiscal year ended  December  31,
            1997.

       3(f) Certificate  of  Designations,  Preferences  and  Rights of Series D
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the  Secretary  of State of the State of Delaware on July 24,  1998,
            incorporated by reference to Exhibit 4 of the Company's Registration
            Statement  on  Form  S-3   (Registration  No.  333-64967)  filed  on
            September  30, 1998,  as amended by Amendment No. 1 thereto filed on
            October 20, 1998.

       3(g) By-laws of the Company,  incorporated herein by reference to Exhibit
            3(b) to Amendment No. 1 to the Company's  Annual Report on Form 10-K
            for the fiscal year ended December 31, 1991.

       3(h) Certificate   of   Amendment   of  the   Restated   Certificate   of
            Incorporation of the Company filed in the Office of the Secretary of
            the  State of  Delaware  on July 29,  1999,  incorporated  herein by
            reference to Exhibit 3(h) to the Company's  Quarterly Report on Form
            10-Q for the period ended June 30, 1999.

       4(a) Warrant to purchase 125,000 shares of common stock of the Company at
            a  purchase  price of $.20 per share  issued to John J.  McCloy  II,
            incorporated  herein by reference to Exhibit 4(a) to Amendment No. 1
            to the  Company's  Annual  Report on Form 10-K for the  fiscal  year
            ended December 31, 1991.

       4(b) Warrant  #BW-1-R to purchase  862,500  shares of common stock of the
            Company  at a  purchase  price of $.75 per  share  issued to John J.
            McCloy II,  incorporated  herein by reference to Exhibit 4(b) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1996.

       4(c) Warrant  #BW-2-R to purchase  862,500  shares of common stock of the
            Company at a purchase  price of $.75 per share  issued to Michael J.
            Parrella,  incorporated  herein by  reference to Exhibit 4(c) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1996.

       4(d) Warrant  #BW-4-R to purchase  201,250  shares of common stock of the
            Company  at a  purchase  price of $.75  per  share  issued  to Irene
            Lebovics,  incorporated  herein by  reference to Exhibit 4(d) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1996.


<PAGE>

       4(e) Warrant  #BW-9-R and #BW-46-R to purchase  218,500  shares of common
            stock of the Company at a purchase price of $.75 per share issued to
            Jay M. Haft, incorporated herein by reference to Exhibit 4(e) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1996.

       4(f) Secretary's  Certificate  dated March 20, 1998, as to a two (2) year
            extension of the expiration dates of the Warrants described in 4(b),
            (c), (d) and (e) above,  incorporated herein by reference to Exhibit
            4(f) to the Company's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1997.

       4(g) Warrant Agreement, dated as of January 20, 1988, between the Company
            and American Stock Transfer Company,  as Warrant Agent,  relating to
            certain  warrants to purchase common stock of the Company at a price
            of $.40 per share issued to Sam Oolie,  Oolie  Enterprises,  John J.
            McCloy II, and Michael J. Parrella, incorporated herein by reference
            to Exhibit 4(g) to Amendment No. 1 to the Company's Annual Report on
            Form 10-K for the fiscal year ended December 31, 1991.

*      4(h) Certificate of Designations, Preferences and Rights of Series E
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the  Secretary  of State of the State of Delaware  on  December  24,
            1998.

       4(i) Certificate  of  Designations,  Preferences  and  Rights of Series F
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the Secretary of the State of Delaware on September 8, 1999.

       4(j) Certificate of Amendment of Certificate of Designations, Preferences
            and Rights of Series F  Convertible  Preferred  Stock of the Company
            filed in the Office of the  Secretary  of the State of  Delaware  on
            January 27, 2000.

       4(k) Certificate  of  Designations,  Preferences  and  Rights of Series G
            Convertible  Preferred  Stock of the Company  filed in the Office of
            the Secretary of the State of Delaware on March 6, 2000.

       4(l) Corrected  Certificate of  Designations,  Preferences  and Rights of
            Series G  Convertible  Preferred  Stock of the Company  filed in the
            Office of the Secretary of the State of Delaware on March 10, 2000.

       5    Opinion of Crowell & Moring LLP.

**   10(a)  1987 Incentive  Stock Option Plan,  incorporated herein by reference
            to Exhibit 10(b) to Amendment No. 1  on  Form  S-1  to the Company's
            Registration Statement on Form S-18 (Registration No. 33-19926).

**   10(b)  Stock Option Agreement, dated as of February 26, 1987, between
            the Company and John J. McCloy II,  incorporated herein by reference
            to Exhibit 10(b) to Amendment  No. 1 to the Company's  Annual Report
            on Form 10-K for the fiscal year ended December 31, 1991.

**   10(c)  Stock Option Agreement, dated as of February 26, 1987, between
            the  Company  and  Michael  J.  Parrella,   incorporated  herein  by
            reference  to  Exhibit  10(c) to  Amendment  No. 1 to the  Company's
            Annual  Report on Form 10-K for the fiscal year ended  December  31,
            1991.

**   10(d)  Stock Option Agreement, dated as of February 26, 1987, between
            the  Company  and Sam Oolie,  incorporated  herein by  reference  to
            Exhibit 10(d) to Amendment  No. 1 to the Company's  Annual Report on
            Form 10-K for the fiscal year ended December 31, 1991.

**   10(e)  Stock Option Agreement, dated as of June 17, 1987, between the
            Company and John J. McCloy II,  incorporated  herein by reference to
            Exhibit 10(f) to Amendment  No. 1 to the Company's  Annual Report on
            Form 10-K for the fiscal year ended December 31, 1991.

**   10(f)  Stock Option  Agreement,  dated as of March 29, 1990,  between
            the Company and Jay M. Haft,  incorporated  herein by  reference  to
            Exhibit 10(m) to Amendment  No. 1 to the Company's  Annual Report on
            Form 10-K for the fiscal year ended December 31, 1991.

     10(g)  Lease,  dated  December 20, 1991,  between West Nursery Land Holding
            Limited  Partnership ("West Nursery") and the Company, as amended by
            a letter  amendment,  dated December 20, 1991,  between West Nursery
            and the Company,  incorporated  herein by reference to Exhibit 10(u)
            to Amendment No. 1 to the  Company's  Annual Report on Form 10-K for
            the fiscal year ended December 31, 1991.

     10(h)  Lease,  dated  February  26,  1991,  between  West  Nursery  and the
            Company, as amended by a letter amendment,  dated February 26, 1991,
            between  West  Nursery  and  the  Company,  incorporated  herein  by
            reference  to  Exhibit  10(v) to  Amendment  No. 1 to the  Company's
            Annual  Report on Form 10-K for the fiscal year ended  December  31,
            1991.


<PAGE>

     10(i)  Lease (undated), between West Nursery and the Company, as amended by
            a letter amendment,  dated April 23, 1990,  between West Nursery and
            the Company,  incorporated  herein by reference to Exhibit  10(w) to
            Amendment No. 1 to the Company's  Annual Report on Form 10-K for the
            fiscal year ended December 31, 1991;

     10(j)  Agreement, dated March 4, 1991, between West Nursery and the Company
            as amended by the First  Amendment of Agreement,  dated December 20,
            1991, between West Nursery and the Company,  incorporated  herein by
            reference  to  Exhibit  10(x) to  Amendment  No. 1 to the  Company's
            Annual  Report on Form 10-K for the fiscal year ended  December  31,
            1991.

     10(k)  Patent Assignment Agreement, dated as of June 21, 1989, among George
            B.B. Chaplin, Sound Alternators Limited,  the Company, Active  Noise
            and Vibration Technologies,  Inc. and  Chaplin  Patents Holding Co.,
            Inc., incorporated  herein by reference  to Exhibit 10(aa) to Amend-
            ment No. 2  on Form  S-1 to  the  Company's  Registration  Statement
            on Form  S-18 (Registration No. 33-19926).

     10(l)  Joint  Venture and  Partnership  Agreement,  dated as of November 8,
            1989, among the Company, Walker Manufacturing Company, a division of
            Tenneco,  Walker Electronic  Mufflers,  Inc. and NCT Muffler,  Inc.,
            incorporated  herein by reference to Exhibit (c)(1) to the Company's
            Current  Report on Form 8-K,  dated  November 8, 1989, as amended on
            Form 8, dated January 24, 1990.

  10(l)(1) Letter  Agreement  between  Tenneco  Automotive,  a  division  of
            Tennessee Gas Pipeline  Company,  and the Company dated November 22,
            1993,  incorporated  herein by  reference  to  Exhibit  10(a) to the
            Company's Current Report on Form 8-K dated November 22, 1993.

   10(l)(2) Stock Purchase Agreement between Tenneco Automotive, a division of
            Tennessee Gas Pipeline  Company,  and the Company dated December 14,
            1993,  incorporated  herein by  reference  to  Exhibit  10(b) to the
            Company's Current Report on Form 8-K dated November 24, 1993.

 10(l)(3) Transfer Agreement among Walker  Manufacturing  Company a division
          of Tennessee Gas Pipeline Company,  Walker Electronic Mufflers,  Inc.,
          the Company, NCT Muffler,  Inc., Chaplin Patents Holding Co., Inc. and
          Walker  Noise  Cancellation  Technologies  dated  November  15,  1995,
          incorporated  herein by reference to Exhibit 10(l)(3) to the Company's
          Annual  Report on Form 10-K for the  fiscal  year ended  December  31,
          1995. ***

 10(l)(4) License  Agreement  between  Chaplin Patents Holding Co., Inc. and
          Walker Electronic Mufflers, Inc. dated November 15, 1995, incorporated
          herein by reference to Exhibit 10(l)(4) to the Company's Annual Report
          on Form 10-K for the fiscal year ended December 31, 1995. ***

10(l)(5)  License  Agreement  between  the  Company  and Walker  Electronic
          Mufflers,  Inc.  dated  November  15,  1995,  incorporated  herein  by
          reference to Exhibit  10(l)(5) to the Company's  Annual Report on Form
          10-K for the fiscal year ended December 31, 1995. ***

10(l)(6)  Support,   Research  and   Development   Agreement  among  Walker
          Electronic Mufflers,  Inc., the Company, NCT Muffler, Inc. and Chaplin
          Patents Holding Co., Inc. dated November 15, 1995, incorporated herein
          by reference to Exhibit  10(l)(6) to the  Company's  Annual  Report on
          Form 10-K for the fiscal year ended December 31, 1995. ***

 10(l)(7) Mutual Limited Release by (i) the Company,  NCT Muffler,  Inc. and
          Chaplin  Patent  Holding  Co.,  Inc. and (ii)  Tennessee  Gas Pipeline
          Company and Walker Electronic Mufflers,  Inc. dated November 15, 1995,
          incorporated  herein by reference to Exhibit 10(l)(7) to the Company's
          Annual  Report on Form 10-K for the  fiscal  year ended  December  31,
          1995. ***

    10(m) Technical  Assistance  and License  Agreement,  dated March 25,  1991,
          among the Company,  Foster Electric Co., Ltd. and Foster/NCT  Headsets
          International Ltd., incorporated herein by reference to Exhibit 10(nn)
          to Amendment No. 1 to the Company's Annual Report on Form 10-K for the
          fiscal year ended December 31, 1991.***

10(m)(1)  Amendment,  dated April 16,  1991,  to Technical  Assistance  and
          License  Agreement,  dated March 25, 1991,  among the Company,  Foster
          Electric  Co.,  Ltd.  and  Foster/NCT  Headsets   International  Ltd.,
          incorporated herein by reference to Exhibit 10(nn)(1) to Amendment No.
          5 to the  Company's  Annual  Report on Form 10-K for the  fiscal  year
          ended December 31, 1991.

 10(m)(2) Letter Agreement between Foster Electric Co., Ltd. and the Company
          dated November 22, 1993,  incorporated  herein by reference to Exhibit
          10(b) to the Company's  Current  Report on Form 8-K dated November 22,
          1993.


<PAGE>

 10(m)(3) Letter  agreement  among Foster  Electric  Co.,  Ltd.,  Foster NCT
          Headsets  International,  Ltd.  and the Company  dated July 28,  1995,
          incorporated  herein by  reference to Exhibit  10(a) of the  Company's
          Quarterly Report on Form 10-Q for the quarter ended June 30, 1995.

  10(n)   Joint Development Cooperation Agreement,  dated June 28, 1991, between
          AB  Electrolux  and the Company,  incorporated  herein by reference to
          Exhibit  10(oo) to Amendment No. 3 to the  Company's  Annual Report on
          Form 10-K for the fiscal year ended December 31, 1991.***

  10(n)(1)  Amendments to the Joint Development  Cooperation Agreement,  dated
            June 28, 1991, between AB Electrolux and the Company as set forth in
            the First  Amendment  to Joint  Development  Cooperation  Agreement,
            dated  September  1, 1993,  between AB  Electrolux  and the Company,
            incorporated   herein  by  reference  to  Exhibit  10(z)(1)  to  the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1994.***

  10(n)(2)  Second Amendment to Joint Development Cooperation Agreement, dated
            January,  1994 between AB Electrolux  and the Company,  incorporated
            herein by reference to the Exhibit  10(z)(2) to the Company's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1994.

  10(o)   Letter  Agreement,  dated  March 19,  1992,  between  Siemens  Medical
          Systems,  Inc. and NCT Medical Systems,  Inc.,  incorporated herein by
          reference to Exhibit 10(pp) to Amendment No. 1 to the Company's Annual
          Report on Form 10-K for the fiscal year ended December 31, 1991.

 10(o)(1) OEM  Agreement  between the Company and Siemens AG dated  November
          24, 1993,  incorporated  herein by  reference to Exhibit  10(a) to the
          Company's Current Report on Form 8-K dated November 24, 1993.

 ** 10(p) Noise Cancellation  Technologies,  Inc. Stock Incentive Plan (as
          adopted  April  14,  1993,  and  amended  through  August  16,  1996),
          incorporated  herein  by  reference  to  Exhibit  4 to  the  Company's
          Registration  Statement  on Form  S-8  filed  with  the  Securities  &
          Exchange Commission on August 30, 1996 (Reg. No. 333-11213).

    10(q) Master Agreement  between Noise  Cancellation  Technologies,  Inc. and
          Quiet Power Systems, Inc. dated March 27, 1995, incorporated herein by
          reference to Exhibit 10(a) of the Company's Current Report on Form 8-K
          filed with the Securities and Exchange commission on August 4, 1995.

 10(q)(1) Letter Agreement between Noise Cancellation Technologies, Inc. and
          QuietPower Systems, Inc. dated April 21, 1995,  incorporated herein by
          reference to Exhibit 10(b) of the Company's Current Report on Form 8-K
          filed August 4, 1995.

 10(q)(2) Letter Agreement between Noise Cancellation Technologies, Inc. and
          QuietPower  Systems,  Inc. dated May 21, 1996,  incorporated herein by
          reference to Exhibit  10(q)(2) of the Company's  Annual Report on Form
          10-K for the fiscal year ended December 31, 1996.

 10(q)(3) Letter Agreement between Noise Cancellation Technologies, Inc. and
          QuietPower Systems,  Inc. dated April 9, 1997,  incorporated herein by
          reference to Exhibit  10(q)(3) of the Company's  Annual Report on Form
          10-K for the fiscal year ended December 31, 1996.

   10(r)    Asset Purchase  Agreement,  dated September 16, 1994, between Active
            Noise and Vibration Technologies, Inc. and the Company, incorporated
            herein by reference to Exhibit 2 to the Company's  Current Report on
            Form 8-K filed September 19, 1994.

**  10(s) Noise  Cancellation  Technologies,  Inc. Option Plan for Certain
          Directors (as adopted November 15, 1994 and amended through August 16,
          1996),  incorporated herein by reference to Exhibit 4 to the Company's
          Registration  Statement  on Form S-8  filed  with the  Securities  and
          Exchange Commission on August 30, 1996 (Reg. No. 333-11209).

   10(t)  Variation   of   Teaming   Agreement   between   Noise    Cancellation
          Technologies,  Inc. and Ultra Electronics Limited dated April 6, 1995,
          incorporated  herein by  reference to Exhibit  10(c) of the  Company's
          Current Report on Form 8-K filed August 4, 1995.

  10(t)(1)  Agreement  for  Sale and  Purchase  of Part of the  Business  and
            Certain Assets among Noise  Cancellation  Technologies,  Inc., Noise
            Cancellation Technologies (UK) Limited and Ultra Electronics Limited
            dated April 6, 1995,  incorporated  herein by  reference  to Exhibit
            10(d) of the  Company's  Current  Report on Form 8-K filed August 4,
            1995.

  10(t)(2)  Patent License  Agreement among Noise  Cancellation  Technologies,
            Inc.,  Noise  Cancellation   Technologies  (UK)  Limited  and  Ultra
            Electronics  Limited  dated  April 6, 1995,  incorporated  herein by
            reference to Exhibit 10(e) of the Company's  Current  Report on Form
            8-K filed August 4, 1995.


<PAGE>

 10(t)(3) License  Agreement  between  Chaplin Patents Holding Co., Inc. and
          Ultra Electronics Limited dated April 6, 1995,  incorporated herein by
          reference to Exhibit 10(f) of the Company's Current Report on Form 8-K
          filed August 4, 1995.

 10(t)(4)   Patent   Sub-License    Agreement   among   Noise   Cancellation
            Technologies, Inc., Noise Cancellation Technologies (UK) Limited and
            Ultra Electronics Limited dated May 15, 1995, incorporated herein by
            reference to Exhibit 10(g) of the Company's  Current  Report on Form
            8-K filed August 4, 1995.

**  10(u) Agreement among Noise  Cancellation  Technologies,  Inc.,  Noise
          Cancellation  Technologies (UK) Limited,  Dr. Andrew John Langley, Dr.
          Graham  Paul  Eatwell and Dr.  Colin  Fraser Ross dated April 6, 1995,
          incorporated  herein by  reference to Exhibit  10(h) of the  Company's
          Current Report on Form 8-K filed August 4, 1995.

     10(v)  Securities  Purchase Agreement dated April 8, 1996, by and among the
            Company and Kingdon Associates,  L.P., Kingdon Partners, L.P. and M.
            Kingdon  Offshore NV,  together  with  Exhibit A-1 thereto,  Form of
            Secured  Convertible  Note and  Exhibit  A-2  thereto,  Registration
            Rights Agreement,  incorporated herein by reference to Exhibit 10(a)
            of the Company's Quarterly Report on Form 10-Q for the quarter ended
            June 30, 1996.

   10(v)(1) Security  Agreement dated April 10, 1996,  between the Company and
            Kingdon  Associates,  L.P.,  Kingdon  Partners,  L.P. and M. Kingdon
            Offshore NV, dated August 13, 1996, incorporated herein by reference
            to Exhibit 10(b) of the Company's  Quarterly Report on Form 10-Q for
            the quarter ended June 30, 1996.

 10(v)(2) Notices of Exercise of Options to Purchase common stock by Kingdon
          Associates,  L.P., Kingdon Partners, L.P., and M. Kingdon Offshore,NV,
          dated August 13, 1996,  incorporated  by reference to Exhibit 10(c) to
          the Company's Quarterly Report on Form 10-Q for the quarter ended June
          30, 1996.

10(v)(3)  Notices of  Conversion  of Secured  Convertible  Notes by Kingdon
          Associates,  L.P., Kingdon Partners,  L.P. and M. Kingdon Offshore NV,
          dated  August 13,  1996,  incorporated  herein by reference to Exhibit
          10(d) to the Company's  Quarterly  Report on Form 10-Q for the quarter
          ended June 30, 1996.

  10(w)(1) Cross License  Agreement dated April 15, 1997,  among Verity Group
            plc, New Transducers  Limited and Noise  Cancellation  Technologies,
            Inc.,  incorporated  by reference to Exhibit  10(a) to the Company's
            Quarterly  Report  on Form  10-Q  for the  quarter  ended  June  30,
            1997.***

  10(w)(2)  Security  Deed dated  April 14,  1997,  from  Noise  Cancellation
            Technologies, Inc. to Verity Group plc, incorporated by reference to
            Exhibit 10(b) to the Company's Quarterly Report on Form 10-Q for the
            quarter ended June 30, 1997.

  10(w)(3)  Common Stock  Purchase  Option  dated April 15,  1997,  from Noise
            Cancellation Technologies, Inc. to Verity Group plc, incorporated by
            reference to Exhibit 10(c) to the Company's Quarterly Report on Form
            10-Q for the quarter ended June 30, 1997.

  10(w)(4)  Letter  Agreement  dated April 17, 1997,  from Noise  Cancellation
            Technologies, Inc. to Verity Group plc, incorporated by reference to
            Exhibit 10(d) to the Company's Quarterly Report on Form 10-Q for the
            quarter ended June 30, 1997.

 10(x)(1) New Cross License Agreement dated September 27, 1997, among Verity
          Group plc, New Transducers Limited,  Noise Cancellation  Technologies,
          Inc.  and NCT Audio  Products,  Inc.,  incorporated  by  reference  to
          Exhibit 10(a) to the Company's  Quarterly  Report on Form 10-Q for the
          quarter ended September 30, 1997.

   10(x)(2) Master License  Agreement  dated  September 27, 1997,  between New
            Transducers  Limited and NCT Audio Products,  Inc.,  incorporated by
            reference to Exhibit 10(b) to the Company's Quarterly Report on Form
            10-Q for the quarter ended September 30, 1997.

   10(x)(3) Letter Agreement dated September 27, 1997, from Noise Cancellation
            Technologies, Inc. to Verity Group plc, incorporated by reference to
            Exhibit 10(c) to the Company's Quarterly Report on Form 10-Q for the
            quarter ended September 30, 1997.


<PAGE>


 10(x)(4) License   Agreement  dated  September  4,  1997,   between  Noise
          Cancellation   Technologies,   Inc.  and  NCT  Audio  Products,  Inc.,
          incorporated by reference to Exhibit 10(d) to the Company's  Quarterly
          Report on Form 10-Q for the quarter ended September 30, 1997.

 10(y)    License  Agreement  dated July 15,  1998,  between the Company and NCT
          Hearing Products, Inc., incorporated by reference to Exhibit 10 of the
          Company's Quarterly Report on Form 10-Q for the period ended September
          30, 1998.

 10(z)    License Agreement dated January 25, 1999,  between NCT Group, Inc. and
          DistributedMedia.com, Inc., incorporated by reference to Exhibit 10 to
          the  Company's  Quarterly  Report on Form 10-Q for the  quarter  ended
          September 30, 1999. 10(aa) Securities Exchange Agreement,  dated as of
          October 9, 1999, among the Company, Austost Anstalt Schaan and Balmore
          Funds,  S.A.  incorporated  by  reference  to  Exhibit  10(a)  of  the
          Company's Current Report on Form 8-K filed on January 12, 2000.

 10(ab)     Registration  Rights  Agreement,  dated as of October 9, 1999, among
            the  Company,   Austost  Anstalt  Schaan  and  Balmore  Funds,  S.A.
            incorporated by reference to Exhibit 10(b) of the Company's  Current
            Report on Form 8-K filed on January 12, 2000.

 10(ac)   Securities Purchase Agreement,  dated as of December 27, 1999, among
          the Company,  Austost Anstalt Schaan,  Balmore Funds, S.A. and Nesher,
          Inc.  incorporated  by  reference  to Exhibit  10(c) of the  Company's
          Current Report on Form 8-K filed on January 12, 2000.

 10(ad)   Registration Rights Agreement,  dated as of December 27, 1999, among
          the Company, Austost Anstalt Schaan, Balmore Funds, S.A.. Nesher, Inc.
          and Libra Finance S.A.  incorporated  by reference to Exhibit 10(d) of
          the Company's Current Report on Form 8-K filed on January 12, 2000.

   10(ae) Amendment No. 1 to the Securities  Exchange  Agreement,  dated as of
          March 7, 2000,  among the Company,  Austost Anstalt Schaan and Balmore
          Funds, S.A.

   10(af) Letter  Agreements  dated December 1, 1999,  between the Company and
          holders of Series F Preferred Stock:  Atlantis Capital Fund;  Canadian
          Advantage Limited Partners; Dominion Capital Fund, Ltd.; The Endeavour
          Capital  Fund,  S.A.;  and Sovereign  Partners,  LP.  incorporated  by
          reference to Exhibit 10(af) of the Company's Registration Statement on
          Form S-1 filed on April 20, 2000.

   10(ag) Strategic  Alliance and Technology License Agreement entered into as
          of May 8, 2000 among NCT Group,  Inc.,  Advancel Logic Corporation and
          Infinite Technology Corporation.

*  21     Subsidiaries

   23(a)  Consent of Richard A. Eisner & Company, LLP

   23(b)  Consent of Peters Elworthy & Moore, Chartered Accountants.

*  27     Financial Data Schedule.

*           99(a) Letter from Peters Elworthy & Moore, Chartered Accountants, to
            Noise  Cancellation  Technologies,  Inc. regarding audited financial
            statements of the Company's U.K.  subsidiaries and reports of Peters
            Elworthy & Moore,  Chartered  Accountants,  on their  audits of such
            financial  statements as at December 31, 1998 and for the year ended
            December 31, 1998.

     99(b)  Letter from Peters Elworthy & Moore, Chartered Accountants, to Noise
            Cancellation   Technologies,   Inc.   regarding   audited  financial
            statements of the Company's U.K.  subsidiaries and reports of Peters
            Elworthy & Moore,  Chartered  Accountants,  on their  audits of such
            financial  statements as at December 31, 1997 and for the year ended
            December 31, 1997, incorporated by reference to Exhibit 99(a) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1997.

     99(c)  Letter from Peters Elworthy & Moore, Chartered Accountants, to Noise
            Cancellation   Technologies,   Inc.   regarding   audited  financial
            statements of the Company's U.K.  subsidiaries and reports of Peters
            Elworthy & Moore,  Chartered  Accountants,  on their  audits of such
            financial  statements as at December 31, 1996 and for the year ended
            December 31, 1996, incorporated by reference to Exhibit 99(b) to the
            Company's  Annual  Report on Form  10-K for the  fiscal  year  ended
            December 31, 1996.

*    99(d)  Letter from Peters Elworthy & Moore, Chartered Accountants, to
            Noise Cancellation  Technologies,  Inc. regarding  confirmation that
            the accounts of the Company's U.K.  subsidiaries  for the year ended
            December   31,   1998  were   audited   under   auditing   standards
            substantially similar to US General Accepted Auditing Standards.


<PAGE>

     99(e)  Letter from Peters Elworthy & Moore, Chartered Accountants, to Noise
            Cancellation  Technologies,  Inc.  regarding  confirmation  that the
            accounts  of the  Company's  U.K.  subsidiaries  for the year  ended
            December   31,   1997  were   audited   under   auditing   standards
            substantially  similar to US General  Accepted  Auditing  Standards,
            incorporated  by reference to Exhibit 99(d) to the Company's  Annual
            Report on Form 10-K for the fiscal year ended December 31, 1997.

     99(f)  Employment Agreement by and between the Company and Paul D. Siomkos,
            dated February 26, 1998,  incorporated by reference to Exhibit 99 to
            the  Company's  Quarterly  Report on Form 10-Q for the period  ended
            June 30, 1998.

*    99(g)  Letter from Peters Elworthy & Moore, Chartered Accountants, to
            Noise Cancellation  Technologies,  Inc. regarding  confirmation that
            the accounts for the year ended December 31, 1996 were audited under
            auditing  standards  substantially  similar to US  General  Accepted
            Auditing Standards.

     99(h)Term Sheet  Litigation  Settlement dated as of October 9, 1999, by and
          among NCT Group,  Inc.,  NCT Audio  Products,  Inc.,  Austost  Anstalt
          Schaan, Balmore Funds, S.A. and LH Financial.

     99(i)Term Sheet  dated as of March 6,  2000,  among NCT  Group,  Inc.,  NCT
          Hearing   Products,   Inc.   and   Pro   Tech   Communications,   Inc.

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

*           Filed with the  Company's  Annual Report on Form 10-K for its fiscal
            year ended December 31, 1998.

**          Pertains to a management contract or compensation plan or
            arrangement.

***         Confidential treatment requested for portions of this document. Such
            portions  have been  omitted from the  document  and  identified  by
            asterisks.  Such portions also have been filed  separately  with the
            Commission  pursuant to the Company's  application for  confidential
            treatment.


<PAGE>


                            FINANCIAL STATEMENT INDEX

                                                                    Page

Independent Auditors' Report                                        F-1

Consolidated Balance Sheets as of December 31, 1998 and 1999        F-2

Consolidated   Statements  of  Operations  and  Consolidated        F-3
Statement  of Comprehensive Loss for the years ended
December 31, 1997, 1998 and 1999

Consolidated  Statements  of  Stockholders'  Equity,  for  the      F-4
years  ended December 31, 1997, 1998 and 1999

Consolidated  Statements  of Cash Flows,  for the years ended       F-6
December  31, 1997, 1998 and 1999

Notes to Financial Statements                                       F-7

Condensed Consolidated  Statements of Operations and                F-48
Condensed Consolidated Statements of Comprehensive  Loss,
for the three months ended March 31, 1999 and
2000 (unaudited)

Condensed  Consolidated  Balance Sheets,  as of December 31,        F-49
1999 and March 31, 2000 (unaudited)

Condensed Consolidated Statements of Cash Flows, for the            F-50
three months ended March 31, 1999 and 2000 (unaudited)

Notes  to   Condensed   Consolidated   Financial   Statements       F-51
(unaudited)



<PAGE>




INDEPENDENT AUDITORS' REPORT

Board of Directors and Stockholders of
NCT Group, Inc.

We have audited the accompanying  consolidated balance sheets of NCT Group, Inc.
and  subsidiaries  (the  "Company")  as of December  31, 1998 and 1999,  and the
related consolidated statements of operations, comprehensive loss, stockholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December 31, 1999.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial  statements  based on our audits.  We did not audit the 1997, 1998 and
1999  financial  statements  of the Company's  two foreign  subsidiaries.  These
subsidiaries accounted for revenues of approximately $67,000, $28,000 and $4,000
for the years ended December 31, 1997, 1998 and 1999,  respectively,  and assets
of approximately  $301,000,  $218,000 and $164,000 as of December 31, 1997, 1998
and 1999,  respectively.  These  statements were audited by other auditors whose
reports  have been  furnished  to us, one of which  contained a paragraph on the
subsidiary's  dependence on NCT Group, Inc. for continued financial support. Our
opinion,  insofar as it relates to the amounts  included for these entities,  is
based solely on the reports of the other auditors.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that our  audits  and the  reports  of  other  auditors  provide  a
reasonable basis for our opinion.

In our opinion,  based on our audits and the reports of the other auditors,  the
financial statements  enumerated above present fairly, in all material respects,
the consolidated  financial  position of NCT Group,  Inc. and subsidiaries as of
December 31, 1998 and 1999 and the consolidated  results of their operations and
their  consolidated  cash flows for each of the years in the  three-year  period
ended  December  31,  1999 in  conformity  with  generally  accepted  accounting
principles.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 1 to the
financial statements,  the Company has not been able to generate sufficient cash
flow from  operating  activities  to  sustain  its  operations  and since it has
incurred net losses since inception and has a working capital deficiency, it has
been and  continues  to be  dependent  on equity  financing  and  joint  venture
arrangements to support its business  efforts.  These factors raise  substantial
doubt about its ability to continue as a going  concern.  Management's  plans in
regard to these matters are also  described in Note 1. The financial  statements
do not  include  any  adjustments  that might  result  from the  outcome of this
uncertainty.

/s/ RICHARD A. EISNER & COMPANY, LLP
New York, New York
February 25, 2000

With respect to Note 11
March 7, 2000




<PAGE>

NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)
<TABLE>
<CAPTION>
                                                             December 31,
                                                     ---------------------------
                                                        1998             1999
                                                     ----------       ----------
        ASSETS (Note 8) Current assets:
<S>                                                  <C>              <C>
     Cash and cash equivalents                       $     529        $   1,126
     Restricted cash                                         -              667
     Accounts receivable, net                              716              237
     Inventories, net of reserves                        3,320            2,265
     Other current assets                                  185              152
                                                     ----------       ----------
                    Total current assets             $   4,750        $   4,447

Property and equipment, net                                997              449
Goodwill, net                                            1,506            3,497
Patent rights and other intangibles, net                 2,881            2,296
Other assets                                             5,331            2,688
                                                     ----------       ----------
                                                     $  15,465        $  13,377
                                                     ==========       ==========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                $   3,226        $   3,647
     Accrued expenses                                    1,714            3,189
     Accrued payroll, taxes and related expenses           241               64
     Customers' advances                                     -               21
     Other liabilities                                     756              807
                                                     ----------       ----------
                    Total current liabilities        $   5,937        $   7,728
                                                     ----------       ----------

Convertible notes and accrued interest               $       -        $   4,107
                                                     ----------       ----------

Commitments and contingencies

Minority interest in consolidated subsidiary
     Preferred stock, $.10 par value, 1,000
     shares authorized;  60 and 3 shares
     issued and outstanding, respectively
     (redemption amount $6,102,110 and
     $317,162, respectively)                         $   6,102        $     317
                                                     ----------       ----------
Common stock subject to resale guarantee             $       -        $   1,592
                                                     ----------       ----------

Stockholders' equity:
Preferred stock, $.10 par value, 10,000,000
 shares authorized
  Series C issued and outstanding 700 and 0
  shares, respectively (redemption amount
  $731,222 and $0, respectively)                     $     702        $       -
  Series D issued and outstanding 6,000 and 0
  shares, respectively (redemption amount
  $6,102,110 and $0, respectively)                       5,240                -
  Series E issued and outstanding 10,580 and 0
  shares, respectively (redemption amount
  $10,582,319 and $0, respectively)                      3,298                -
  Series F issued and outstanding 0 and 4,715
  shares respectively (redemption amount
  $0 and $4,789,407, respectively)                           -            2,790
Common stock, $.01 par value, authorized:
255,000,000 and 325,000,000 shares,
respectively; issued: 156,337,316 and 268,770,739
shares, respectively                                     1,563            2,688
Additional paid-in-capital                             107,483          130,865
Accumulated deficit                                   (107,704)        (131,475)
Other comprehensive loss:
     Cumulative translation adjustment                      45               65
Stock subscriptions receivable                          (4,000)          (1,000)
Unearned portion of compensatory stock,
warrants and options                                      (238)             (55)
Expenses to be paid with common stock                        -           (1,282)
Treasury stock (6,078,065 shares of common stock)       (2,963)          (2,963)
                                                     ----------       ----------
                    Total stockholders' equity       $   3,426        $    (367)
                                                     ----------       ----------
                                                     $  15,465        $  13,377
                                                     ==========       ==========
</TABLE>
See notes to Financial Statements.
<PAGE>
NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                               Years ended December 31,
                                                       ----------------------------------------
                                                           1997         1998            1999
                                                       -----------   -----------    -----------
REVENUES:
<S>                                                    <C>           <C>            <C>
     Technology licensing fees and royalties           $    3,630    $      802     $    3,552
     Product sales, net                                     1,720         2,097          2,208
     Engineering and development services                     368           425          1,303
                                                       -----------   -----------    -----------
          Total revenues                               $    5,718    $    3,324     $    7,063
                                                       -----------   -----------    -----------

COSTS AND EXPENSES:
     Costs of product sales                            $    2,271    $    2,235     $    2,767
     Costs of engineering and development services            316           275          2,216
     Selling, general and administrative                    5,217        11,238         11,801
     Research and development                               6,235         7,220          6,223
     Write down of investment in
     unconsolidated affiliate                                   -             -          2,385
     Reserve for promissory notes and
     pre-acquisition costs                                      -             -          1,788
     Impairment of goodwill                                     -             -          3,125
     Provision for doubtful accounts                          130           232             77
     Other (income) expense                                     -        (3,264)          (100)
     Interest expense (includes $1,420 and $204 of
     discounts on beneficial conversion feature on
     convertible debt in 1997 and 1999)                     1,514             9            578
     Interest income                                         (117)         (438)           (26)
                                                       -----------   -----------    -----------
          Total costs and expenses                     $   15,566    $   17,507     $   30,834
                                                       -----------   -----------    -----------

NET (LOSS)                                             $   (9,848)   $  (14,183)    $  (23,771)

     Preferred stock beneficial conversion feature          1,623         3,200         10,567
     Accretion of difference between carrying
     amounts and Redemption amount of redeemable
     preferred stock                                          285           485            494
                                                       -----------   -----------    -----------

NET (LOSS) ATTRIBUTABLE TO
  COMMON STOCKHOLDERS                                  $  (11,756)   $  (17,868)    $  (34,832)
                                                       ===========   ===========    ===========

Weighted average number of common shares outstanding      124,101       143,855        190,384
                                                       ===========   ===========    ===========

BASIC AND DILUTED NET LOSS PER COMMON SHARE            $    (0.09)   $    (0.12)    $    (0.18)
                                                       ===========   ===========    ===========
See notes to Financial Statements.
</TABLE>


NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(in thousands)
<TABLE>
<CAPTION>
                                                               Years ended December 31,
                                                       ----------------------------------------
                                                           1997          1998           1999
                                                       -----------   -----------    -----------

<S>                                                    <C>           <C>            <C>
NET (LOSS)                                             $   (9,848)   $  (14,183)    $  (23,771)

Other comprehensive income/(loss)
  Currency translation adjustment                             (23)          (74)            20
                                                       -----------   -----------    -----------

COMPREHENSIVE (LOSS)                                   $   (9,871)   $  (14,257)    $  (23,751)
                                                       ===========   ===========    ===========
</TABLE>

See notes to Financial Statements.

<PAGE>



NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands of dollars and shares)
<TABLE>
<CAPTION>

                                                          Series C                     Series D                     Series E
                                              ---------------------------  ---------------------------  ---------------------------
                                              Convertible Preferred Stock  Convertible Preferred Stock  Convertible Preferred Stock
                                              ---------------------------  ---------------------------  ---------------------------
                                                   Shares      Amount           Shares      Amount           Shares      Amount
                                                 ----------  ----------       ----------  ----------       ----------  ----------
<S>                                              <C>         <C>              <C>         <C>              <C>         <C>
Balance at December 31, 1996                            -     $     -                -     $     -                -     $     -
Sale of common stock                                    -           -                -           -                -           -
Shares issued upon exercise
of warrants & options                                   -           -                -           -                -           -
Sale of Series C preferred
stock, less expenses of $1,387                         13      11,863                -           -                -           -
Discount on beneficial conversion price
to preferred shareholders                               -      (3,313)               -           -                -           -
   Accretion and amortization of discount on
   beneficial conversion price to preferred
   shareholders                                         -       1,908                -           -                -           -
Sale of subsidiary common stock, less
expenses of $65                                         -           -                -           -                -           -
Common stock issued upon conversion of
convertible debt less expenses of $168                  -           -                -           -                -           -
Net loss                                                -           -                -           -                -           -
Currency translation adjustment                         -           -                -           -                -           -
Restricted shares issued for
Directors' compensation                                 -           -                -           -                -           -
Warrant issued in conjunction with
convertible debt                                        -           -                -           -                -           -
Compensatory stock options and warrants                 -           -                -           -                -           -
                                                ----------   ---------        ----------  ---------        ---------   ---------
Balance at December 31, 1997                           13    $ 10,458                -    $      -                -    $      -

Shares issued in consideration for patent
rights                                                  -           -                -           -                -           -
Return of shares for subscription receivable            -           -                -           -                -           -
Conversion of Series C preferred stock,
less expenses of $53                                  (12)    (11,726)               -           -                2       1,577
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -       1,970                -           -                -           -
Offering of Series A preferred stock
in subsidiary                                           -           -                -           -                -           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -                -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -                -           -
Sale of Series D preferred stock, less expenses
of $862                                                 -           -                6       5,138                -           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -        (673)               -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -         775                -           -
Sale of Series E preferred stock                        -           -                -           -                9       4,735
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -                -      (3,179)
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -                -         165
Exchange of subsidiary common stock for parent
common stock                                            -           -                -           -                -           -
Payment of stock subscription receivable                -           -                -           -                -           -
Repurchase of common shares                             -           -                -           -                -           -
Acquisition of Advancel, less expenses of $24           -           -                -           -                -           -
Other                                                   -           -                -           -                -           -
Net Loss                                                -           -                -           -                -           -
Currency translation adjustment                         -           -                -           -                -           -
Restricted shares issued for compensation               -           -                -           -                -           -
Compensatory stock options and warrants                 -           -                -           -                -           -
                                                 ---------    ---------       ---------   ---------        ---------   ---------
Balance at December 31, 1998                            1     $   702                6    $  5,240               11    $  3,298


<PAGE>

Sale of common stock, less expenses of $17              -           -                -           -                -           -
   Less common stock subject to resale                  -           -                -           -                -           -
Conversion of Series C preferred stock                 (1)       (730)               -           -                -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -          28                -           -                -           -
Exchange of Series A preferred stock
in subsidiary                                           -           -                -           -                -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -                -           -
Conversion of Series D preferred stock                  -           -               (6)     (5,273)               -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -          33                -           -
Sale of Series E preferred stock,
less expenses of $487                                   -           -                -           -                2        (487)
   Conversion of Series E preferred stock               -           -                -           -               (4)     (2,443)
   Exchange of Series E preferred stock
   for license fees                                     -           -                -           -               (9)     (3,631)
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -                -      (2,666)
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -                -       5,929
Sale of Series F preferred stock,
less expenses of $104                                   -           -                -           -                -           -
   Conversion of Series F preferred stock               -           -                -           -                -           -
   Exchange of Series F preferred stock
   for license fees                                     -           -                -           -                -           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -                -           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -                -           -
 Exchange of subsidiary common stock for
 parent common stock                                    -           -                -           -                -           -
Shares issued in consideration for patent rights        -           -                -           -                -           -
Shares issued for settlement
obligations/prepayments                                 -           -                -           -                -           -
   Less common stock subject to resale                  -           -                -           -                -           -
Warrant issued in conjunction with
convertible debt                                        -           -                -           -                -           -
Beneficial conversion feature on
convertible note                                        -           -                -           -                -           -
Net loss                                                -           -                -           -                -           -
Currency translation adjustment                         -           -                -           -                -           -
Shares issued upon exercise of warrants & options       -           -                -           -                -           -
Compensatory stock options and warrants                 -           -                -           -                -           -
                                                 ---------   ---------        ---------   ---------        ---------    --------
Balance at December 31, 1999                            -    $      -                -    $      -                -     $     -
                                                 =========   =========        =========   =========        =========    ========
See notes to Financial Statements.
</TABLE>


<PAGE>
NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands of dollars and shares)
<TABLE>
<CAPTION>

                                                          Series F
                                              ---------------------------  ---------------------------
                                              Convertible Preferred Stock          Common Stock            Additional   Accumu-
                                             ---------------------------  ---------------------------       Paid-In      lated
                                                   Shares      Amount           Shares      Amount          Capital     Deficit
                                                 ----------  ----------       ----------  ----------       ----------  ----------
<S>                                              <C>         <C>              <C>         <C>              <C>         <C>
Balance at December 31, 1996                            -     $     -          111,615     $ 1,116         $  85,025   $ (83,673)

Sale of common stock                                    -           -            2,857          29               471           -
Shares issued upon exercise
of warrants & options                                   -           -            1,996          20             1,115           -
Sale of Series C preferred
stock, less expenses of $1,387                          -           -                -           -                 -           -
Discount on beneficial conversion price
to preferred shareholders                               -           -                -           -            (3,313)          -
   Accretion and amortization of discount on
   beneficial conversion price to preferred
   shareholders                                         -           -                -           -            (1,908)          -
Sale of subsidiary common stock, less
expenses of $65                                         -           -                -           -             3,573           -
Common stock issued upon conversion of
convertible debt less expenses of $168                  -           -           16,683         167             4,714           -
Net loss                                                -           -                -           -                 -      (9,848)
Currency translation adjustment                         -           -                -           -                 -           -
Restricted shares issued for
Directors' compensation                                 -           -               10           -                 2           -
Warrant issued in conjunction with
convertible debt                                        -           -                -           -                34           -
Compensatory stock options and warrants                 -           -                -           -                40           -
                                                 ---------   ---------        ---------   ---------         ---------   ---------
Balance at December 31, 1997                            1    $      -          133,161    $  1,332          $ 96,379    $(93,521)

Shares issued in consideration for patent
rights                                                  -           -            1,250          12               494           -
Return of shares for subscription receivable            -           -                -           -                -            -
Conversion of Series C preferred stock,
less expenses of $53                                    -           -           20,665         207             9,889           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -            (1,970)          -
Offering of Series A preferred stock
in subsidiary                                           -           -                -           -              (862)          -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -               673           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -              (775)          -
Sale of Series D preferred stock, less expenses
of $862                                                 -           -                -           -                 -           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -               673           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -              (775)          -
Sale of Series E preferred stock                        -           -                -           -                 -           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -             3,179           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -              (165)          -
Exchange of subsidiary common stock for parent
common stock                                            -           -            1,135          11               545           -
Payment of stock subscription receivable                -           -                -           -                 -           -
Repurchase of common shares                             -           -                -           -                 -           -
Acquisition of Advancel, less expenses of $24           -           -                -           -              (151)          -
Other                                                   -           -                1           -               (48)          -
Net Loss                                                -           -                -           -                 -     (14,183)
Currency translation adjustment                         -           -                -           -                 -           -
Restricted shares issued for compensation               -           -              125           1                96           -
Compensatory stock options and warrants                 -           -                -           -               301           -
                                                 ---------    ---------       ---------   ---------        ---------   ---------
Balance at December 31, 1998                            -     $     -          156,337    $  1,563         $ 107,483   $(107,704)


<PAGE>

Sale of common stock, less expenses of $17              -           -            4,135          41               442           -
   Less common stock subject to resale                  -           -                -           -              (600)          -
Conversion of Series C preferred stock                  -           -            1,512          15               715           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -               (28)          -
Exchange of Series A preferred stock
in subsidiary                                           -           -           11,700         117             9,189           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -               (68)          -
Conversion of Series D preferred stock                  -           -           12,274         123             5,150           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -               (33)          -
Sale of Series E preferred stock,
less expenses of $487                                   -           -                -           -                 -           -
   Conversion of Series E preferred stock               -           -           26,609         266             2,177           -
   Exchange of Series E preferred stock
   for license fees                                     -           -                -           -             2,781           -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -                -           -             2,666           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -                -           -            (5,929)          -
Sale of Series F preferred stock,
less expenses of $104                                   9       4,896                -           -                 -           -
   Conversion of Series F preferred stock              (3)     (1,652)          25,306         253             1,399           -
   Exchange of Series F preferred stock
   for license fees                                    (1)       (574)               -           -               574           -
   Discount on beneficial conversion price to
   preferred shareholders                               -      (4,884)               -           -             4,884           -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -       5,004                -           -            (5,004)          -
 Exchange of subsidiary common stock for
 parent common stock                                    -           -           17,738         178             2,454           -
Shares issued in consideration for patent rights        -           -                -           -                88           -
Shares issued for settlement
obligations/prepayments                                 -           -           13,155         132             2,371           -
   Less common stock subject to resale                  -           -                -           -              (537)          -
Warrant issued in conjunction with
convertible debt                                        -           -                -           -               446           -
Beneficial conversion feature on
convertible note                                        -           -                -           -               204           -
Net loss                                                -           -                -           -                 -     (23,771)
Currency translation adjustment                         -           -                -           -                 -           -
Shares issued upon exercise of warrants & options       -           -                5           -                 -           -
Compensatory stock options and warrants                 -           -                -           -                41           -
                                                 ---------   ---------        ---------   ---------        ---------    --------
Balance at December 31, 1999                            5    $  2,790          268,771    $  2,688         $ 130,865   $(131,475)
                                                 =========   =========        =========   =========        =========    ========
See notes to Financial Statements.
</TABLE>
<PAGE>
NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands of dollars and shares)
<TABLE>
<CAPTION>
                                                                                        Ex-
                                                                            Unearned    penses
                                                                            Portion of  To be
                                                              Stock         Compen-     Paid
                                                 Cumulative   Subscrip-     satory      with      Treasury Stock
                                                 Translation  tion          Option/     Common   ----------------
                                                 Adjustment   Receivable    Warrant     Stock    Shares    Amount       Total
                                                 ----------   ----------    ----------  -------  --------  ------    -----------
<S>                                              <C>          <C>           <C>        <C>       <C>      <C>        <C>
Balance at December 31, 1996                     $    142     $     -       $      -   $     -         -  $     -    $    2,610

Sale of common stock                                    -           -              -         -         -        -           500
Shares issued upon exercise
of warrants & options                                   -         (64)             -         -         -        -         1,071
Sale of Series C preferred
stock, less expenses of $1,387                          -           -              -         -         -        -        11,863
Discount on beneficial conversion price
to preferred shareholders                               -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to preferred
   shareholders                                         -           -              -         -         -        -             -
Sale of subsidiary common stock, less
expenses of $65                                         -        (326)             -         -         -        -         3,247
Common stock issued upon conversion of
convertible debt less expenses of $168                  -           -              -         -         -        -         4,881
Net loss                                                -           -              -         -         -        -        (9,848)
Currency translation adjustment                       (23)          -              -         -         -        -           (23)
Restricted shares issued for
Directors' compensation                                 -           -              -         -         -        -             2
Warrant issued in conjunction with
convertible debt                                        -           -              -         -         -        -            34
Compensatory stock options and warrants                 -           -              -         -         -        -            40
                                                 ---------   ---------      ---------   -------  --------  -------     ---------
Balance at December 31, 1997                     $    119    $   (390)      $      -    $    -         -   $    -      $ 14,377

Shares issued in consideration for patent
rights                                                  -           -              -         -         -        -           506
Return of shares for subscription receivable            -          64              -         -       158      (64)            -
Conversion of Series C preferred stock,
less expenses of $53                                    -           -              -         -         -        -           (53)
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Offering of Series A preferred stock
in subsidiary                                           -           -              -         -         -        -          (862)
   Discount on beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -           673
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -          (775)
Sale of Series D preferred stock, less expenses
of $862                                                 -           -              -         -         -        -         5,138
   Discount on beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Sale of Series E preferred stock                        -      (4,000)             -         -     2,100     (735)            -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Exchange of subsidiary common stock for parent
common stock                                            -           -              -         -         -        -           556
Payment of stock subscription receivable                -         326              -         -         -        -           326
Repurchase of common shares                             -           -              -         -     5,607   (3,292)       (3,292)
Acquisition of Advancel, less expenses of $24           -           -            (94)        -    (1,787)   1,128           883
Other                                                   -           -              -         -         -        -           (48)
Net Loss                                                -           -              -         -         -        -       (14,183)
Currency translation adjustment                       (74)          -              -         -         -        -           (74)
Restricted shares issued for compensation               -           -              -         -         -        -            97
Compensatory stock options and warrants                 -           -           (144)        -         -        -           157
                                                 ---------    --------      ---------   -------   -------  -------     ---------
Balance at December 31, 1998                     $     45     $(4,000)      $   (238)   $    -     6,078  $(2,963)     $  3,426


<PAGE>

Sale of common stock, less expenses of $17              -           -              -         -         -        -           483
   Less common stock subject to resale                  -           -              -         -         -        -          (600)
Conversion of Series C preferred stock                  -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Exchange of Series A preferred stock
in subsidiary                                           -           -              -         -         -        -         9,306
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -           (68)
Conversion of Series D preferred stock                  -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Sale of Series E preferred stock,
less expenses of $487                                   -       4,000              -         -         -        -         3,513
   Conversion of Series E preferred stock               -           -              -         -         -        -             -
   Exchange of Series E preferred stock
   for license fees                                     -           -              -         -         -        -          (850)
   Discount on beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
Sale of Series F preferred stock,
less expenses of $104                                   -       1,000              -         -         -        -         3,896
   Conversion of Series F preferred stock               -           -              -         -         -        -             -
   Exchange of Series F preferred stock
   for license fees                                     -           -              -         -         -        -             -
   Discount on beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
   Accretion and amortization of discount on
   beneficial conversion price to
   preferred shareholders                               -           -              -         -         -        -             -
 Exchange of subsidiary common stock for
 parent common stock                                    -           -              -         -         -        -         2,632
Shares issued in consideration for patent rights        -           -              -         -         -        -            88
Shares issued for settlement
obligations/prepayments                                 -           -              -    (2,503)        -        -             -
   Less common stock subject to resale                  -           -              -     1,221         -        -           684
Warrant issued in conjunction with
convertible debt                                        -           -              -         -         -        -           446
Beneficial conversion feature on
convertible note                                        -           -              -         -         -        -           204
Net loss                                                -           -              -         -         -        -       (23,771)
Currency translation adjustment                        20           -              -         -         -        -            20
Shares issued upon exercise of warrants & options       -           -              -         -         -        -             -
Compensatory stock options and warrants                 -           -            183         -         -        -           224
                                                 ---------   ---------      ---------  --------   ------  --------     ---------
Balance at December 31, 1999                     $     65    $ (1,000)      $    (55)  $(1,282)    6,078  $(2,963)     $   (367)
                                                 =========   =========      =========  ========   ======  ========     =========
See notes to Financial Statements.
</TABLE>
<PAGE>


NCT GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of dollars)
<TABLE>
<CAPTION>
                                                                    Years ended December 31,
                                                               ------------------------------------
                                                                  1997         1998         1999
                                                               ----------   ----------   ----------
Cash flows from operating activities
<S>                                                            <C>          <C>          <C>
     Net loss                                                  $  (9,848)   $ (14,183)   $ (23,771)
     Adjustments to reconcile net loss to net cash used in
      operating activities:
          Depreciation and amortization                              899        1,030        1,970
          Common stock options and warrants issued as
           consideration for:
               Compensation                                           42          301          224
               Interest on debenture                                  51            -            -
               Convertible debt                                       34            -            -
               Operating expenses                                      -            -          401
          Costs incurred related to convertible debt                 211            -          102
          Write down of investment in unconsolidated affiliate         -            -        2,385
          Discount on beneficial conversion feature on
           convertible debt                                        1,420            -          204
          Provision for tooling costs and write off                  515          151          180
          Provision for inventory                                      -            -          199
          Provision for doubtful accounts                            130          232           77
          Impairment of goodwill                                       -            -        3,125
          Reserve for promissory note and pre-acquisition costs        -            -        1,788
          Preferred stock received for license fee                     -            -         (850)
          (Gain) loss on disposition of fixed assets                  (4)          34            -
          Changes in operating assets and liabilities:
               (Increase) decrease in accounts receivable           (127)        (193)         209
               (Increase) decrease in license fees receivable        (50)           8          192
               (Increase) decrease in inventories,
                net of reserves                                     (433)      (1,986)         858
               (Increase) in other assets                            (12)         (12)      (1,168)
               Increase in accounts payable and accrued expenses     135        1,816        2,851
               Increase (decrease) in other liabilities             (414)          48          427
                                                               ----------   ----------   ----------
          Net cash used in operating activities                $  (7,451)   $ (12,754)   $ (10,597)
                                                               ----------   ----------   ----------

Cash flows from investing activities:
     Capital expenditures                                      $    (244)   $    (548)   $     (51)
     Increase in restricted cash                                       -            -         (667)
     Acquisition of patent rights                                      -         (822)           -
     Acquisition of Advancel (net of $100 cash acquired)               -           40            -
     Acquisition and advances, including $135 of costs                 -       (5,134)           -
     Sale of capital equipment                                        67           46            -
                                                               ----------   ----------   ----------
          Net cash used in investing activities                $    (177)   $  (6,418)   $    (718)
                                                               ----------   ----------   ----------

Cash flows from financing activities:
     Proceeds from:
          Convertible notes (net)                              $   3,199    $       -    $   4,000
          Sale of common stock (net)                                 500          (51)         483
          Sale of Series C preferred stock (net)                  11,863          (53)           -
          Sale of Series D preferred stock (net)                       -        5,138            -
          Sale of Series E preferred stock (net)                       -            -        3,513
          Sale of Series F preferred stock (net)                       -            -        3,896
          Sale of subsidiary Series A preferred stock (net)            -        5,138            -
          Sale of subsidiary common stock (net)                    3,247          (21)           -
          Exercise of stock purchase warrants and options          1,071            -            -
          Collections on subscriptions receivable                      -          326            -
          Purchase of treasury stock                                   -       (3,292)           -
                                                               ----------   ----------   ----------
          Net cash provided by financing                       $  19,880    $   7,185    $  11,892
                                                               ----------   ----------   ----------

Effect of exchange rate changes on cash                        $     (16)   $     (88)   $      20

Net increase (decrease) in cash and cash equivalents           $  12,236    $ (12,075)   $     597
Cash and cash equivalents - beginning of period                      368       12,604          529
                                                               ----------   ----------   ----------

Cash and cash equivalents - end of period                      $  12,604    $     529    $   1,126
                                                               ==========   ==========   ==========

Cash paid for interest                                         $       8    $       9    $       4
                                                               ==========   ==========   ==========
</TABLE>
See notes to Financial Statements.  See Note 9 for issuance of
common stock for patents and acquisitions.  See Note 12 with
respect to issuance of securities for compensation.
<PAGE>


                        NCT GROUP, INC. AND SUBSIDIARIES

                        NOTES TO THE FINANCIAL STATEMENTS

1.    Background:

      NCT Group,  Inc.  ("NCT" or the "Company")  designs,  develops,  licenses,
produces and  distributes  technologies  and products  based upon its  extensive
portfolio of proprietary algorithms.  The Company specializes in the utilization
of sound  and  signal  waves to  electronically  reduce or  eliminate  noise and
vibration,  improve signal-to-noise ratio and enhance sound quality. The Company
develops  its  technologies  for  integration  into a wide range of products for
applications  serving  major  markets  in  the  transportation,   manufacturing,
commercial, consumer products and communications industries. The Company designs
some of its  applications  so that other firms can integrate them with their own
inventions  and   technologies   to  develop  such  technology  into  commercial
applications,  to  integrate  the  applications  into  existing  products and to
distribute such  technologies and products into various  industrial,  commercial
and  consumer  markets.  The  Company  also  markets  its  technologies  through
licensing to third parties for fees and royalties. Commercial application of the
Company's  technologies  is  comprised of a number of product  lines,  including
NoiseBuster(R)  communications  headsets and NoiseBuster  Extreme!(TM)  consumer
headsets;   Gekko(TM)   flat   speakers;   flat   panel   transducers   ("FPT");
ClearSpeech(R)  microphones,   speakers  and  other  products;  adaptive  speech
filters; the ProActive(R) line of  industrial/commercial  active noise reduction
headsets;  an aviation headset for pilots;  an industrial  muffler or "silencer"
for use with large  vacuums and  blowers;  quieting  headsets for patient use in
magnetic resonance imaging machines; and an aircraft cabin quieting system.

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which have amounted to $131.5 million on a cumulative  basis through
December 31, 1999.  These  losses,  which include the costs for  development  of
products  for  commercial  use,  have  been  funded  primarily  from the sale of
preferred stock and common stock,  including the exercise of warrants or options
to purchase  common stock,  and by technology  licensing  fees and royalties and
engineering  and  development  funds  received  from  joint  venture  and  other
strategic partners.

      Cash and cash  equivalents  amounted to $1.1 million at December 31, 1999.
In addition,  the Company had $3.3 million  negative working capital at December
31,  1999.  Management  believes  that  currently  available  funds  will not be
sufficient to sustain the Company at present levels for the next 12 months.  The
Company's  ability to continue as a going  concern is  dependent on funding from
several  sources,  including  available cash, cash from the exercise of warrants
and options,  and cash inflows  generated  from the Company's  revenue  sources:
technology  licensing fees and royalties,  product sales,  and  engineering  and
development  services.  The level of  realization  of funding from the Company's
revenue sources is presently uncertain. In the event that anticipated technology
licensing fees and royalties,  product sales,  and  engineering  and development
services do not generate sufficient cash, management believes additional working
capital financing must be obtained.  There is no assurance any such financing is
or would become available.

      In the event that  funding  from  internal  sources is  insufficient,  the
Company would have to  substantially  cut back its level of spending which could
substantially curtail the Company's  operations.  These reductions could have an
adverse  effect on the  Company's  relations  with its  strategic  partners  and
customers. Uncertainty exists about the adequacy of current funds to support the
Company's  activities  until positive cash flow from operations can be achieved,
and uncertainty exists about the availability of financing from other sources to
fund any cash deficiencies. See Note 11 with respect to recent financing.

      The  accompanying  consolidated  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 in the  preceding  paragraphs  raise
substantial  doubt at December 31, 1999 about the Company's  ability to continue
as a going concern.  The accompanying  consolidated  financial statements do not
include any adjustments relating to the recoverability and classification of the
carrying  amount  of  recorded  assets  or  the  amount  and  classification  of
liabilities  that might  result  should the  Company be unable to  continue as a
going concern.

2.    Summary of Significant Accounting Policies:

Principles of Consolidation:

      The consolidated  financial statements include the accounts of the Company
and  its   majority-owned   subsidiaries   after  elimination  of  all  material
inter-company transactions and accounts.  Investments in affiliates in which the
Company maintains significant influence, but not control, (20% to 50% ownership)
are accounted for by the equity method.  All other investments in affiliates are
carried at cost.


<PAGE>

Revenue Recognition:

      Revenue  is  recognized  when  earned.   Revenue  from  product  sales  is
recognized when the product is shipped. Revenue from engineering and development
services is  generally  recognized  and billed as the  services  are  performed.
However, for certain engineering and development services contracts,  revenue is
recognized  using the  percentage  of  completion  method after 10% of the total
estimated costs have been incurred.  Under the percentage of completion  method,
revenues  and gross  profit are  recognized  as work is  performed  based on the
relationship  of actual costs incurred to total  estimated  costs at completion.
Estimated  losses are recorded when  identified.  Revenues  recognized under the
percentage  of completion  method  amounted to $0, $0.1 million and $1.3 million
for the years ended December 31, 1997, 1998 and 1999, respectively.

      For  technology  licensing  fees  paid by joint  venturers,  co-venturers,
strategic  partners  or other  licensees  which are  nonrefundable,  revenue  is
recognized  upon  execution  of the  license  agreement  unless it is subject to
completion of any performance criteria specified within the agreement,  in which
case it is  deferred  until such  performance  criteria  is met.  Royalties  are
frequently  required  pursuant  to license  agreements  or may be the subject of
separately  executed  royalty  agreements.  Revenue from royalties is recognized
ratably over the royalty  period based upon  periodic  reports  submitted by the
royalty obligor or based on minimum royalty requirements.

Advertising:

      Advertising costs are expensed as incurred.  Advertising expense for years
ended December 31, 1997,  1998 and 1999 was $0.5 million,  $1.7 million and $1.2
million, respectively.

Cash and cash equivalents:

      Cash equivalents  consist of commercial  paper and other  investments that
are readily  convertible into cash and have original  maturities of three months
or  less.  Restricted  cash  consists  of  the  balance  of  an  escrow  account
established in conjunction  with the issuance of a convertible  promissory  note
(see Note 8).

Inventories:

      Inventories are stated at the lower of cost or market.  Cost is determined
on an average cost basis. The Company assesses the  realizability of inventories
by  periodically  conducting a complete  physical  inventory  and  reviewing the
movement of inventory on an  item-by-item  basis to determine the value of items
which  are slow  moving  and  obsolete.  The  potential  for  near-term  product
engineering changes and/or technological  obsolescence and current realizability
are considered in determining  the adequacy of inventory  reserves.  At December
31, 1998 and 1999, the Company's inventory reserves were $0.5 million.

Property and Equipment:

      Property and equipment are stated at cost.  Depreciation  is computed over
the estimated  useful lives of the  depreciable  assets using the  straight-line
method.  Leasehold  improvements  are  amortized  over the shorter of the useful
lives or the related lease term.

Goodwill, Patent Rights and Other Intangible Assets:

      The  excess of the cost  over the fair  value of net  assets of  purchased
businesses is recorded as goodwill.  Goodwill is also recorded by the Company on
the acquisition of minority  interests of a subsidiary of the Company for shares
of the Company's  common stock.  Goodwill is amortized on a straight-line  basis
over five years.  Goodwill  amortization  expense was $0, less than $0.1 million
and $1.0 million for 1997,  1998 and 1999,  respectively.  Accumulated  goodwill
amortization  was less than $0.1  million and $4.2  million at December 31, 1998
and 1999, respectively.

      Patent  rights  and other  intangible  assets  are  stated at cost and are
amortized on a straight-line basis over the remaining useful lives, ranging from
one to fifteen years.  Amortization  expense was $0.3 million,  $0.5 million and
$0.6 million for 1997, 1998 and 1999, respectively. Accumulated amortization was
$2.3 million and $2.9 million at December 31, 1998 and 1999, respectively.

      The Company  examines the carrying  value of goodwill,  patent  rights and
other intangible assets to determine whether there are any impairment losses. If
indicators of impairment  were present in intangible  assets used in operations,
and future undiscounted cash flows were not expected to be sufficient to recover
the assets' carrying  amount,  an impairment loss would be charged to expense in
the period identified.

      The Company recognized an impairment loss from goodwill of $3.1 million in
1999. No other events have been  identified that would indicate an impairment of
the  value  of  material   intangible   assets  recorded  in  the   accompanying
consolidated financial statements.


<PAGE>

Foreign currency translation:

      The  currency  effects of  translating  the  financial  statements  of the
Company's foreign entities that operate in local currency environments,  notably
the United  Kingdom  operations,  are  included in the  "cumulative  translation
adjustment"  component of stockholders'  equity. The currency  transaction gains
and losses are included in the  consolidated  statements of operations  and were
not material for any periods presented.

Loss per common share:

      The Company  reports loss per common share in accordance with Statement of
Financial   Accounting   Standards  ("SFAS")  No.  128,  "Earnings  Per  Share."
Generally,  the per share  effects of potential  common shares such as warrants,
options,  convertible  debt  and  convertible  preferred  stock  have  not  been
included,  as the effect would be antidilutive  (see Notes 11 and 12).  However,
when preferred  stock will be  convertible to common stock at a conversion  rate
that is at a  discount  from  the  common  stock  market  price  at the  time of
issuance, the discounted amount is an assured incremental yield, the "beneficial
conversion  feature," to the preferred  shareholders  and is accounted for as an
embedded  dividend to preferred  shareholders.  The Company has  reflected  such
beneficial conversion feature as a preferred stock dividend and as an adjustment
to the net loss attributable to common stockholders.

Concentrations of Credit Risk:

      The Company's financial  instruments that are exposed to concentrations of
credit risk  consist of cash and cash  equivalents  and trade  receivables.  The
Company  maintains its cash and cash  equivalents  in two banks.  The total cash
balances are insured by the F.D.I.C. up to $100,000 per bank. Deposits in excess
of  federally  insured  limits  were $1.6  million at  December  31,  1999.  The
Company's trade accounts  receivable result primarily from sales of products and
services to original  equipment  manufacturers  ("OEMs"),  distributors  and end
users in various industries  worldwide.  During 1999, two customers each had 10%
or greater of the total  revenue  recognized,  an  aggregate  of 42% of the 1999
total  revenue.  These same two  customers  accounted for  approximately  10% of
accounts receivable before allowances at December 31, 1999. The Company does not
require collateral or other security to support customer receivables.

      The  Company   regularly   assesses  the  realizability  of  its  accounts
receivable  and performs a detailed  analysis of its aged  accounts  receivable.
When  quantifying the  realizability of accounts  receivable,  the Company takes
into  consideration the value of past due receivables and the  collectibility of
such receivables based on credit worthiness.

Use of Estimates:

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from these estimates.

Stock-Based Compensation:

      The Company reports stock-based  compensation in accordance with Statement
of  Financial   Accounting   Standards  No.  123,  "Accounting  for  Stock-Based
Compensation" ("SFAS No. 123"). The provisions of SFAS No. 123 allow the Company
to either  expense the estimated  fair value of stock options and warrants or to
continue  to follow the  intrinsic  value  method set forth in APB  Opinion  25,
"Accounting for Stock Issued to Employees" ("APB 25") but disclose the pro forma
effects on net income  (loss) had the fair value of the options or warrants been
expensed.  The Company has elected to continue to apply APB 25 in accounting for
its employee options and warrants. (See Note 12.)

Comprehensive Loss:

      The Company  reports  comprehensive  loss in accordance  with Statement of
Financial Accounting Standards No. 130, "Reporting  Comprehensive Income" ("SFAS
No.  130").  The  provisions  for SFAS No. 130 require the Company to report the
changes in  stockholders'  equity from all sources  during the period other than
those  resulting  from   investments  by  and   distributions  to  shareholders.
Accordingly,  the consolidated  statements of comprehensive  loss are presented,
while accumulated other comprehensive loss is included on the balance sheet as a
component of stockholders'  equity. Due to availability of net operating losses,
there is no tax effect  associated  with any  component  of other  comprehensive
loss.   Comprehensive  loss  includes  gains  and  losses  on  foreign  currency
translation adjustments.


<PAGE>

Segments of an Enterprise and Related Information:

     The Company has adopted  Statement of Financial  Accounting  Standards  No.
131,  "Disclosures  about  Segments of an  Enterprise  and Related  Information"
("SFAS No.  131").  SFAS No. 131 requires 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.
(See Note 17.)


3.   Joint Ventures and Other Strategic Alliances:

      The Company and certain of its  majority-owned  subsidiaries  have entered
into  agreements  to  establish  joint  ventures and other  strategic  alliances
related to the design, development,  manufacture,  marketing and distribution of
its technologies  and products  containing such  technologies.  These agreements
generally  provide that the Company license  technology and contribute a nominal
amount of initial capital and that the other parties provide  substantially  all
of the funding to support the venture or alliance.  This support  funding  often
includes amounts paid or services  rendered for engineering and development.  In
exchange for this funding,  the other parties  generally receive a preference in
the  distribution  of cash and/or  profits from the joint  ventures or royalties
from  these  alliances  until  such  time  that  the  support  funding  (plus an
"interest"  factor in some instances) is recovered.  At December 31, 1999, there
were no  preferred  distributions  due to joint  venture  partners  from  future
profits of the joint ventures.

      When the Company's  share of cumulative  losses equals its  investment and
the Company has no obligation or intention to fund such additional  losses,  the
Company  suspends the equity method of  accounting.  The Company will not resume
the equity method of accounting  until its share of future profits is sufficient
to recover any  cumulative  losses that have not previously  been  recorded.  At
December 31, 1999,  the  aggregate  amount of the  Company's  share of losses in
these joint ventures in excess of the Company's  investments  which has not been
recorded was zero.

      Certain of the joint ventures become suppliers to the Company and to other
of the joint ventures and transfer  products to the related  entities based upon
pricing  formulas  established  in the  agreements.  Such formulas are generally
based upon fully burdened cost, as defined in the agreements.

      Technology licensing fees and engineering and development services paid by
joint  ventures to the Company are recorded as revenue when there is no recourse
to the Company for these  amounts or any  commitment  by the Company to fund the
obligations of the venture.  Total revenues  recorded by the Company relating to
the joint ventures and alliances, or their principals,  for technology licensing
fees and royalties,  engineering and development services and product sales were
as follows (in thousands):

<TABLE>
<CAPTION>
                                                Years ended December 31,
                                          -------------------------------------
      Joint Venture/Alliance                   1997         1998         1999
----------------------------------------  -----------  -----------   ----------
<S>                                             <C>          <C>          <C>
Walker Noise Cancellation Technologies          $ 61         $  -         $  -
Ultra Electronics, Ltd.                            -           68           40
Siemens Medical Systems, Inc.                    172          102           14
AB Electrolux                                     34            -            -
Oki Electric Industry Co., Ltd.                    -            8           80
VLSI Technology, Inc.                              -          285            -
STMicroelectronics S.A. &
    STMicroelectronics S.r.l                       -          246        2,156
Lernout & Hauspie Speech Products N.V.             -            -          800
New Transducers Ltd.                           3,000            -          500
                                          -----------  -----------   ----------
                 Total                        $3,267         $709       $3,590
                                          ===========  ===========   ==========
</TABLE>



<PAGE>

      Outlined  below is a summary  of the nature  and terms of  selected  joint
ventures and other strategic alliances:

      Ultra Electronics Ltd. ("Ultra") (formerly Dowty Maritime Limited) and the
Company  entered  into a teaming  agreement  in May 1993 to  collaborate  on the
design,  manufacture and  installation of products to reduce noise in the cabins
of various types of aircraft.  In  accordance  with the  agreement,  the Company
provided  informational  and  technical  assistance  relating  to  the  aircraft
quieting  system and Ultra  reimbursed  the  Company  for  expenses  incurred in
connection  with such  assistance.  Ultra was  responsible for the marketing and
sales  of  the  products.  The  Company  was to  supply  Ultra  with  electronic
components  required for the aircraft  quieting system, at a defined cost, to be
paid by Ultra.  In March  1995,  the  Company  and  Ultra  amended  the  teaming
agreement and concluded a licensing and royalty agreement for $2.6 million and a
future royalty of 1.5% of sales commencing in 1998. Such $2.6 million technology
license fee was recognized as revenue in 1995.  Under the agreement,  Ultra also
acquired the Company's  active  aircraft  quieting  business based in Cambridge,
England,  leased a portion of the Cambridge facility and employed certain of the
Company's  employees.  The  Company  recognized  $68,000  and $40,000 in royalty
revenue in 1998 and 1999, respectively.

      New  Transducers  Ltd.  ("NXT"),  a  wholly-owned  subsidiary  of NXT  plc
(formerly,  Verity  Group  plc)  and the  Company  executed  a  cross  licensing
agreement (the "Cross  License") on March 28, 1997. Under the terms of the Cross
License,  the Company licensed patents and patents pending which relate to FPTTM
technology to NXT, and NXT licensed  patents and patents pending which relate to
parallel technology to the Company. In consideration of the license,  during the
first quarter 1997, NCT recorded a $3.0 million  license fee receivable from NXT
and royalties on future licensing and product revenue. The Company also executed
a security deed (the "Security Deed") in favor of NXT granting NXT a conditional
assignment  in the patents and patents  pending  licensed to NXT under the Cross
License  in the event a default in a certain  payment to be made by the  Company
under the Cross License  continued  beyond fifteen days.  Concurrently  with the
Cross  License,  the Company and NXT plc executed  agreements  granting  each an
option  for a four year  period  commencing  on March  28,  1998,  to  acquire a
specified  number of shares of common  stock of the  other,  subject  to certain
conditions  and  restrictions.  With respect to the Company's  option to NXT plc
(the "NXT plc Option"),  3.8 million shares of common stock  (approximately 3.4%
of the then issued and outstanding  common stock) of the Company were covered by
such  option and the  Company  executed a  registration  rights  agreement  (the
"Registration  Rights  Agreement")  covering such shares.  Five million ordinary
shares  (approximately 2.0% of the then issued and outstanding  ordinary shares)
of NXT plc were  covered by the option  granted by NXT plc to the  Company.  The
exercise price under each option was the fair value of a share of the applicable
stock on March 28, 1997, the date of grant.  On April 15, 1997, NXT plc, NXT and
the  Company  executed   several   agreements  and  other  documents  (the  "New
Agreements")  terminating  the Cross  License,  the Security  Deed,  the NXT plc
Option  and the  Registration  Rights  Agreement  and  replacing  them  with new
agreements (respectively,  the "New Cross License," the "New Security Deed," the
"New NXT plc Option" and the "New Registration Rights Agreement").  The material
changes  effected by the New Agreements were the inclusion of NXT plc as a party
along with its  wholly-owned  subsidiary  NXT;  providing  that the  license fee
payable to NCT could be paid in ordinary  shares of NXT plc stock;  and reducing
the exercise price under the option granted to NXT plc to purchase shares of the
Company's  common stock to $0.30 per share.  The subject license fee was paid to
the Company in ordinary shares of NXT plc stock which were  subsequently sold by
the Company.  On September  27,  1997,  NXT plc,  NXT, NCT Audio and the Company
executed  several  agreements  and other  documents,  terminating  the New Cross
License  and the New  Security  Deed and  replacing  them with other  agreements
(respectively,  the "Cross License  Agreement  dated September 27, 1997" and the
"Master License Agreement").  The material changes effected by these replacement
agreements  were an expansion of the fields of use  applicable  to the exclusive
licenses  granted to NXT plc and NXT, an increase  in the  royalties  payable on
future  licensing and product  revenues,  cancellation  of the New Security Deed
covering the patents  licensed by the Company,  and the acceleration of the date
on which the parties could exercise their  respective  stock purchase  option to
September 27, 1997.

      On April 30, 1998, the Company completed the sale of five million ordinary
shares of NXT plc acquired upon the  Company's  exercise on April 7, 1998 of the
option  (described above) it held to purchase such shares at a price of 50 pence
per share.  The Company  realized a $3.2 million gain from the exercise and sale
of the shares under such option, which is included in other income in 1998.

      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 and 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 a $0.5 million license fee. Also
on February 9, 1999, NCT Audio and NXT amended the Master  License  Agreement to
include a minimum  royalty  payment  of  $160,000.  NCT Audio  recorded  royalty
expense of  $160,000  in 1999,  and a  liability  of $64,000  ($160,000  royalty
expense less patent expense reimbursement of $96,000) at December 31, 1999.


<PAGE>

      VLSI Technology,  Inc. ("VLSI").  On February 5, 1998, the Company entered
into a license,  engineering and royalty agreement with VLSI. Under the terms of
the  agreement,  the  Company has  granted a  non-exclusive  license to VLSI for
certain patents and patents pending which relate to the Company's ClearSpeech(R)
technologies.  In 1998, the Company recorded $0.3 million in related engineering
services.  The Company will recognize  royalties on future products sold by VLSI
incorporating the ClearSpeech(R)  technology.  The Company recognized no royalty
revenue in 1999.

      STMicroelectronics  SA & STMicroelectronics  S.r.l ("ST"). On November 16,
1998,  Advancel Logic  Corporation  ("Advancel"),  a  majority-owned  subsidiary
acquired by the Company in September 1998, and ST executed a license  agreement.
Under the terms of the  agreement,  which  included  a  license  fee,  a minimum
royalty within two years and future per unit royalties,  ST licensed  Advancel's
tiny2J(TM)  for  Java(TM)  ("t2J-Processor  Core") to combine it with its proven
secure  architecture  and  advanced  nonvolatile  memory  technology.   Advancel
recorded a $0.2  million  license  fee in 1998.  In 1999,  Advancel  recorded an
additional  $0.2 million  license fee, $0.9 million  non-refundable  royalty and
$1.1 million engineering and development services funding.

      Lernout & Hauspie  Speech  Products N.V.  ("L&H").  On March 31, 1999, the
Company signed a license agreement with 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
prepaid  royalty of $0.9  million.  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.  During the third quarter of 1999, the Company and L&H agreed to offset
the balances owed each other.  Consequently,  the  Company's  balance due L&H at
December 31, 1999 is $0.1 million.

      Oki Electric Industry Co., Ltd. ("Oki").  In October 1997, the Company and
Oki  executed  a license  agreement.  Under the  terms of the  agreement,  which
included an up-front license fee and future per unit royalties, Oki licensed the
Company's  ClearSpeech(R)  noise  cancellation  algorithm for  integration  into
large-scale integrated circuits for communications applications. The Company has
granted Oki the right to manufacture,  use and sell products  incorporating  the
algorithm.  The algorithm is specifically  designed to remove  background  noise
from speech and other transmitted signals, greatly improving intelligibility and
clarity  of  communications.  The  Company  recognized  $0.1  million in royalty
revenue in 1999.


<PAGE>


4.   Accounts Receivable:

      Accounts receivable comprise the following (in thousands):

                                                      December 31,
                                               ----------------------------
                                                   1998            1999
                                               --------------   -----------

  Technology license fees and royalties        $         192    $        -
  Joint ventures and affiliates                            -            33
  Other trade receivables                                691           287
  Unbilled receivables                                    61             -
                                               --------------   -----------
                                               $         944    $      320
  Allowance for doubtful accounts                       (228)          (83)
                                               --------------   -----------
  Accounts receivable, net                     $         716    $      237
                                               ==============   ===========


5.   Inventories:

      Inventories comprise the following (in thousands):

                                                      December 31,
                                               ----------------------------
                                                   1998            1999
                                               --------------   -----------

  Components                                   $         745    $      360
  Finished goods                                       3,083         2,434
                                               --------------   -----------
                                               $       3,828    $    2,794
  Reserve for obsolete & slow moving inventory          (508)         (529)
                                               --------------   -----------
  Inventories, net of reserves                 $       3,320    $    2,265
                                               ==============   ===========


6.   Property and Equipment:

      Property and equipment comprise the following (in thousands):

                                Estimated
                                 Useful            December 31,
                                  Life        ----------------------
                                 (Years)        1998        1999
                               -------------  ---------   ----------

   Machinery and equipment         3-5        $  1,935    $   1,965
   Furniture and fixtures          3-5           1,057        1,070
   Leasehold improvements          7-10          1,038        1,038
   Tooling                         1-3             181            -
   Other                           5-10             60           60
                                              ---------   ----------
                                              $  4,271    $   4,133
   Accumulated depreciation                     (3,274)      (3,684)
                                              ---------   ----------
   Property and equipment, net                $    997    $     449
                                              =========   ==========

      Depreciation  expense for the years ended December 31, 1997, 1998 and 1999
was $ 0.6 million, $0.5 million and $0.4 million, respectively.

7.    Other Assets:

      Other assets primarily comprise the Company's investment in affiliates and
notes receivable and interest thereon, as described herein.

      On August 14, 1998, NCT Audio agreed to acquire  substantially  all of the
assets of Top Source  Automotive,  Inc.  ("TSA"),  an  automotive  audio  system
supplier.  Earlier on June 11, 1998, NCT Audio had paid a non-refundable deposit
of  $1,450,000  towards  the  purchase  price.  The  total  purchase  price  was
$10,000,000  and  up  to  an  additional  $6,000,000  in  possible  future  cash
contingent payments.  NCT Audio then paid Top Source Technologies,  Inc. ("TST")
$2,050,000  on July 31,  1998.  The  money  was held in  escrow  with all of the
necessary  securities  and  documents to evidence  ownership of 20% of the total
equity rights and interests in TSA.  When the  shareholders  of TST approved the
transaction  on December 15, 1998,  the  $2,050,000 was delivered to TSA and NCT
Audio took ownership of the  documentation  and securities  held in escrow.  NCT
Audio had an exclusive right, as extended, to purchase the assets of TSA through
July 15, 1999. Under the terms of the original agreement, NCT Audio was required
to pay TST $6.5 million on or before March 31, 1999 to complete the  acquisition
of TSA's assets.  As consideration for an extension of such exclusive right from
March 31, 1999 to May 28,  1999,  NCT Audio agreed to pay TST a fee of $350,000,
consisting of $20,685 in cash,  $125,000 of NCT Audio's minority interest in TSA
earnings, and a $204,315 note payable due April 16, 1999. Due to the non-payment
of the note by April 30,  1999,  (a) the note would begin to accrue  interest on
April 17,  1999 at the lower of the rate of two times  prime rate or the highest
rate allowable by law; (b) the $20,685 and $125,000 portion of the extension fee
would no  longer be  credited  toward  the $6.5  million  purchase  price due at
closing;  and (c) the $204,315  portion of the  extension fee would no longer be
credited  toward the $6.5 million closing amount due. To date, NCT Audio has not
paid the note. In addition,  due to NCT Audio's failure to close the transaction
by March 31, 1999,  NCT Audio was required to pay a penalty  premium of $100,000
of NCT Audio's preferred stock. Since NCT Audio failed to close the contemplated
transaction  by May 28, 1999,  NCT Audio has forfeited its minority  earnings in
TSA for the  period  June 1, 1999  through  May 30,  2000.  In  exchange  for an
extension from May 28, 1999 to July 15, 1999, NCT Audio  relinquished 25% of its
minority equity ownership in TSA. As a result,  NCT Audio now has a 15% minority
interest in TSA. On or about July 15, 1999,  NCT Audio  determined  it would not
proceed with the purchase of the assets of TSA, as structured,  due primarily to
its difficulty in raising the requisite cash  consideration.  Consequently,  NCT
Audio reduced its net  investment in TSA to $1.2 million,  representing  its 15%
minority interest, net of the above noted penalties, and recorded a $2.4 million
charge in the quarter ended June 30, 1999 for the  write-down of its  investment
to its  estimated net  realizable  value.  On September 30, 1999,  Onkyo America
purchased  substantially all of the assets of TSA and certain assets of TST used
in TSA's  operations.  NCT Audio is claiming and seeks its pro rata share of the
consideration  paid by Onkyo America,  less the penalties  described  above. The
amount  which TST owes NCT Audio is in  dispute;  consequently,  receipt  of the
funds is contingent on the outcome of the arbitration  between the Company,  TST
and TSA. (See Note 15.)

      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"),
a supplier  of  custom-made  automotive  audio  systems.  NCT Audio  intended to
acquire  such  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  needed  to  obtain  adequate  financing  before  the
transaction could be completed. NCT Audio provided PPI a working capital loan on
June 17, 1998 in the amount of $500,000,  evidenced by a demand promissory note.
On August 18, 1998, NCT Audio provided PPI a second working  capital loan in the
amount of  $1,000,000,  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 was 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 remained willing to do
the  transaction,  they may  choose at some  point to  abandon  the  transaction
because NCT Audio had not obtained the financing in a timely manner. The Company
has not been able to obtain the financing to consummate  this  transaction,  and
PPI has  experienced  significant  organizational  changes which has resulted in
abandonment of the proposed  acquisition.  During the third quarter of 1999, the
Company  fully  reserved  the  $1.5  million  due from  PPI  plus  interest  and
pre-acquisition  costs thereon amounting to $0.3 million.  The Company continues
to seek  repayment of the notes.  During the fourth  quarter of 1999,  NCT Audio
suspended its acquisition strategy.

8.    Convertible Notes:

      On January 26, 1999,  Carole  Salkind,  spouse of a former director and an
accredited  investor (the "Holder"),  subscribed and agreed to purchase  secured
convertible  notes of the  Company  in an  aggregate  principal  amount  of $4.0
million.  The secured  convertible  notes are  collateralized  by the  Company's
inventory,  machinery, equipment, stocks, bonds, notes, accounts receivable, any
rights  or  claims  that  they may have  against  any  other  person,  firm,  or
corporation for monies, choses in action, any bank accounts,  checking accounts,
certificates of deposit or any financial  instrument,  patents and  intellectual
property  rights or any other  assets  owned by  Borrower  as of the date of the
agreement,  or hereafter acquired.  A secured convertible note (the " Note") for
$1.0  million was signed on January 26,  1999,  and  proceeds  were  received on
January 28, 1999. The Note is to mature on January 25, 2001 and earn interest at
the prime rate as published  from day to day in The Wall Street Journal from the
issue date until the Note  becomes due and  payable.  The Holder  shall have the
right at any time on or prior to the day the Note is paid in full, to convert at
any  time,  all or from time to time,  any part of the  outstanding  and  unpaid
amount of the Note into fully paid and non-assessable  shares of common stock of
the Company at the conversion  price.  The conversion  price,  as amended by the
parties on  September  19, 1999,  on the Note and any other notes,  shall be the
lesser of (i) the lowest closing  transaction  price for the common stock on the
securities  market on which the common stock is being traded, at any time during
September  1999; (ii) the average of the closing bid prices for the common stock
on the securities  market on which the common stock is being traded for five (5)
consecutive  trading  days prior to the date of  conversion;  or (iii) the fixed
conversion  price of $0.17.  In no event will the conversion  price be less than
$0.12 per share.  The  Company and Holder have agreed to extend the date for the
purchase of the remaining installments of secured convertible notes to April 15,
2000.  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. At December 31, 1999, the Company has an
aggregate of $3.0 million of secured  convertible  notes. The Company recorded a
beneficial conversion feature of $0.2 million in connection with the convertible
notes in 1999.

      On July 19, 1999,  DistributedMedia.com ("DMC"), a wholly-owned subsidiary
of the Company,  signed a  convertible  guaranteed  term  promissory  note ("PRG
Note") with Production Resource Group ("PRG") in the amount of $1.0 million. PRG
will provide  lease  financing to DMC for its Sight and  Sound(TM)  systems (the
"Systems") and will provide  integration,  installation and maintenance services
to DMC. DMC received a portion of the PRG Note  ($125,000)  on July 22, 1999. Of
the $1,000,000 note proceeds,  $750,000 was deposited into an escrow account and
be used to pay rental and  installation  costs due from DMC with  respect to the
Systems.  Further,  DMC may  draw  an  additional  $125,000  provided  that  PRG
continues to have a good faith belief that the Systems are functioning  properly
and that DMC has obtained at least one network-wide advertising client providing
annual  advertising  revenues of at least  $250,000.  At December 31, 1999,  the
balance in the escrow  account and  classified as restricted  cash was $667,000.
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 (see Note 12). In accordance with SFAS No. 123, "Accounting
for  Stock-Based  Compensation",  the Company  estimated  the fair value of this
warrant to be $0.8  million,  using the  following  assumptions  in applying the
Black-Scholes valuation method: risk-free interest rates of 5.61%, volatility of
1%,  and a term of three  years.  Such  amount is being  amortized  to  interest
expense over the two-year period of the related  promissory  note.  Amortization
amounted to $0.1 million  during the year ended  December 31, 1999.  Unamortized
discount of $0.3 million has been  reflected as a reduction of the notes payable
amount in the accompanying December 31, 1999 financial statements.

9.    Other Liabilities:

      On June 5,  1998,  Interactive  Products,  Inc.  ("IPI")  entered  into an
agreement  with the Company  granting the Company a license to, and an option to
purchase a joint ownership interest in, patents and patents pending which relate
to IPI's speech recognition  technologies,  speech compression  technologies and
speech  identification and verification  technology.  The aggregate value of the
patented technology is $1,250,000, which was paid by a $150,000 cash payment and
delivery of 1,250,000  shares of the  Company's  common stock valued at $0.65625
per share on June 5,  1998.  At such time as IPI sells any of such  shares,  the
proceeds  thereof will be allocated  towards a fully paid-up license fee for the
technology  rights noted above.  In the event that the proceeds from the sale of
shares  are less  than the  $1,100,000,  the  Company  will  record a  liability
representing  the cash  payment  due.  On July 5,  1998,  the  Company  paid IPI
$50,000,  which  was held in  escrow  as  security  for the  fulfillment  of the
Company's obligations,  towards the liability.  The Company recorded a liability
representing the difference  between the Company's  payment  obligations and the
IPI net proceeds  from its sale of shares of the Company's  common  stock.  Such
liability was $0.5 million at December 31, 1998 and 1999.

      On September  4, 1998,  the Company  acquired  the issued and  outstanding
common stock of Advancel,  a Silicon  Valley-based  developer of  microprocessor
cores that execute Sun Microsystems' Java(TM) code. The acquisition was pursuant
to a stock purchase  agreement  dated as of August 21, 1998 (the "Stock Purchase
Agreement")  among the Company,  Advancel and certain  shareholders  of Advancel
(the "Advancel  Shareholders").  The  consideration  for the  acquisition of the
Advancel common stock consisted of an initial payment of $1.0 million payable by
the delivery of 1,786,991  shares of the Company's  treasury stock (see Note 10)
together with future payments, payable in cash or in common stock of the Company
at the election of the Advancel Shareholders (individually, an "earnout payment"
and collectively,  the "earnout  payments") based on Advancel's  earnings before
interest, taxes, depreciation and amortization, as defined in the Stock Purchase
Agreement,   for  each  of  the  calendar  years  1999,   2000,  2001  and  2002
(individually,  an "earnout year" and collectively,  the "earnout years"). While
each earnout payment may not be less than $250,000 in any earnout year, there is
no maximum  earnout payment for any earnout year or for all earnout years in the
aggregate.  In connection therewith the Company's liabilities include an earnout
obligation  of $0.1  million and $0.2 million at December 31, 1998 and 1999 (see
Note 15). In addition, the Company's liabilities include a $100,000 note payable
to a former  employee of Advancel at December 31, 1998 and 1999.  The note bears
interest  at a rate of  8.25%,  compounded  annually  and  was due in two  equal
installments on December 1, 1998 and March 1, 1999. The note has not been paid.

10.   Common Stock Subject to Resale Guarantee:

      On September  24, 1999,  the Company  issued  12,005,847  shares of common
stock to suppliers and consultants to settle current obligations of $1.8 million
and future or anticipated  obligations of $0.5 million. On October 27, 1999, the
Company issued an additional  1,148,973  shares of common stock to suppliers and
consultants  to settle  obligations  of $0.2 million.  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 (File
No.  333-87757) was declared  effective by the SEC on November 2, 1999 (see Note
11).  During the fourth  quarter,  suppliers and vendors  traded $1.5 million of
such shares and as a result the  Company  recorded  $1.0  million  common  stock
subject to resale guarantee.

      The Company has certain contingent obligations under a securities purchase
agreement,  dated as of December 27, 1999 (the "Purchase Agreement"),  among the
Company,  Austost, Balmore and Nesher, Inc. ("Nesher").  Based on an offer as of
November 9, 1999,  the  Company,  Austost,  Balmore and Nesher  entered into the
Purchase Agreement whereby the Company,  on December 28, 1999, issued a total of
3,846,155  shares (the "SPA Shares") to Austost,  Balmore and Nesher for a total
purchase  price of  $500,000.  The price of the SPA  Shares was $0.13 per share,
which was $0.03, or 19%, less than the closing bid price of the Company's common
stock as reported by the OTC Bulletin Board on November 8, 1999, and $0.015,  or
10%, less than the closing bid price of the  Company's  common stock as reported
by the OTC  Bulletin  Board on December  27,  1999.  This per share price may be
subject to decrease upon the application of a reset  provision  contained in the
Purchase Agreement (see Note 11). Due to the provision, the Company recorded the
purchase  price  ($500,000)  plus the  guaranteed  return on  investment  of 20%
($100,000) as common stock subject to resale.

      Common stock subject to resale  guarantee was $1.6 million at December 31,
1999,  which  represented the  outstanding  shares of common stock valued at the
date of issuance to suppliers and  consultants  ($1.0  million) and the purchase
price plus  guaranteed  return on investment  related to the Purchase  Agreement
($0.6 million).

11.   Common Stock:

Private Placements and Stock Issuances:

      Between  January 15, 1997 and March 25, 1997,  the Company issued and sold
an  aggregate  amount of $3.4  million of  non-voting  subordinated  convertible
debentures (the "Debentures") in a private placement pursuant to Regulation S of
the Securities Act of 1933, as amended, (the "Securities Act") to five unrelated
investors  (the  "Investors")  through  multiple  dealers from which the Company
realized $3.2 million of net proceeds.  The  Debentures  were to mature  between
January  15, 2000 and March 25,  2000 and earn 8%  interest  per annum,  payable
quarterly in either cash or the Company's common stock at the Company's  option.
Subject to certain common stock resale  restrictions,  the  Investors,  at their
discretion,  had the right to convert the principal due on the  Debentures  into
the Company's  common stock at any time after the 45th day following the date of
the sale of the Debentures to the Investors.  In the event of such a conversion,
the  conversion  price  was the  lesser of 85% of the  closing  bid price of the
Company's  common stock on the closing date of the  Debentures'  sale or between
75% to 60%  (depending  on the  Investor  and other  conditions)  of the average
closing  bid  price  for  the  five  trading  days  immediately   preceding  the
conversion. The Company reserved 15 million shares of the Company's common stock
for issuance upon such  conversion  and payment of interest.  Subject to certain
conditions,  the Company also had the right to require the  Investors to convert
all or part of the Debentures  under the above noted conversion price conditions
after  February 15, 1998.  As of June 6, 1997,  the  Investors had converted all
$3.4 million of the Debentures into 16.5 million shares of the Company's  common
stock. At the Company's  election,  interest due through the conversion dates of
the Debentures was paid through the issuance of an additional 0.2 million shares
of the Company's common stock. In conjunction  with the Debentures,  the Company
granted a warrant to purchase  75,000  shares of common  stock to one  investor.
During the year ended December 31, 1997, the Company valued this warrant,  using
the Black-Scholes pricing model at $34,000, which was expensed as debt discount.
The Company  recorded a $1.4 million non-cash  interest expense  attributable to
the  conversions  of the  Debentures in 1997. If shares of common stock had been
issued  in  lieu  of  debt  at  the  respective  issuance  dates  of  the  debt,
supplementary  basic and diluted net loss per share for the year ended  December
31, 1997 would have been a loss of $0.08 per share.

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

      On September 4, 1997, the Company  transferred  $5,000 cash and all of the
business  and assets of its Audio  Products  Division as then  conducted  by the
Company and as reflected  on the business  books and records of the Company to a
newly incorporated company, NCT Audio Products, Inc., in consideration for 5,867
shares of NCT Audio  common  stock  whereupon  NCT Audio  became a  wholly-owned
subsidiary  of the  Company.  The Company  also  granted NCT Audio an  exclusive
worldwide  license with respect to all of the  Company's  relevant  patented and
unpatented  technology  relating  to FPT(TM)  and  FPT(TM)-based  audio  speaker
products for all markets for such products  excluding (a) markets licensed to or
reserved by NXT plc and NXT under the Company's cross licensing  agreements with
NXT plc and NXT, (b) all markets for hearing aids and other hearing enhancing or
assisting  devices,  and (c) all  markets  for  headsets,  headphones  and other
products performing functions  substantially the same as those performed by such
products in  consideration  for a license  fee of $3.0  million  (eliminated  in
consolidation) to be paid when proceeds are available from the sale of NCT Audio
common stock and on-going future  royalties  payable by NCT Audio to the Company
as  provided in such  license  agreement.  In  addition,  the Company  agreed to
transfer all of its rights and obligations under its cross licensing  agreements
with NXT plc and NXT to NCT Audio (see Note 3).

      Between  October 10, 1997 and  December 4, 1997,  NCT Audio  issued  2,145
shares of its  common  stock  (including  533  shares  issued to NXT plc) for an
aggregate  purchase  price of $4.0  million in a private  placement  pursuant to
Regulation D under the Securities Act. NCT Audio has not met certain  conditions
regarding the filing of a registration  statement for NCT Audio common stock. As
such, holders of NCT Audio common stock have a right to exchange their NCT Audio
common stock into a sufficient  number of restricted  shares of NCT common stock
to equal their  original cash  investment  in NCT Audio,  plus a 20% discount to
market  price at date of  conversion.  During 1998,  two NCT Audio  shareholders
exercised  their right to  exchange  296 shares of NCT Audio  common  stock into
1,135,542 shares of NCT common stock.  During 1999, three NCT Audio shareholders
exercised their right to exchange 559 shares of NCT Audio common stock into 17.7
million shares of NCT common stock. In connection therewith the Company recorded
goodwill of $0.6  million and $6.1 million  during 1998 and 1999,  respectively.
The  Company  recorded a non-cash  charge of $3.1  million in 1999 to write down
goodwill to its estimated realizable value.

      Between October 28, 1997 and December 11, 1997, the Company entered into a
series of subscription  agreements  (the "Series C Subscription  Agreements") to
sell an  aggregate  amount of $13.3  million of Series C  Convertible  Preferred
Stock (the  "Series C  Preferred  Stock") in a private  placement,  pursuant  to
Regulation D of the Securities Act, to 32 unrelated accredited investors through
two dealers (the "1997 Series C Preferred Stock Private  Placement").  The total
1997 Series C Preferred  Stock  Private  Placement was completed on December 11,
1997.  The  aggregate net proceeds to the Company of the 1997 Series C Preferred
Stock Private Placement were $11.9 million. Each share of the Series C 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 C Preferred Stock is convertible  into fully
paid and non-assessable  shares of the Company's common stock subject to certain
limitations.  The shares of Series C Preferred  Stock  become  convertible  into
shares of common  stock at any time  commencing  after  the  earlier  of (i) the
effective date of the Series C registration  statement; or (ii) ninety (90) days
after the date of filing of the Series C registration  statement.  Each share of
Series C Preferred Stock is convertible  into a number of shares of common stock
of the Company as determined in accordance with the Series C Conversion  Formula
as set forth in the  agreement  using a conversion  price equal to the lesser of
(x)  120% of the  five  (5) day  average  closing  bid  price  of  common  stock
immediately  prior to the  closing  date of the Series C  Preferred  Stock being
converted or (y) 20% below the five (5) day average  closing bid price of common
stock immediately prior to the conversion date thereof.  The conversion terms of
the Series C  Preferred  Stock also  provide  that in no event shall the average
closing bid price  referred to in the Series C  Conversion  Formula be less than
$0.625 per share and in no event  shall the Company be  obligated  to issue more
than 26.0 million shares of its common stock in the aggregate in connection with
the conversion of the Series C Preferred Stock. Accordingly, 26.0 million shares
of common  stock have been  registered  by the  Company.  Under the terms of the
Series C Subscription Agreements, the Company may be subject to a penalty if the
Series C  registration  statement is not declared  effective  within one hundred
twenty  (120) days after the first  closing  of any  incremental  portion of the
offering of Series C Preferred  Stock,  such penalty to be in an amount equal to
one and one half percent  (1.5%) per month of the  aggregate  amount of Series C
Preferred  Stock sold in the  offering up to a maximum of ten  percent  (10%) of
such aggregate  amount.  The Series C Subscription  Agreements also provide that
for a period  commencing on the date of the signing of the Series C Subscription
Agreements  and ending  ninety (90) days after the closing of the  offering  the
Company will be prohibited from issuing any debt or equity securities other than
Series C  Preferred  Stock,  and that the  Corporation  will be required to make
certain  payments in the event of its failure to effect  conversion  in a timely
manner or in the event it fails to reserve  sufficient  authorized  but unissued
common stock for issuance upon  conversion of the Series C Preferred  Stock.  On
December 30, 1998,  1,700 shares of the Series C Preferred  Stock were exchanged
for the Company's Series E Preferred Stock. At December 31, 1998,  10,850 shares
of Series C Preferred  Stock had been  converted into  20,665,000  shares of NCT
common stock.  The 700 remaining Series C Preferred Stock shares were subject to
mandatory  conversion  as of November 30, 1999.  As such,  on November 30, 1999,
these 700 shares  were  converted  to  1,512,000  shares of common  stock of the
Company.  At December 31,  1999,  there were no  outstanding  shares of Series C
Preferred Stock.

      During 1998, the Board of Directors  authorized the issuance of a total of
125,000 shares of the Company's common stock to an employee, two directors and a
consultant in connection with their services to the Company.  The Company valued
these shares at $97,000, representing the fair value on the date of issuance.

      On July 15, 1998 the Company  transferred  $5,000 and all of the  business
and assets of its Hearing Products Division as then conducted by the Company and
as  reflected  on the  business  books and  records  of the  Company  to a newly
incorporated  subsidiary company, NCT Hearing Products,  Inc. ("NCT Hearing") in
consideration for 6,400 shares of NCT Hearing common stock whereupon NCT Hearing
became a  wholly-owned  subsidiary of the Company.  The Company also granted NCT
Hearing an exclusive  worldwide  license  with  respect to all of the  Company's
relevant  patented and  unpatented  technology  relating to Hearing  Products in
consideration for a license fee of $3.0 million, eliminated in consolidation, to
be paid when  proceeds are available  from the sale of NCT Hearing  common stock
and running  royalties  payable with respect to NCT Hearing's  sales of products
incorporating  the licensed  technology and its sublicensing of such technology.
It is anticipated  that NCT Hearing will issue  additional  shares of its common
stock in  transactions  exempt from  registration  in order to raise  additional
working capital.

      On July 27, 1998, the Company  entered into  subscription  agreements (the
"Series D Subscription Agreements") to sell 6,000 shares of the Company's Series
D Convertible  Preferred Stock ("Series D Preferred  Stock") having an aggregate
stated value of $6.0 million in a private placement, pursuant to Regulation D of
the Securities  Act, to six unrelated  accredited  investors  through one dealer
(the "1998  Series D  Preferred  Stock  Private  Placement").  The sale of 6,000
shares of Series D Preferred Stock having an aggregate $6.0 million stated value
was completed on August 6, 1998.  $5.2 million net proceeds were received by the
Company from the 1998 Series D Preferred Stock Private Placement.  Each share of
the  Series D  Preferred  Stock  has a par  value of $.10 per share and a stated
value of one thousand  dollars  ($1,000) with an accretion  rate of four percent
(4%) per annum on the stated  value.  Each share of Series D Preferred  Stock is
convertible  into fully paid and  non-assessable  shares of the Company's common
stock  subject  to  certain  limitations.  Under  the  terms  of  the  Series  D
Subscription  Agreements,  the  Company  is  required  to  file  a  registration
statement  covering  the  resale of all  shares of common  stock of the  Company
issuable upon conversion of the Series D Preferred Stock then outstanding within
sixty  (60) days  after the  completion  of the 1998  Series D  Preferred  Stock
Private  Placement  (respectively,  the "Series D Filing Date" and the "Series D
Closing Date").  The shares of Series D Preferred Stock become  convertible into
shares of common  stock at any time  commencing  after the earlier of (i) ninety
(90) days after the Series D Closing Date;  (ii) five (5) days after the Company
receives a "no  review"  status  from the  Securities  and  Exchange  Commission
("SEC") in connection  with the Series D  registration  statement;  or (iii) the
effective date of the Series D registration statement. The Series D registration
statement became effective on October 30, 1998, and shares of Series D Preferred
Stock became convertible on that date. Each share of Series D Preferred Stock is
convertible into a number of shares of common stock of the Company as determined
in accordance with the Series D Conversion Formula as set forth in the agreement
using a  conversion  price  equal to the  lesser of (x) 120% of the five (5) day
average closing bid price of common stock  immediately prior to the closing date
of the Series D Preferred  Stock being  converted  or (y) 20% below the five (5)
day  average  closing  bid  price  of  common  stock  immediately  prior  to the
conversion  date thereof.  The conversion  terms of the Series D Preferred Stock
also  provide  that in no event shall the  conversion  price  referred to in the
Series D  Conversion  Formula be less than $0.50 per share and in no event shall
the  Company be  obligated  to issue more than  12,000,000  shares of its common
stock in the aggregate in connection  with the conversion of the 6,000 shares of
Series D Preferred  Stock issued under the 1998 Series D Preferred Stock Private
Placement.  The Series D Subscription  Agreements  also provide that the Company
will be required to make certain  payments in the event of its failure to effect
conversion  in a timely  manner.  Including  shares of common  stock  issued for
accretion, as of March 12, 1999, all shares of Series D Preferred Stock had been
converted into 12,273,685 shares of NCT common stock.

      On July 27, 1998, NCT Audio entered into subscription agreements (the "NCT
Audio  Subscription  Agreements")  to sell 60  shares  of NCT  Audio's  Series A
Convertible  Preferred  Stock ("NCT Audio Series A Preferred  Stock")  having an
aggregate  stated  value of $6.0  million in a private  placement,  pursuant  to
Regulation  D of the  Securities  Act,  to six  unrelated  accredited  investors
through  one  dealer  (the  "1998 NCT Audio  Series A  Preferred  Stock  Private
Placement").  The sale of 60 shares of NCT Audio Series A Preferred Stock having
an aggregate  $6.0 million  stated value was  completed on August 17, 1998.  NCT
Audio  received  net  proceeds of $5.2  million from the 1998 NCT Audio Series A
Preferred  Stock  Private  Placement.  Each  share  of the NCT  Audio  Series  A
Preferred  Stock has a par  value of $.10 per  share  and a stated  value of one
hundred thousand dollars  ($100,000) with an accretion rate of four percent (4%)
per annum on the stated value.  Each share of NCT Audio Series A Preferred Stock
is convertible into fully paid and  non-assessable  shares of NCT Audio's common
stock  subject  to  certain  limitations.  Under  the  terms  of the  NCT  Audio
Subscription Agreements,  NCT Audio is required to file a registration statement
covering  the resale of all shares of common  stock of NCT Audio  issuable  upon
conversion of the NCT Audio Series A Preferred Stock then  outstanding by a date
(the "Series A Filing  Deadline") which is not later than thirty (30) days after
the NCT Audio becomes a "reporting company" under the Securities Exchange Act of
1934,  as  amended  (the  "Exchange  Act").  The  shares of NCT  Audio  Series A
Preferred Stock become  convertible into shares of NCT Audio common stock at any
time  after  the date the NCT  Audio  becomes a  "reporting  company"  under the
Exchange  Act.  Each share of Series A  Preferred  Stock is  convertible  into a
number of shares of common stock of NCT Audio as determined  in accordance  with
the Series A Conversion Formula as set forth in the agreement using a conversion
price  equal to the lesser of (x) 120% of the five (5) day  average  closing bid
price of common  stock  immediately  prior to the  closing  date of the Series A
Preferred  Stock  being  converted  or (y) 20%  below  the five (5) day  average
closing  bid price of common  stock  immediately  prior to the  conversion  date
thereof.  The  conversion  terms of the NCT Audio Series A Preferred  Stock also
provide  that in the event that NCT Audio has not become a  "reporting  company"
under the  Exchange  Act by December  31,  1998,  or the NCT Audio  registration
statement has not been declared  effective by the SEC by December 31, 1998,  the
holder shall be entitled to exchange  each share of NCT Audio Series A Preferred
Stock for 100 shares of the Company's  Series D Convertible  Preferred Stock and
thereafter  shall be  entitled to all rights and  privileges  of a holder of the
Company's Series D Preferred Stock. As of December 31, 1998, no NCT Audio Series
A Preferred Stock  shareholders  had exercised their right to exchange NCT Audio
Series A  Preferred  Stock into the  Company's  Series D  Convertible  Preferred
Stock.  On March 30, 1999,  holders of 57 shares of NCT Audio Series A Preferred
Stock exercised this election and converted their shares into 11,699,857  shares
of the  Company's  common  stock.  At December  31,  1999, 3 shares of NCT Audio
Series A Preferred Stock were outstanding.  On January 10, 2000, the remaining 3
shares of NCT Audio Series A Preferred  Stock were converted into 634,915 shares
of the Company's common stock.

      On July 29, 1998, the Company  initiated a plan to repurchase from time to
time up to 10 million  shares of the  Company's  common stock in the open market
pursuant to Rule 10b-18 under the Exchange Act or through  block  trades.  As of
December 31, 1998, the Company had repurchased 5,607,100 shares of the Company's
common  stock at per share prices  ranging  from  $0.3438 to $0.6563.  The stock
repurchase program was terminated on December 30, 1998.

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

            Current assets                                        $   368,109
            Property and equipment                                      4,095
            Goodwill                                                1,018,290
            Other assets                                               13,486
            Current liabilities                                      (485,040)
            Unearned portion of compensatory stock                    141,251
                                                                  -----------
            Cost of acquisition (including expenses of $60,191)   $ 1,060,191
                                                                  ===========

      At the  annual  meeting of  Stockholders  held on October  20,  1998,  the
stockholders  approved an amendment to the  Company's  Restated  Certificate  of
Incorporation  to increase the authorized  number of shares of common stock from
185  million  to 255  million  shares.  Such  action  was deemed by the Board of
Directors to be in the best interest of the Company to make additional shares of
the Company's  common stock available for an increase in the number of shares of
common stock  covered by the 1992 Plan (see Note 12) pursuant to an amendment of
the 1992 Plan  approved  by the  stockholders  at such annual  meeting,  and for
acquisitions,  public or private financings  involving common stock or preferred
stock  or other  securities  convertible  to  common  stock,  stock  splits  and
dividends,  present and future  employee  benefit  programs and other  corporate
purposes.

      On  November  24,  1998,  the  Company  paid  $1,000   consideration   for
incorporation  of DMC which was  formed  to  develop,  install  and  provide  an
audio/visual advertising medium within commercial/professional settings.

      On December 30, 1998,  the Company  entered into a series of  subscription
agreements (the "Series E Subscription  Agreements") to sell an aggregate stated
value of up to $8.2  million  of Series E  Convertible  Preferred  Stock  (the "
Series E  Preferred  Stock")  in  consideration  of $4.0  million,  in a private
placement,  pursuant to Regulation D of the  Securities  Act, to six  accredited
investors  through  one  dealer  (the "1998  Series E  Preferred  Stock  Private
Placement").  The $4.0  million  subscription  receivable  at December  31, 1998
represents  a  receivable  due from the  Series E  Subscription  Agreements.  In
addition to the above noted Series E Subscription Agreements, the Company issued
and sold an  aggregate  amount of $1.7  million of Series E  Preferred  Stock to
three accredited  investors  through the above noted dealer,  in exchange for an
aggregate stated value of $1.7 million of the Company's Series C Preferred Stock
held by the three  accredited  investors.  The  Company  also issued and sold an
aggregate  amount of $0.7 million of Series E Preferred Stock to four accredited
investors  through the above noted dealer,  in exchange and consideration for an
aggregate of 2.1 million  shares of the Company's  common stock held by the four
accredited  investors  and received net proceeds of $1.8  million.  On April 13,
1999, the Company entered into a subscription  agreement to sell 1,874 shares of
Series  E  Preferred  Stock,  with a  stated  value  of up to  $1.9  million  in
consideration of $1.9 million to four accredited  investors  through one dealer.
Each share of the Series E 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 E  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 E
Subscription  Agreements,  the  Company  is  required  to  file  a  registration
statement  on (i) Form S-3 on or prior to the date  which is no more than  sixty
(60) days from the date that the Company  has issued a total of 7,438  shares of
Series E  Preferred  Stock if filed or (ii) Form S-1 on or prior to a date which
is no more than  ninety  (90) days from the date that the  Company  has issued a
total of 7,438 shares of Series E Preferred Stock, covering the resale of all of
the  registrable  securities.  The  shares of Series E  Preferred  Stock  become
convertible into shares of common stock at any time commencing after the earlier
of (i)  ninety  (90) days after the  Series E Closing  Date;  (ii) five (5) days
after the Company  receives a "no review" status from the SEC in connection with
the  registration  statement;  or  (iii)  the  effective  date of the  Series  E
registration  statement.  Each share of Series E Preferred  Stock is convertible
into a number  of  shares  of  common  stock of the  Company  as  determined  in
accordance  with the Series E Conversion  Formula as set forth in the  agreement
using a  conversion  price  equal to the  lesser of (x) 120% of the five (5) day
average closing bid price of common stock  immediately prior to the closing date
of the Series E Preferred  Stock being  converted  or (y) 20% below the five (5)
day  average  closing  bid  price  of  common  stock  immediately  prior  to the
conversion  date thereof.  The conversion  terms of the Series E Preferred Stock
also  provide that in no event shall the Company be obligated to issue more than
30,000,000  shares of its common stock in the aggregate in  connection  with the
conversion  of the 10,580  shares of Series E Preferred  Stock  issued under the
1998 Series E Preferred Stock Private Placement. The Company may be obligated to
redeem the excess of the stated value over the amount  permitted to be converted
into common  stock.  Such  obligation  would be  triggered in the event that the
Company issues  30,000,000 shares on conversion of Series E Preferred Stock. The
Series E Subscription  Agreements also provide that the Company will be required
to make certain  payments in the event of its failure to effect  conversion in a
timely manner.  The Company  registered an aggregate of 26,648,696 shares of the
Company's  common stock for the conversion of the issued and outstanding  shares
of Series E Preferred Stock. The Company is given the right to pay the accretion
in either cash or common stock.  The conversion  terms further  provide that the
Company  will be  required  to make  certain  payments  if it fails to  effect a
conversion  in a timely  manner  and may have to redeem the excess of the stated
value over the  amount  permitted  to be  converted  into  common  stock.  As of
December 31, 1998, no shares of Series E Preferred Stock had been converted into
NCT common  stock.  During  1999,  holders of 3,828 shares of Series E Preferred
Stock elected to convert their shares into 26,608,942  shares of common stock of
the  Company.  On March 31,  1999,  the Company  signed a license  agreement  to
exchange 3,600 shares of Series E Preferred Stock for four DMC network affiliate
licenses.  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 Convertible Preferred Stock. Subsequently,  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.  On December  15,  1999,  holders of the  remaining  5,026 shares of the
Company's  Series E Preferred  Stock and holders of 974 shares of the  Company's
Series F Convertible  Preferred Stock (see below),  an aggregate stated value of
$6 million,  exchanged such shares for eight DMC network affiliate licenses.  No
shares of Series E Preferred Stock were outstanding at December 31, 1999.

      On January 25, 1999, the Company granted 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.

      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.  In 1999, the Company  issued  13,154,820  shares of
common stock to suppliers and consultants to settle current  obligations of $1.8
million and future or anticipated obligations of $0.7 million.

      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.  In the
interest of investor relations of the Company,  the maximum number of conversion
shares was increased to 77,000,000  shares of the  Company's  common 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. As of December 31, 1999, 2,811
shares of Series F Preferred Stock have been converted into 25,306,557 shares of
the Company's  common stock.  On December 15, 1999,  974 shares of the Company's
Series F Preferred  Stock,  together with 5,026 shares of the Company's Series E
Preferred Stock,  were exchanged for eight DMC network  affiliate  licenses.  At
December  31,  1999,  there  are  4,715  shares  of  Series  F  Preferred  Stock
outstanding.

      The Company has certain contingent obligations under a securities exchange
agreement,  dated as of October 9, 1999 (the  "Exchange  Agreement"),  among the
Company, Austost and Balmore. Pursuant to the Exchange Agreement, on October 26,
1999 the Company issued a total of 17,333,334 shares to Austost and Balmore (the
"Exchange  Shares") in exchange for 532 shares of common stock of NCT Audio held
by Austost and Balmore.  The  effective  per share price of the Exchange  Shares
received  by Austost and  Balmore  was $0.06 per share  (representing  the total
purchase price  originally  paid by Austost and Balmore for the NCT Audio shares
of $1.0  million  divided by  17,333,334).  This  effective  per share price was
$0.115,  or 65.7%, less than the closing bid price of the Company's common stock
as reported by the OTC Bulletin  Board on October 25, 1999.  This  effective per
share price may be subject to increase upon the application of an exchange ratio
adjustment  provision  contained in the Exchange  Agreement on February 15, 2000
(or an earlier date agreed to by all the parties) and may be subject to decrease
upon the application of a reset provision  contained in the Exchange  Agreement,
as described below.

      Under the exchange ratio adjustment  provision,  the Company has the right
to  re-determine  the price of the Exchange Shares issued to each of Austost and
Balmore on February  15, 2000 (or another  date that is not later than  February
15, 2000 and is mutually  agreed upon by the Company,  Austost and Balmore).  If
the  aggregate  value of the  Exchange  Shares  issued to Austost and Balmore is
greater than $2,600,000 based upon the closing bid price of the Company's common
stock as reported on the OTC  Bulletin  Board on such date,  Austost and Balmore
are required to return to the Company any such Exchange Shares  representing the
excess amount. Under the reset provision contained in the Exchange Agreement, on
April 24, 2000, and again on July 24, 2000, the Company may be required to issue
additional  shares to either  Austost  or  Balmore or both if the sum of certain
items on those dates is less than $2,600,000. Those items are: (i) the aggregate
market  value of the Exchange  Shares held by Austost and Balmore  (based on the
per  share  closing  bid price on those  dates);  (ii) the  market  value of any
Exchange  Shares  transferred  by Austost  and  Balmore as  permitted  under the
Exchange  Agreement  (based  on the per share  closing  bid price on the date of
transfer);  and (iii) any amounts  realized by Austost and Balmore from sales of
any such shares  prior to April 24, 2000 or July 24,  2000,  as the case may be.
The  number of  additional  shares of common  stock  that the  Company  would be
obligated to issue in such case would be a number of shares  having an aggregate
market value (based on the per share closing bid price on such date) that,  when
added to the sum of items  (i),  (ii) and  (iii) set forth  above,  would  equal
$2,600,000.  The Company recorded step-up acquisition  goodwill of $2.6 million.
This  transaction  contributed  to the  Company's  recording  of a $3.1  million
impairment of goodwill.

      On March 7, 2000, the Company, Austost and Balmore agreed to amend certain
of the terms and  conditions  of the  Exchange  Agreement  in order to (1) allow
Austost and Balmore to retain  3,611,111  Returnable  Shares in exchange  for an
additional  533 shares of Audio  common stock from a third party  investor  (the
"Third Party  Shares"),  which Austost and Balmore shall deliver to NCT, and (2)
substitute  cash  payments  by Austost  and  Balmore  to the  Company in lieu of
Austost's and Balmore's  obligation to return the remaining Returnable Shares to
the Company pursuant to the Exchange Agreement.

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

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

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

Common  shares  available  for common stock  options,  warrants and  convertible
securities:

      At December 31, 1999, the number of shares required to be reserved for the
exercise of options and  warrants  was 38.8  million.  The  aggregate  number of
shares of common stock required to be reserved for issuance upon the exercise of
all  outstanding  options and warrants  granted was 37.9 million shares of which
options and warrants to purchase 24.7 million shares were currently  exercisable
(see Note 12). The  aggregate  number of shares of common  stock  required to be
reserved for issuance upon conversion of issued and outstanding shares of Series
F Preferred Stock was 51.7 million shares. The Company has reserved 22.4 million
shares of common stock for issuance to certain holders of NCT Audio common stock
upon  exchange  of their  shares of NCT  Audio  common  stock for  shares of the
Company's  common stock.  The Company has reserved 0.6 million  shares of common
stock for issuance upon  conversion of the  remaining  Series A Preferred  Stock
into Series D Preferred  Stock. The Company also reserved 30.7 million shares of
common stock for issuance  upon  conversion  of the secured  convertible  notes.
Common shares issued and required to be reserved for issuance  exceed the number
of shares authorized.  However, should the aggregate of the number of issued and
outstanding  shares and shares required to be reserved for future issuance reach
the  authorized  limit,  shares in excess of the limit will be borrowed from the
1992 Plan.

12.  Common Stock Options and Warrants:

      The Company  applies APB 25 in accounting  for its various  employee stock
option incentive plans and warrants and,  accordingly,  recognizes  compensation
expense as the  difference,  if any,  between the market price of the underlying
common  stock and the  exercise  price of the  option on the date of grant.  The
effect of  applying  SFAS No.  123 on 1997,  1998 and 1999 pro forma net loss as
stated above is not  necessarily  representative  of the effects on reported net
loss for future periods due to, among other  factors,  (i) the vesting period of
the stock options,  and (ii) the fair value of additional stock option grants in
future periods. If compensation expense for the Company's stock option plans and
warrants had been determined  based on the fair value of the options or warrants
at the grant date for awards  under the plans in  accordance  with SFAS No. 123,
the  Company's net loss would have been $15.8  million,  $19.0 million and $27.4
million,  or $(0.14),  $(0.16)  and  $(0.20)  per share in 1997,  1998 and 1999,
respectively.  The fair value of the options and warrants  granted in 1997, 1998
and 1999 are estimated in the range of $0.16 to $4.07, $0.24 to $0.81, and $0.26
to $0.64 per share,  respectively,  on the date of grant using the Black-Scholes
option-pricing  model  utilizing the following  assumptions:  dividend yield 0%;
volatility of 1.289,  1.307 and 1.0 in 1997, 1998 and 1999,  respectively;  risk
free interest rates in the range of 5.79% to 6.63%, 5.28% to 5.55%, and 4.56% to
6.14% for 1997, 1998 and 1999,  respectively;  and expected life of 3 years. The
weighted  average fair value of options and warrants  granted during 1997,  1998
and 1999 are estimated in the range of $0.13 to $0.58, $0.53, and $0.28 to $0.48
per share, respectively, also using the Black-Scholes option-pricing model.


<PAGE>

Stock Options:

      The  Company's  1987 Stock Option Plan (the "1987 Plan")  provides for the
granting of up to  4,000,000  shares of common stock as either  incentive  stock
options or nonstatutory stock options. Options to purchase shares may be granted
under the 1987 Plan to persons who, in the case of incentive stock options,  are
full-time employees  (including  officers and directors) of the Company;  or, in
the case of nonstatutory stock options, are employees or non-employee  directors
of the Company.  The exercise  price of all  incentive  stock options must be at
least equal to the fair market value of such shares on the date of the grant and
may be exercisable  over a ten-year  period.  The exercise price and duration of
the  nonstatutory  stock options are to be determined by the Board of Directors.
Options  granted under the 1987 Plan  generally  vest 20% upon grant and 20% per
annum thereafter as determined by the Board of Directors.

      1987 Plan activity is summarized as follows:

<TABLE>
<CAPTION>
                                                Years Ended December 31,
                     ------------------------------------------------------------------------------
                               1997                       1998                       1999
                     ------------------------   ------------------------   ------------------------
                                     Weighted                   Weighted                   Weighted
                                     Average                    Average                    Average
                                     Exercise                   Exercise                   Exercise
                       Shares        Price        Shares        Price        Shares        Price
                     -----------     --------   -----------     --------   -----------     --------
<S>                   <C>              <C>       <C>              <C>       <C>              <C>
Outstanding at
beginning of year     1,500,000        $0.54     1,350,000        $0.51     1,350,000        $0.51
Options granted       1,350,000        $0.51             -        $   -     1,350,000        $0.51
Options exercised             -        $   -             -        $   -             -        $   -
Options canceled,
expired or forfeited (1,500,000)       $0.54             -        $   -    (1,350,000)       $0.51
                     -----------                -----------                -----------
Outstanding at end of
year                  1,350,000        $0.51     1,350,000        $0.51     1,350,000        $0.51
                     ===========                ===========                ===========
Options exercisable
at year-end           1,350,000        $0.51     1,350,000        $0.51     1,350,000        $0.51
                     ===========                ===========                ===========
</TABLE>

   As of December  31,  1999,  options for the  purchase of 217,821  shares were
available for future grant under the 1987 Plan.

   The  Company's  non-plan  options  are  granted  from  time  to  time  at the
discretion of the Board of Directors. The exercise price of all non-plan options
generally  must be at least equal to the fair market value of such shares on the
date of grant and  generally are  exercisable  over a five to ten year period as
determined by the Board of Directors.  Vesting of non-plan  options  varies from
(i) fully vested at the date of grant to (ii)  multiple  year  apportionment  of
vesting as determined by the Board of Directors.

   Non-plan stock option activity is summarized as follows:
<TABLE>
<CAPTION>
                                                Years Ended December 31,
                     ------------------------------------------------------------------------------
                               1997                       1998                       1999
                     ------------------------   ------------------------   ------------------------
                                     Weighted                   Weighted                   Weighted
                                     Average                    Average                    Average
                                     Exercise                   Exercise                   Exercise
                       Shares        Price        Shares        Price        Shares        Price
                     -----------     --------   -----------     --------   -----------     --------
<S>                   <C>              <C>       <C>              <C>       <C>              <C>
Outstanding at
beginning of year       372,449        $1.08     4,319,449        $0.36     4,319,449        $0.36
Options granted       7,844,449        $0.41             -        $   -             -        $   -
Options exercised             -        $   -             -        $   -             -        $   -
Options canceled,
expired or forfeited (3,897,449)       $0.53             -        $   -       (35,449)       $4.86
                     -----------                -----------                -----------
Outstanding at end
of year               4,319,449        $0.36     4,319,449        $0.36     4,284,000        $0.33
                     ===========                ===========                ===========

Options exercisable
at year-end           4,319,449        $0.36     4,319,449        $0.36     4,284,000        $0.33
                     ===========                ===========                ===========
</TABLE>
<PAGE>

   On October 6, 1992, the Company adopted a stock option plan (as amended,  the
"1992 Plan") for the granting of options to purchase up to 10,000,000  shares of
common stock to officers,  employees, certain consultants and certain directors.
The  exercise  price of all 1992 Plan options must be at least equal to the fair
market  value of such shares on the date of the grant and 1992 Plan  options are
generally  exercisable over a five to ten year period as determined by the Board
of Directors.  Vesting of 1992 Plan options  varies from (i) fully vested at the
date of grant to (ii)  multiple year  apportionment  of vesting as determined by
the Board of  Directors.  On October  20,  1998,  the  stockholders  approved an
amendment to the 1992 Plan to increase the aggregate  number of shares of common
stock reserved for grants of restricted  stock and grants of options to purchase
shares of common stock to 30,000,000  shares.  The 1992 Plan was also amended to
eliminate  the automatic  grant of 75,000  shares of the Company's  common stock
upon  a new  director's  initial  election  to the  Board  of  Directors  and to
eliminate the automatic  grant of 5,000 shares of the Company's  common stock to
each  non-employee  director  for services as a director of the Company for each
subsequent election.

   1992 Plan activity is summarized as follows:
<TABLE>
<CAPTION>
                                                Years Ended December 31,
                     ------------------------------------------------------------------------------
                               1997                       1998                       1999
                     ------------------------   ------------------------   ------------------------
                                     Weighted                   Weighted                   Weighted
                                     Average                    Average                    Average
                                     Exercise                   Exercise                   Exercise
                       Shares        Price        Shares        Price        Shares        Price
                     -----------     --------   -----------     --------   -----------     --------
<S>                   <C>              <C>       <C>              <C>       <C>              <C>
Outstanding at
beginning of year     6,022,765        $0.86     9,029,936        $0.72    19,831,821        $0.52
Options granted       4,652,222        $0.55    21,989,000        $0.69     9,398,538        $0.43
Options exercised    (1,141,795)       $0.64        (1,561)       $0.27        (5,000)       $0.27
Options canceled,
expired or forfeited   (503,256)       $0.99   (11,185,554)       $1.03    (1,201,122)       $0.60
                     -----------               ------------                -----------
Outstanding at end
of year               9,029,936        $0.72    19,831,821        $0.52    28,024,237        $0.47
                     ===========               ============                ===========

Options exercisable
at year-end           6,592,436        $0.73    12,053,571        $0.60    14,751,044        $0.55
                     ===========               ============                ===========
</TABLE>

   As of December  31,  1999,  options for the  purchase of 318,360  shares were
available  for future  grants of  restricted  stock  awards  and for  options to
purchase common stock under the 1992 Plan.

   On November 15,  1994,  the Board of  Directors  adopted the NCT Group,  Inc.
Option Plan for Certain Directors (as amended,  the "Directors Plan"). Under the
Directors Plan,  821,000 shares have been approved by the Board of Directors for
issuance.  The options  granted  under the Directors  Plan have exercise  prices
equal to the fair  market  value of the  common  stock on the grant  dates,  and
expire five years from date of grant.  Options  granted under the Directors Plan
are fully vested at the grant date.


<PAGE>

   Directors Plan activity is summarized as follows:
<TABLE>
<CAPTION>

                                                Years Ended December 31,
                     ------------------------------------------------------------------------------
                               1997                       1998                       1999
                     ------------------------   ------------------------   ------------------------
                                     Weighted                   Weighted                   Weighted
                                     Average                    Average                    Average
                                     Exercise                   Exercise                   Exercise
                       Shares        Price        Shares        Price        Shares        Price
                     -----------     --------   -----------     --------   -----------     --------
<S>                   <C>              <C>       <C>              <C>       <C>              <C>
Outstanding at
beginning of year      746,000         $0.73       746,000        $0.73       746,000        $0.73
Options granted              -         $   -             -        $   -       538,500        $0.73
Options exercised            -         $   -             -        $   -             -        $   -
Options canceled,
expired or forfeited         -         $   -             -        $   -      (746,000)       $0.73
                      ---------                   ---------                  ---------
Outstanding at end
of year                746,000         $0.73       746,000        $0.73       538,500        $0.73
                      =========                   =========                  =========

Options exercisable
at year-end            746,000         $0.73       746,000        $0.73       538,500        $0.73
                      =========                   =========                  =========
</TABLE>


   As of December  31,  1999,  there were  282,500  options for the  purchase of
shares available for future grants under the Directors Plan.

   The  following  summarizes  information  about the  Company's  stock  options
outstanding at December 31, 1999:

<TABLE>
<CAPTION>
                                                       Options Outstanding               Options Exercisable
                                              -------------------------------------    -----------------------
                                                             Weighted
                                                             Average
                                                             Remaining     Weighted                   Weighted
                                                             Contractual   Average                    Average
                             Range of         Number         Life          Exercise    Number         Exercise
       Plan                  Exercise Price   Outstanding    (In Years)    Price       Exercisable    Price
-------------------          --------------   -----------    -----------   --------    -----------    --------
<S>                          <C>               <C>               <C>        <C>         <C>            <C>
1987 Plan                    $0.50 to $0.63    1,350,000         2.06       $0.51       1,350,000      $0.51
                                              ===========                              ===========

Non-Plan                     $0.27 to $3.69    4,284,000         2.16       $0.33       4,284,000      $0.33
                                              ===========                              ===========

1992 Plan                    $0.22 to $0.56   21,093,391         7.07       $0.35       7,927,698      $0.33
                             $0.64 to $1.50    6,620,491         2.80       $0.71       6,512,991      $0.71
                             $2.38 to $4.00      310,355         0.70       $3.01         310,355      $3.01
                                              -----------                              -----------
Total 1992 Plan                               28,024,237                               14,751,044
                                              ===========                              ===========

Director's Plan              $0.66 to $0.75      538,500         0.53       $0.73         538,500      $0.73
                                              ===========                              ===========
</TABLE>



<PAGE>

Warrants:

   The Company's warrants are granted from time to time at the discretion of the
Board of  Directors.  The exercise  price of all warrants  generally  must be at
least  equal  to the fair  market  value of such  shares  on the date of  grant.
Generally, warrants are exercisable over a five to ten year period as determined
by the Board of Directors and vest on the grant date.

   In July 1999, 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
(6,666,667) 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)  had 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  had not  closed  on or  before
December 31, 1999, at an aggregate price of $1,250,000.

   Warrant activity is summarized as follows:
<TABLE>
<CAPTION>

                                                Years Ended December 31,
                     ------------------------------------------------------------------------------
                               1997                       1998                       1999
                     ------------------------   ------------------------   ------------------------
                                     Weighted                   Weighted                   Weighted
                                     Average                    Average                    Average
                                     Exercise                   Exercise                   Exercise
                       Shares        Price        Shares        Price        Shares        Price
                     -----------     --------   -----------     --------   -----------     --------
<S>                   <C>              <C>       <C>              <C>       <C>              <C>
Outstanding at
beginning of year     3,888,539        $0.72     3,146,920        $0.81     4,372,684        $0.82
Warrants granted      2,846,923        $0.76     1,588,164        $0.92     2,587,875        $0.75
Warrants exercised     (854,119)       $0.41             -        $   -             -        $   -
Warrants canceled,
expired or forfeited (2,734,423)       $0.75      (362,400)       $1.16    (3,225,145)       $0.82
                     -----------                -----------                -----------
Outstanding at end
of year               3,146,920        $0.81     4,372,684        $0.82     3,735,414        $0.77
                     ===========                ===========                ===========

Warrants exercisable
at year-end           3,146,920        $0.81     4,172,684        $0.86     3,735,414        $0.77
                     ===========                ===========                ===========
</TABLE>


   The following  table  summarizes  information  about warrants  outstanding at
December 31, 1999:
<TABLE>
<CAPTION>
                                                       Warrants Outstanding               Warrants Exercisable
                                              -------------------------------------      ----------------------
                                                             Weighted
                                                             Average
                                                             Remaining     Weighted                   Weighted
                                                             Contractual   Average                    Average
                             Range of         Number         Life          Exercise    Number         Exercise
                             Exercise Price   Outstanding    (In Years)    Price       Exercisable    Price
                             --------------   -----------    -----------   --------    -----------    --------
<S>                          <C>                 <C>             <C>         <C>          <C>          <C>
                             $0.50 to $0.69      263,914         2.94        $0.62        263,914      $0.62
                             $0.75 to $1.66    3,471,500         2.32        $0.78      3,471,500      $0.78
</TABLE>


<PAGE>

13.  Related Parties:

   Between 1993 and 1994, the Company  entered into five  agreements  with Quiet
Power Systems, Inc. ("QSI").  Environmental  Research Information,  Inc. ("ERI")
owns 33% of QSI and Jay M.  Haft,  Chairman  of the  Board of  Directors  of the
Company, owns another 2% of QSI. Michael J. Parrella,  President of the Company,
owns 12% of the outstanding capital of ERI and shares investment control over an
additional 24% of its  outstanding  capital.  In March 1995, the Company entered
into a master  agreement  with QSI  which  granted  QSI an  exclusive  worldwide
license to market,  sell and distribute various quieting products in the utility
industry.  Subsequently,  the Company and QSI executed  four letter  agreements,
primarily  revising  payment terms. On December 24, 1999, the Company executed a
final  agreement with QSI in which the Company  agreed to write-off  $239,000 of
indebtedness owed by QSI in exchange for the return by QSI to the Company of its
exclusive  license to use NCT  technology  in various  quieting  products in the
utility industry. Such amount, originally due on January 1, 1998, had been fully
reserved by the Company.

   The Company's  President and Chief  Executive  Officer,  who, at December 31,
1999,  holds  options  and  warrants  for the right to acquire an  aggregate  of
15,237,000  shares of the Company's  common stock,  receives an incentive  bonus
equal to 1% of the cash received by the Company upon the execution of agreements
or other documentation  evidencing  transactions with unaffiliated  parties. For
the year  ended  December  31,  1997,  1998 and  1999,  approximately  $243,000,
$206,000 and $169,000 was incurred in connection with this arrangement.

   During 1997, 1998 and 1999, the Company purchased $0.7 million,  $0.2 million
and $0, respectively,  of products from its various  manufacturing joint venture
entities.

14.  Income Taxes:

   The  Company  provides  for income  taxes in  accordance  with  Statement  of
Financial   Accounting   Standards  No.  109,  "Accounting  for  Income  Taxes".
Accordingly,  deferred tax assets and  liabilities are established for temporary
differences between tax and financial reporting bases of assets and liabilities.
A valuation allowance is established when the Company determines that it is more
likely than not that a deferred  tax asset will not be realized.  The  Company's
temporary  differences  primarily result from depreciation  related to machinery
and  equipment  and  compensation  expense  related  to  warrants,  options  and
reserves.

   At  December  31,  1999,   the  Company  had  available  net  operating  loss
carryforwards  of  approximately  $101.2  million and research  and  development
credit  carryforwards  of $1.7 million for federal  income tax  purposes,  which
expire as follows (in thousands):


                                            Research
                               Net            and
                            Operating     Development
               Year          Losses         Credits
               ----         ---------     -----------
               2000           $   129        $     -
               2001               787              -
               2002             2,119              -
               2003             1,974              -
               2004             1,620              -
               2005             3,870            141
               2006             1,823            192
               2007             6,866            118
               2008            13,456            321
               2009            16,293            413
               2010             9,415             61
               2011             9,051             67
               2012             4,525 (1)        267
               2018            14,183 (2)        167
               2019            15,079 (3)          -
                            ----------    -----------
              Total          $101,190        $ 1,747
                            ==========    ===========

(1)  Includes  approximately  $1.2 million net  operating  loss  relating to NCT
     Audio Products, Inc.

(2)  Includes  approximately  $4.4 million net  operating  loss  relating to NCT
     Audio Products, Inc.

(3)  Includes  approximately  $6.5 million net  operating  loss  relating to NCT
     Audio Products, Inc.

   The Company's ability to utilize its net operating loss  carryforwards may be
subject to an annual  limitation.  The difference between the statutory tax rate
of 34% and the Company's  effective tax rate of 0% is due to the increase in the
valuation allowance of $3.0 million, $1.4 million and $3.3 million in 1997, 1998
and 1999, respectively.

<PAGE>

   The types of temporary  differences that give rise to significant portions of
the  deferred  tax  assets  and the  federal  and  state  tax  effect  of  those
differences,  as well as federal net operating loss and research and development
credit, at December 31, 1998 and 1999 were as follows (in thousands):

                                              December 31,
                                        -------------------------
                                           1998          1999
                                        -----------    ----------
   Accounts receivable                  $     157      $      13
   Inventory                                  173            180
   Property and equipment                      68             82
   Accrued expenses                            65             58
   Stock compensation                       2,711          2,924
   Other                                      349            414
                                        -----------    ----------
      Total temporary differences       $   3,523      $   3,671
   Federal net operating losses            27,258         30,285
   Federal research and development
   credits                                  1,580          1,747
                                        -----------    ----------
                                        $  32,361      $  35,703
   Less: Valuation allowance              (32,361)       (35,703)
                                        -----------    ----------
      Deferred taxes                    $       -      $       -
                                        ===========    ==========

15.  Litigation:

      On or about June 15, 1995, Guido Valerio filed suit against the Company in
the Tribunal of Milan, Milan, Italy. Mr. Valerio alleged that (1) the Company is
guilty of breach of contract;  (2) certain amounts and commissions are allegedly
owed to him; and (3) he had suffered  damage to his image and  reputation  among
other injuries alleged. The Company retained an Italian law firm specializing in
litigation  and,  through its  counsel,  filed a reply brief  responding  to Mr.
Valerio's  allegations.  The Company  argued that even if the Tribunal  were the
appropriate  forum for the suit,  Mr.  Valerio's  claim is groundless  because a
valid contract was never formed. Further, the Company argued that Mr. Valerio is
not  enrolled in the official  Register of Agents and,  thus,  under  applicable
Italian  law is not  entitled to any  compensation.  Since the  submission,  the
Tribunal has held a pretrial  discovery hearing and a hearing before a Discovery
Judge.  The Discovery Judge held another hearing on May 19, 1998 and established
deadlines for final  pleadings and a trial date. The Tribunal of Milan,  sitting
in full  bench,  heard the case on  September  22,  1998.  On May 4,  1999,  the
Company's  Italian law firm  informed the Company that the Tribunal of Milan had
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.

      By a  letter  dated  September  9,  1997,  counsel  to  competitor  Andrea
Electronics  Corporation  ("AECorp.") informed the Company that AECorp. believed
NCT was improperly  using the term "ANR Ready" and  infringing  upon a trademark
owned by AECorp.  Representatives  of existing and/or  potential  customers also
have  informed the Company that AECorp.  has made  statements  claiming that the
Company's  manufacture  and/or sale of certain  in-flight  entertainment  system
products  infringe a patent  owned by the  competitor.  The  Company  received a
notice  dated  March  24,  1998 from  AECorp.'s  intellectual  property  counsel
notifying  the Company of its concerns but did not confirm any intention to file
suit against  NCT.  The Company,  through  special  outside  counsel,  exchanged
correspondence  with AECorp.  but the parties could not come to any  resolution.
The  Company was  informed  by  representatives  of  existing  and/or  potential
customers that AECorp. was continuing to infer that the Company was infringing.

      On October 9, 1998, the Company's Board of Directors authorized litigation
against  AECorp.  On November  17,  1998,  the  Company and NCT Hearing  filed a
complaint against AECorp.  in the U.S.  District Court,  Eastern District of New
York.  The  complaint  requested  that the court enter  judgment in our favor as
follows:  (1)  declare  that the two  AECorp.  patents at issue are  invalid and
unenforceable  and that the Company's  products do not infringe  upon them;  (2)
declare that the two AECorp. patents at issue are unenforceable due to misuse by
AECorp.;  (3) award the Company  compensatory damages of no less than $5 million
and punitive damages of $50 million for AECorp.'s tortious interference with the
Company's prospective contractual advantages; (4) enjoin AECorp. from stating or
inferring  that  the  Company's   products  or  their  use  are  infringing  any
AECorp.-owned   patents;  and  (5)  award  any  other  relief  the  court  deems
appropriate.

     On or about  December 30, 1998,  AECorp.  filed its answer to the Company's
complaint.   AECorp.   generally  denied  the  above   allegations  and  brought
counterclaims  against the Company.  These include  claims that the Company has:
infringed  the two  AECorp.  patents  at issue  and the "ANR  Ready"  trademark;
violated  the  Lanham  Act  through  NCT's use of the  trademark;  and  unfairly
competed with AECorp. by using the trademark.

      The Company and NCT Hearing  have since filed a Reply and  requested  that
the court dismiss the  counterclaims  and enter judgment in favor of the Company
and NCT  Hearing.  The Company  also  argued  that  AECorp.  is  prevented  from
recovering under certain equitable theories and defenses. Discovery in this suit
commenced in mid-1999 and is continuing,  although a trial date has not yet been
set. In the opinion of  management,  after  consultation  with outside  counsel,
resolution  of this  suit  should  not have a  material  adverse  effect  on the
Company's  financial  position  or  operations.  However,  in the event that the
lawsuit does result in a substantial  final judgment  against the Company,  said
judgment could have a material effect on quarterly or annual operating results.

      On June 10, 1998, Schwebel Capital Investments, Inc. ("SCI") filed suit in
a Maryland  state court against the Company and Michael J.  Parrella,  its Chief
Executive Officer and Director. The complaint alleges that the Company breached,
and Mr. Parrella  interfered  with, a purported  contract entered into "in 1996"
between  the Company and SCI.  SCI claims that under the  contract,  the Company
agreed to pay SCI commissions when NCT received capital from its investors.  The
complaint  further  alleged that SCI is due  commissions  totaling  $1.5 million
because the Company  refused to honor  SCI's right of first  refusal.  SCI seeks
$1,673,000 in compensatory  damages,  $50,000 in punitive damages and $50,000 in
attorneys  fees  from the  Company.  SCI also  seeks  $150,000  in  compensatory
damages,  $500,000 in punitive  damages and $50,000 in  attorneys  fees from Mr.
Parrella.  The Company has filed and the Court has granted two motions to strike
or dismiss some of the plaintiff's claims. No further  developments in this suit
have occurred.  Management believes it has many meritorious defenses and intends
to conduct a vigorous  defense.  In the event the case results in a  substantial
judgment against the Company, however, the judgment could have a severe material
effect on quarterly or annual operating results.

      On June 25, 1998,  Mellon Bank FSB ("Mellon") filed suit against Alexander
Wescott & Co., Inc.  ("AWC") and the Company in a district court in the Southern
District  of New York.  Mellon  alleged  that  either the  Company or AWC owe it
$326,000, a sum Mellon purportedly paid to both entities when it acted as escrow
agent  for the  Company  in a  private  placement  of  securities  with  certain
institutional  investors.  The Company retained counsel and on or about July 27,
1998, AWC filed its answer, counterclaim and cross-claim against Mellon and NCT.
AWC  specifically  requested  that  the  court:  (1)  dismiss  Mellon's  amended
complaint  against AWC; (2) grant AWC commissions  totaling $688,000 owed to AWC
by the  Company;  (3) order the  Company to issue  784,905  shares of its common
stock;  (4) declare that AWC is entitled to keep the $326,000  sought by Mellon;
and (5) order the delivery of a warrant to purchase  461.13 shares of the common
stock of NCT Audio.

      On or  about  August  20,  1998,  the  Company  filed  its  reply to AWC's
cross-claims.  Discovery is currently  scheduled to take place in the action. In
the opinion of management,  after consultation with outside counsel,  resolution
of this  suit  should  not  have a  material  adverse  effect  on the  Company's
financial  position or operations.  However,  in the event that the lawsuit does
result in a substantial final judgment against the Company,  said judgment could
have a material effect on quarterly operating results.

      On December 15, 1998, Balmore and Austost filed suit against NCT Audio and
the Company in New York Supreme Court. The complaint alleged breach of contract,
common law fraud, negligent  misrepresentation,  deceptive trade practices,  and
money had and received.  These claims all allegedly  arose in connection with an
agreement  the  Company  entered  into with  Balmore and Austost for the sale of
shares of NCT  Audio  common  stock in a private  placement  in  December  1997.
Specifically,  the complaint  alleged that:  NCT Audio  breached an agreement to
register  shares of its common stock that Balmore and Austost  purchased  or, in
the  alternative,  shares of the  Company's  common stock  exchangeable  for NCT
Audio's shares under certain circumstances, and to pay penalties if it failed to
do so; NCT Audio made materially  false and misleading  representations  when it
faxed  non-negotiated  agreements instead of executed  agreements to Balmore and
Austost; NCT Audio and the Company acted negligently and violated duties of full
and fair  disclosure;  and NCT Audio and the Company  engaged in deceptive trade
practices.

      Balmore  and  Austost  further  argued  that as a result of these  alleged
actions, NCT Audio and the Company owed Balmore and Austost compensatory damages
not less than $1,819,000 and punitive damages of $3 million. Balmore and Austost
also  requested that the court require NCT Audio and the Company to register the
shares it holds of NCT Audio common stock or rescind the agreement and return to
Balmore and Austost the $1 million purchase price. Finally,  Balmore and Austost
requested treble damages,  reasonable attorneys fees, costs and any other relief
the court deemed appropriate.

      On January 14,  1999,  the Company and NCT Audio filed  removal  papers to
remove the suit from state  court to federal  court.  On January 22,  1999,  the
Company and NCT Audio filed their answer,  affirmative  defenses,  counterclaims
and a  third-party  complaint.  On October 9, 1999,  the  Company,  Balmore  and
Austost agreed,  in principle,  on a mutual release and  settlement,  subject to
court approval,  whereby all charges,  claims and counterclaims  which have been
individually  or jointly  asserted  against the parties  will be dropped.  Court
approval is pending.

      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 May
2000 for an arbitration hearing.  Discovery is currently scheduled to take place
in the action.

      On September 16, 1999, NCT Audio filed a Demand for Arbitration before the
American Arbitration  Association in Wilmington,  Delaware,  against TST and TSA
(the "Respondents")  alleging,  among other things, breach of the asset purchase
agreement by which TSA was to sell its assets to NCT Audio,  breach of fiduciary
duty  as a  majority  shareholder  owed  to NCT  Audio  which  holds  15% of the
outstanding  stock of TSA,  and  breach  of  obligation  of good  faith and fair
dealing.  NCT Audio seeks  recision of the  purchase  agreement  and recovery of
monies  paid to TST for  TSA's  assets.  Concurrently,  NCT  Audio  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 NCT
Audio.  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  claims,
litigation,  matters or unasserted claims other than the matters discussed above
that could have a material  adverse effect on financial  position and results of
operations of the Company.


16.  Commitments and Contingencies:

      The Company is  obligated  for  minimum  annual  rentals  (net of sublease
income)  under  operating  leases for offices,  warehouse  space and  laboratory
space,  expiring through March 2010 with various renewal options, as follows (in
thousands):

                     Year Ending
                      December 31,          Amount
                -----------------------  -----------
                         2000               $   862
                         2001                   841
                         2002                   380
                         2003                   380
                         2004                   380
                      Thereafter              2,038
                                         -----------
                        Total              $  4,881
                                         ===========

      Rent expense (net of sublease  income) was $0.4 million,  $0.6 million and
$0.6 million for the years ended December 31, 1997, 1998 and 1999, respectively.

      In April 1996, the Company  established  the Noise  Cancellation  Employee
Benefit Plan (the "Benefit Plan") which provides, among other coverage,  certain
health care benefits to employees  and directors of the Company's  United States
operations.  The Company  administers  this modified  self-insured  Benefit Plan
through a  commercial  third-party  administrative  health  care  provider.  The
Company's maximum aggregate benefit exposure in each Benefit Plan fiscal year is
limited to $1.0 million,  while combined  individual and family benefit exposure
in each Benefit Plan fiscal year is limited to $40,000. Benefit claims in excess
of these  individual  or maximum  aggregate  stop loss  limits are  covered by a
commercial  insurance  provider to which the Company pays a nominal  premium for
such stop loss coverage. The Company records benefit claim expense in the period
in which the benefit claim is incurred. As of February 25, 2000, the Company was
not aware of any material benefit claim liability.

      As of December 31, 1999, the Company is obligated under various agreements
for minimum  royalty  payments  as follows:  $335,000,  $220,000,  $240,000  and
$60,000 for 2000, 2001, 2002 and 2003.

      In connection with the  acquisition of Advancel,  the Company entered into
employment agreements with four employees.  The Company is obligated under these
agreements  for $471,500 per annum through  2002,  subject to the outcome of the
arbitration between the parties (see Note 15).

<PAGE>


   17.Business Segment Information:
<TABLE>
<CAPTION>

                                                              (in thousands of dollars)
                             ----------------------------------------------------------------------------------------------------
                                                                                   Advancel
                               NCT      NCT        Communi-                        Logic      Total                     Grand
                               Audio    Hearing    cations    Europe    DMC        Corp       Segments       Other      Total
                             ----------------------------------------------------------------------------------------------------
1999
<S>                          <C>        <C>        <C>        <C>       <C>        <C>        <C>            <C>       <C>
Net Sales - External         $    856   $   708    $   874    $    4    $     -    $ 1,069    $  3,511       $     -   $  3,511
Net  Sales  -  Other
Operating Segments                  4         -          -       866          -          -         870          (870)         -
License Fees and royalties        506       157        906         -        850      1,100       3,519            33      3,552
Interest Income                   167         -          -         1          -          -         168          (142)        26
Depreciation/Amortization          10         -          -        43          4         16          73         1,897      1,970
Operating Income (Loss)       (10,679)   (3,414)    (2,643)       86     (2,739)    (1,453)    (20,842)       (2,929)   (23,771)
Segment Assets                  2,228     1,791        897       164        963        728       6,771         6,606     13,377
Capital Expenditures                -         -          1         4         26          3          34            17         51

1998
Net Sales - External         $    383   $ 1,191    $   780    $   28    $     -    $    69    $  2,451       $    71   $  2,522
Net  Sales  -  Other
Operating Segments                  2        23          6     1,113          -          -       1,144        (1,144)         -
License Fees and royalties        350        86         18         -          -        200         654           148        802
Interest Income                   110         -          -        15          -          -         125           313        438
Depreciation/Amortization           5         -          -        38          -          8          51           979      1,030
Operating Income (Loss)        (4,359)   (3,697)    (4,326)      (12)         -       (658)    (13,052)       (1,131)   (14,183)
Segment Assets                  6,752     2,449        301       218          -        922      10,642         4,823     15,465
Capital Expenditures               33         8         21       102          -         34         198           350        548

1997
Net Sales - External         $      4   $ 1,709    $   127    $   67    $     -    $     -    $  1,907       $   181   $  2,088
Net  Sales  -  Other
Operating Segments                  -         -          -       847          -          -         847          (847)         -
License Fees                    3,000         -        345         -          -          -       3,345           285      3,630
Interest Income                     -         -          -        18          -          -          18            99        117
Depreciation/Amortization           -         -          -        44          -          -          44           855        899
Operating Income (Loss)           785    (3,618)    (2,582)     (411)         -          -      (5,826)       (4,022)    (9,848)
Segment Assets                  2,333     1,227        397       301          -          -       4,258        13,103     17,361
Capital Expenditures               12         5         13        26          -          -          56           188        244
</TABLE>


      NCT Audio:

      NCT Audio is engaged in the design,  development and marketing of products
which utilize innovative FPT technology. The products available by NCT Audio are
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,  the multimedia markets and as an audio/visual  advertising medium. The
principal NCT Audio customers are end users, automotive OEM's,  manufacturers of
integrated cabin management systems and DMC.

      NCT Hearing:

      NCT Hearing designs,  develops and markets active noise reduction  headset
products to the communications  headset market and the telephony headset market.
The products  consist of 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 intranet 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 OEM's, 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  is a new  microbroadcasting  media  company  that  delivers  licensed
CD-quality  music as well as on-air and  billboard  advertising  to  out-of-home
commercial  and  professional  venues  via a  digital  network  of  placed-based
microbroadcasting  stations, called Sight and Sound(TM). The Sight and Sound(TM)
system  consists of a central  control  network that  communicates  to a digital
broadcast station,  which plays music selections and advertisements through flat
panel speakers.  The speaker grilles double as visual  billboards.  The speakers
will be provided by NCT Audio.

      Advancel Logic Corp.:

      Advancel is a participant in the native Java(TM)  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 (and  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,  manufacturers  of smartcard  processors,  hearing aids and mobile
communications devices.

      Other:

      The  "Net  Sales  -  Other  Operating   Segments"  primarily  consists  of
inter-company  sales,  which are eliminated in  consolidation.  "Segment Assets"
consists  primarily of corporate  assets.  "Operating  Income/(Loss)"  primarily
includes corporate charges.

18.  Geographical Information (by country of origin) - Total Segments
     (in thousands):

                                              December 31,
                              ----------------------------------------
                                    1997          1998          1999
                              ------------  ------------  ------------
     Revenues
        United States          $    2,089    $    3,209    $    3,174
        Europe                      3,270            71         3,755
        Far East                      359            44           134
                              ------------  ------------  ------------
             Total             $    5,718    $    3,324    $    7,063
                              ============  ============  ============
     Net (Income) Loss
        United States          $    9,211    $   13,728    $   23,353
        Europe                        411            12           (86)
        Far East                      226           443           504
                              ------------  ------------  ------------
           Total               $    9,848    $   14,183    $   23,771
                              ============  ============  ============
     Identifiable Assets

         United States         $   17,060    $   15,166    $   13,174
         Europe                       301           218           164
         Far East                       -            81            39
                              ------------  ------------  ------------
             Total             $   17,361    $   15,465    $   13,377
                              ============  ============  ============

<PAGE>


19.   Subsequent Events:

      On January 25,  2000,  the Board of  Directors  designated a new series of
preferred stock based upon a negotiated term sheet. The Series G Preferred Stock
consists of 5,000 designated  shares,  par value of $0.10 per share and a stated
value of one thousand dollars  ($1,000) per share with a cumulative  dividend of
four  percent  (4%) per annum on the stated value  payable  upon  conversion  in
either cash or common  stock.  On March 6, 2000,  the Company and an  accredited
investor  entered  into an  agreement  under which the Company sold an aggregate
stated value of $2.004 million (2,004 shares) of Series G Preferred  Stock, in a
private  placement  pursuant  to  Regulation  D of  the  Securities  Act  for an
aggregate of $1.750 million.  The Company  received $1.0 million for the sale at
the closing and will receive the balance of $750,000,  upon the  registration of
shares of common stock for resale upon the  conversion of the Series G Preferred
Stock. Each share of Series G Preferred Stock is convertible into fully paid and
nonassessable  shares of the Company's  common stock pursuant to a predetermined
conversion  formula which provides that the conversion  price will be the lesser
of (i) the weighted average of the closing bid price for the common stock on the
securities  market  on which  the  common  stock is  being  traded  for five (5)
consecutive  trading  days  prior to the date of  conversion;  or (ii) the fixed
conversion price of $0.777. The Company plans to register shares of common stock
for the conversion of the Series G Preferred Stock.

      On  January  27,  2000,  the  Series  F  Preferred  Stock  Certificate  of
Designations  was  amended to  obligate  the  Company to issue up to  77,000,000
shares of its common stock upon the conversion of the 12,500  designated  shares
of Series F Preferred  Stock,  as noted  above.  Such  increase in the number of
shares of common  stock was made in the  interest of investor  relations  of the
Company.  The Company intends to register  additional shares of common stock for
the  conversion  of  the  amended  Series  F  Preferred  Stock   Certificate  of
Designations.

20.   Subsequent Events (unaudited):

      On March 27, 2000, the Company's subsidiary, DMC, has entered into a joint
venture for the development of a DMC  microbroadcasting  media market in Israel.
DMC has entered into a license  agreement  for $2.0 million in  connection  with
this  transaction.  The joint venture is equally owned by DMC and its investment
partners. DMC's investor partners are responsible for funding the venture.

      On March 27, 2000,  the Company  received $1.0 million from Carole Salkind
for an  additional  collateralized  convertible  note  with the same  terms  and
conditions of the Note received on January 26, 1999 (see Note 8).

      On April 3, 2000,  the  Company's  subsidiary,  DMC,  has  entered  into a
license  agreement  for $2.0  million to develop a portion of the DMC  affiliate
network in the New York region.


<PAGE>
<TABLE>
<CAPTION>
NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
                                               (in thousands except per
                                               share amounts)
                                                  Three Months Ended
                                                       March 31,
                                                 ----------------------
                                                   1999         2000
                                                 ----------   ---------
REVENUES:

<S>                                              <C>          <C>
   Technology licensing fees and royalties       $   2,722    $   4,200
   Product sales, net                                  652          312
   Engineering and development services                809            -
                                                 ----------   ---------
          Total revenues                         $   4,183    $   4,512
                                                 ----------   ---------

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

NET LOSS                                         $  (1,536)   $  (2,509)

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

NET LOSS ATTRIBUTABLE TO
COMMON STOCKHOLDERS                              $  (7,256)   $  (3,267)
                                                 ==========   =========

Basic and diluted loss per share                 $   (0.05)   $   (0.01)

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

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

<S>                                              <C>          <C>
NET LOSS                                         $  (1,536)   $ (2,509)

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

COMPREHENSIVE LOSS                               $  (1,512)   $ (2,559)
                                                 ==========   =========
</TABLE>

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


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

Property and equipment, net                                                             449                380
Goodwill, net                                                                         3,497              3,314
Patent rights and other intangibles, net                                              2,296              2,150
Other assets (Note 5)                                                                 2,688              2,655
                                                                                ------------        -----------
                                                                                $    13,377         $   16,451
                                                                                ============        ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                                           $     3,647         $    2,538
     Accrued expenses                                                                 3,189              2,328
     Accrued payroll, taxes and related expenses                                         64                 86
     Other liabilities (Note 6)                                                         807                893
     Current maturities of convertible notes (Note 7)                                     -              1,015
     Deferred income                                                                     21                 21
                                                                                ------------        -----------
                     Total current liabilities                                  $     7,728         $    6,881
                                                                                ------------        -----------

Long term liabilities:
     Convertible notes and accrued interest (Note 7)                            $     4,107         $    3,939
                                                                                ------------        -----------
                     Total long term liabilities                                $     4,107         $    3,939
                                                                                ------------        -----------

Commitments and contingencies

Common stock subject to resale guarantee (Note 9)                               $     1,592         $      965
                                                                                ------------        -----------
Minority interest in consolidated subsidiary Preferred stock
   in subsidiary, $.10 par value, 1,000 shares authorized,
   issued and outstanding, 3 and 0 shares, respectively
   (redemption amount $317,162 and $0, respectively)                            $       317         $        -
                                                                                ------------        -----------
Stockholders' equity (Note 4)
Preferred stock, $.10 par value, 10,000,000 shares authorized

    Series F preferred stock, 4,715 and 3,510 shares issued and
      outstanding, respectively (redemption amount $4,789,407
      and $3,598,840, respectively)                                             $     2,790         $    2,106
    Series G preferred stock, issued and outstanding, 0 and 1,254
      shares, respectively (redemption amount $0 and $1,257,023,
      respectively)                                                                       -                974

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

Additional paid-in-capital                                                          130,865            137,825
Unearned portion of compensatory stock, warrants and options                            (55)               (51)
Expenses to be paid with common stock                                                (1,282)              (617)
Accumulated deficit                                                                (131,475)          (133,984)
Cumulative translation adjustm                                                           65                 15
Stock subscriptions receivable                                                       (1,000)            (1,451)
Treasury stock (6,078,065 shares of common stock)                                    (2,963)            (2,963)
                                                                                ------------        -----------
                     Total stockholders' equity                                 $      (367)        $    4,666
                                                                                ------------        -----------
                                                                                $    13,377         $   16,451
                                                                                ============        ===========
</TABLE>

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


<PAGE>


<TABLE>
<CAPTION>
NCT GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)
(Unaudited)                                                  (in thousands of dollars)
                                                            Three months ended March 31,
                                                            ----------------------------
                                                                1999            2000
                                                            -----------     ------------
<S>                                                         <C>             <C>
Cash flows from operating activities:
 Net (loss)                                                 $   (1,536)     $   (2,509)
 Adjustments to reconcile net loss to net cash
  (used in) operating activities:
    Depreciation and amortization                                  362             402
    Common stock and options issued as consideration for:
       Compensation                                                 54               5
       Operating expenses                                            -              25
    Provision for tooling costs                                      6               -
    Provision for inventory                                          -             250
    Provision for doubtful accounts                                 27              10
    Equity in net loss of unconsolidated affiliates, net of
      amortization of goodwill of $191                            (103)              -
    Preferred stock received for license fees                   (2,000)              -
    Impairment of goodwill (Note 10)                                 -           3,073
    Discount on beneficial conversion feature on
      convertible note (Note 7)                                      -           1,000
    Changes in operating assets and liabilities:
     (Increase) in accounts receivable                            (802)         (3,695)
     (Increase) decrease in inventories, net                      (164)            176
     Decrease in other assets                                       20              36
     Increase (decrease) in accounts payable and accrued
       expenses                                                    976          (1,608)
     Increase in other liabilities                                 298             (79)
                                                            -----------     -----------
    Net cash (used in) operating activities                 $   (2,862)     $   (2,914)
                                                            -----------     -----------
Cash flows from investing activities:
   Capital expenditures                                     $      (12)     $       (5)
   Decrease in restricted cash                                       -              55
   Deferred charges                                                  -             (61)
   Acquisition of affiliates (Note 5)                             (154)              -
                                                            -----------     -----------
     Net cash (used in) investing activities                $     (166)     $      (11)
                                                            -----------     -----------

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

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

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

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

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

Cash paid for interest                                      $         -     $        -
                                                            ===========     ===========
</TABLE>

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


<PAGE>

NCT GROUP, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)

1.    Basis of Presentation:

      The accompanying  unaudited condensed  consolidated  financial  statements
have been prepared in accordance with generally accepted  accounting  principles
for interim financial  information and pursuant to instructions and rules of the
Securities and Exchange Commission (the "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 ended
March  31,  2000  are not  necessarily  indicative  of the  results  that may be
expected for the year ending December 31, 2000. For further  information,  refer
to the consolidated  financial  statements and footnotes thereto included in the
NCT Group,  Inc. (the  "Company" or "NCT")  Annual Report on Form 10-K,  for the
year ended December 31, 1999, filed on April 14, 2000.

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have been  recurring  and  amounted  to $134.0  million  on a
cumulative  basis through March 31, 2000.  These losses,  which include the cost
for development of products for commercial use, have been funded  primarily from
(1) the sale of common  stock,  including the exercise of warrants or options to
purchase common stock,  (2) the sale of preferred stock  convertible into common
stock, (3) technology  licensing fees, (4) royalties,  (5) product sales and (6)
engineering  and  development   funds  received  from  strategic   partners  and
customers.

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

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

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

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

      The accompanying financial statements have been prepared assuming that the
Company will  continue as a going  concern,  which  contemplates  continuity  of
operations,  realization  of  assets  and  satisfaction  of  liabilities  in the
ordinary  course of business.  The propriety of using the going concern basis is
dependent  upon,  among  other  things,  the  achievement  of future  profitable
operations and the ability to generate  sufficient cash from operations,  public
and private  financings and other funding sources to meet its  obligations.  The
uncertainties  described above raise  substantial doubt at March 31, 2000, about
the Company's ability to continue as a going concern. The accompanying financial
statements do not include any adjustments  relating to the recoverability of the
carrying  amount of  recorded  assets or the  amount of  liabilities  that might
result from the outcome of these uncertainties.


2.    Accounts Receivable:

      Accounts receivable comprise the following:

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

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

3.    Inventories:

      Inventories comprise the following:

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

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


<PAGE>



4.    Stockholders' Equity:

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

<TABLE>
<CAPTION>
                                                               (in thousands)
                   -------------------------------------------------------------------------------------------------------------
                                                   Accre-
                                        Exchange/  tion/                                            Expenses
                                Sale    Conver-    Divi-    Net     Stock       Unearned            To Be
                                of      sion of    dend of  Sale    Subscrip-   Compen-             Paid       Trans-
                    Balance     Pre-    Pre-       Pre-     of      tion        satory              With       lation    Balance
                    at          ferred  ferred     ferred   Common  Receiv-     Options/  Net       Common     Adjust-   at
                    12/31/99    Stock   Stock      Stock    Stock   able        Warrants  Loss      Stock      ment      3/31/00
                    --------    ------  ---------  -------  ------  ---------   --------  --------  --------   -------   -------
Series F
Preferred Stock:
<S>                 <C>         <C>     <C>        <C>      <C>     <C>         <C>       <C>       <C>        <C>       <C>
  Shares                    5       -       (1)       -          -      -           -           -        -        -              4
  Amount            $   2,790   $   -   $ (719)    $ 35     $    -  $   -       $   -     $     -   $    -     $  -      $   2,106

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

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

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

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

Accumulated
(Deficit)           $(131,475)  $   -   $    -     $  -     $    -  $   -       $   -     $(2,509)  $    -     $  -      $(133,984)

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

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

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

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

</TABLE>
<PAGE>

5.    Other Assets:

      On August 14, 1998, NCT Audio agreed to acquire  substantially  all of the
assets of Top Source  Automotive,  Inc.  ("TSA"),  an  automotive  audio  system
supplier.  Earlier on June 11, 1998, NCT Audio had paid a non-refundable deposit
of  $1,450,000  towards  the  purchase  price.  The  total  purchase  price  was
$10,000,000  and  up  to  an  additional  $6,000,000  in  possible  future  cash
contingent payments.  NCT Audio then paid Top Source Technologies,  Inc. ("TST")
$2,050,000  on July 31,  1998.  The  money  was held in  escrow  with all of the
necessary  securities  and  documents to evidence  ownership of 20% of the total
equity rights and interests in TSA.  When the  shareholders  of TST approved the
transaction  on December 15, 1998,  the  $2,050,000 was delivered to TSA and NCT
Audio took ownership of the  documentation  and securities  held in escrow.  NCT
Audio had an exclusive right, as extended, to purchase the assets of TSA through
July 15, 1999. Under the terms of the original agreement, NCT Audio was required
to pay TST $6.5 million on or before March 31, 1999 to complete the  acquisition
of TSA's assets.  As consideration for an extension of such exclusive right from
March 31, 1999 to May 28,  1999,  NCT Audio agreed to pay TST a fee of $350,000,
consisting of $20,685 in cash,  $125,000 of NCT Audio's minority interest in TSA
earnings, and a $204,315 note payable due April 16, 1999. Due to the non-payment
of the note by April 30,  1999,  (a) the note would begin to accrue  interest on
April 17,  1999 at the lower of the rate of two times  prime rate or the highest
rate allowable by law; (b) the $20,685 and $125,000 portion of the extension fee
would no  longer be  credited  toward  the $6.5  million  purchase  price due at
closing;  and (c) the $204,315  portion of the  extension fee would no longer be
credited  toward the $6.5 million closing amount due. To date, NCT Audio has not
paid the note. In addition,  due to NCT Audio's failure to close the transaction
by March 31, 1999,  NCT Audio was required to pay a penalty  premium of $100,000
of NCT Audio's preferred stock. Since NCT Audio failed to close the contemplated
transaction  by May 28, 1999,  NCT Audio has forfeited its minority  earnings in
TSA for the  period  June 1, 1999  through  May 30,  2000.  In  exchange  for an
extension from May 28, 1999 to July 15, 1999, NCT Audio  relinquished 25% of its
minority equity ownership in TSA. As a result,  NCT Audio now has a 15% minority
interest in TSA. On or about July 15, 1999,  NCT Audio  determined  it would not
proceed with the purchase of the assets of TSA, as structured,  due primarily to
its difficulty in raising the requisite cash  consideration.  Consequently,  NCT
Audio reduced its net  investment in TSA to $1.2 million,  representing  its 15%
minority interest, net of the above noted penalties, and recorded a $2.4 million
charge in the quarter ended June 30, 1999 for the  write-down of its  investment
to its  estimated net  realizable  value.  On September 30, 1999,  Onkyo America
purchased  substantially all of the assets of TSA and certain assets of TST used
in TSA's  operations.  NCT Audio is claiming and seeks its pro rata share of the
consideration  paid by Onkyo America,  less the penalties  described  above. The
amount  which TST owes NCT Audio is in  dispute;  consequently,  receipt  of the
funds is contingent on the outcome of the arbitration  between the Company,  TST
and TSA (see Note 8.)


<PAGE>


6.    Other Liabilities:

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

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

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

      On  April  12,  1999,  the  Company  granted  a  worldwide  non-exclusive,
non-transferable  license to L&H.  The  agreement  provides  L&H access to NCT's
noise  and  echo  cancellation  algorithms  for  use  in  L&H's  technology.  In
consideration of the Company's grant of a license to L&H, the Company recognized
a non-refundable royalty fee of $0.8 million.  During the third quarter of 1999,
L&H and the Company agreed to offset the balances due each other.  Consequently,
the Company's balance due L&H at March 31, 2000 is $0.1 million.

7.    Convertible Notes:

      On January 26, 1999,  Carole  Salkind,  spouse of a former director and an
accredited  investor (the "Holder"),  subscribed and agreed to purchase  secured
convertible  notes of the  Company  in an  aggregate  principal  amount  of $4.0
million.  The secured  convertible  notes are  collateralized  by the  Company's
inventory,  machinery, equipment, stocks, bonds, notes, accounts receivable, any
rights  or  claims  that  they may have  against  any  other  person,  firm,  or
corporation for monies, choses in action, any bank accounts,  checking accounts,
certificates of deposit or any financial  instrument,  patents and  intellectual
property  rights or any other  assets  owned by  Borrower  as of the date of the
agreement,  or hereafter  acquired.  A secured convertible note (the "Note") for
$1.0  million was signed on January 26,  1999,  and  proceeds  were  received on
January 28, 1999. The Note is to mature on January 25, 2001 and earn interest at
the prime rate as published  from day to day in The Wall Street Journal from the
issue date until the Note  becomes due and  payable.  The Holder  shall have the
right at any time on or prior to the day the Note is paid in full, to convert at
any  time,  all or from time to time,  any part of the  outstanding  and  unpaid
amount of the Note into fully paid and non-assessable  shares of common stock of
the Company at the conversion  price.  The conversion  price,  as amended by the
parties on  September  19, 1999,  on the Note and any other notes,  shall be the
lesser of (i) the lowest closing  transaction  price for the common stock on the
securities  market on which the common stock is being traded, at any time during
September  1999; (ii) the average of the closing bid prices for the common stock
on the securities  market on which the common stock is being traded for five (5)
consecutive  trading  days prior to the date of  conversion;  or (iii) the fixed
conversion  price of $0.17.  In no event will the conversion  price be less than
$0.12 per share.  On each of June 4, 1999, June 11, 1999, July 2, 1999, July 23,
1999,  August 25,  1999,  September  19,  1999 and March 27,  2000,  the Company
received proceeds of $250,000,  $250,000, $500,000, $250,000, $500,000, $250,000
and  $1,000,000,  respectively,  from the Holder for other  secured  convertible
notes with the same terms and conditions of the Note described  above.  At March
31, 2000,  the Company has an  aggregate of $4.0 million of secured  convertible
notes. The Company recorded a beneficial  conversion  feature of $1.0 million in
connection with the convertible notes during the first quarter of 2000.

      On July 19, 1999, DMC, a wholly-owned  subsidiary of the Company, signed a
convertible  guaranteed  term  promissory  note  ("PRG  Note")  with  Production
Resource  Group  ("PRG") in the amount of $1.0  million.  PRG will provide lease
financing to DMC for its Sight and Sound(TM)  systems (the  "Systems")  and will
provide integration,  installation and maintenance services to DMC. DMC received
a portion of the PRG Note  ($125,000) on July 22, 1999. Of the  $1,000,000  note
proceeds,  $750,000  was  deposited  into an escrow  account  and be used to pay
rental and installation costs due from DMC with respect to the Systems. Further,
DMC may draw an additional  $125,000  provided that PRG continues to have a good
faith belief that the Systems are functioning properly and that DMC has obtained
at least  one  network-wide  advertising  client  providing  annual  advertising
revenues  of at least  $250,000.  At March 31,  2000,  the balance in the escrow
account and classified as restricted cash was $612,000.  The PRG Note matures on
July 19, 2001 and earns interest at ten percent (10%) per annum. PRG may convert
the PRG Note in whole or in part at its  election  into  shares of DMC's  common
stock,  without par value, at any time during the period  commencing on the date
of issuance  and ending on the  maturity  date.  DMC also has the right to lease
from PRG  additional  Systems  with an  aggregate  value of up to $9.5  million,
provided that PRG is reasonably  satisfied with the success of the DMC business,
including  the  technology  and  economics  thereof  and its  likelihood  of the
continued  success.  In connection  with the PRG Note,  PRG was granted a common
stock warrant.  In accordance  with SFAS No. 123,  "Accounting  for  Stock-Based
Compensation",  the Company  estimated the fair value of this warrant to be $0.8
million, using the following assumptions in applying the Black-Scholes valuation
method: risk-free interest rates of 5.61%, volatility of 1%, and a term of three
years.  Such amount is being  amortized  to interest  expense  over the two-year
period of the related  promissory  note.  Amortization  amounted to $0.1 million
during the first three months of 2000.  Unamortized discount of $0.2 million has
been  reflected as a reduction of the notes payable  amount in the  accompanying
March 31, 2000 financial statements.

8.    Litigation:

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

      On June 10, 1998,  Schwebel Capital  Investments,  Inc. ("SCI") filed suit
against the Company and Michael J. Parrella, then the President, Chief Executive
Officer and a Director of the  Company,  in the Circuit  Court for Anne  Arundel
County,  Maryland. There were no material developments in this matter during the
period covered by this report.

      On June 25, 1998,  Mellon Bank FSB filed suit against  Alexander Wescott &
Co., Inc. and the Company in the United States District Court, Southern District
of New York.  In March 2000,  all parties  reached a  resolution  of no material
financial  or other  consequence  to the  Company,  which has been  subsequently
approved by the court, in which all matters have been resolved.

      On November  17,  1998,  the Company  and NCT Hearing  filed suit  against
Andrea  Electronics  Corporation in the United States  District  Court,  Eastern
District of New York. There were no material  developments in this matter during
the period covered by this report.

      On December 15, 1998, Balmore Funds, S.A.  ("Balmore") and Austost Anstalt
Schaan ("Austost") filed suit against the Company's  subsidiary,  NCT Audio, and
the Company in the Supreme Court of the State of New York, County of New York.

      On October 9, 1999,  the  Company,  NCT  Audio,  Balmore,  Austost  and LH
Financial  agreed,  in  principle,  to settle  all  legal  charges,  claims  and
counterclaims  which have  individually  or jointly  been  asserted  against the
parties.  On October 9, 1999,  pursuant  to the NCT Audio stock  agreement,  the
Company,  NCT Audio,  Balmore and Austost  also agreed to exchange 532 shares of
NCT Audio  common stock held by Balmore and Austost  into  17,333,334  shares of
common  stock of the  Company.  The  issuance of such shares of common stock was
ratified by the Board of  Directors  on October  22,  1999.  In April 2000,  all
parties reached a resolution of no financial or other consequence to the Company
which has been  subsequently  approved by the court,  in which all matters  have
been resolved.

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

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

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

9.    Common Stock Subject to Resale Guarantee:

      On September  24, 1999,  the Company  issued  12,005,847  shares of common
stock to suppliers and consultants to settle current obligations of $1.8 million
and future or anticipated  obligations of $0.5 million. On October 27, 1999, the
Company issued an additional  1,148,973  shares of common stock to suppliers and
consultants to settle  obligations of $0.2 million.  During 1999,  suppliers and
vendors  sold $1.5  million of such  shares.  During the first  quarter of 2000,
suppliers and vendors sold $0.6 million. At March 31, 2000, common stock subject
to resale guarantee included $0.4 million for suppliers and vendors.

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

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

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

10.   Common Stock:

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

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

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

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

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

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

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

      During the three months ended March 31, 2000, 3 shares of NCT Audio Series
A  Convertible  Preferred  Stock,  which had been issued in the third quarter of
1998 in a private placement exempt from registration pursuant to Regulation D of
the Securities Act, were exchanged for 3,000 shares of Series D Preferred Stock,
which were  converted  into 634,915  shares of the Company's  common  stock.  In
connection with this transaction,  the Company recorded a charge of $0.2 million
for the  impairment of goodwill  based on the  valuation of NCT Audio,  which is
included in other expense.

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

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

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

11.   Business Segment Information:

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

<TABLE>
<CAPTION>
                                                                     (In thousands of dollars)
                                                                              Segment
                              --------------------------------------------------------------------------------------------------
                                                                                  Advancel      Total                  Grand
                                 Audio  Hearing  Communications  Europe    DMC    Logic Corp    Segments     Other     Total
                              --------------------------------------------------------------------------------------------------
   For the three months ended
   March 31, 2000:
<S>                            <C>      <C>        <C>           <C>     <C>      <C>           <C>          <C>       <C>
   Net Sales - External        $    67  $   153    $    92       $   -   $    -   $    -        $   312      $     -   $   312
   Net Sales - Other
    Operating Segments              22        -          -         220        -        -            242         (242)        -
   License Fees and Royalties        1       34        156           -    4,000        -          4,191            9     4,200
   Interest Income/(Expense), net    -        -          -           -      (82)       -            (82)      (1,084)   (1,166)
   Depreciation/Amortization         3        -          -           9        -        4             16          386       402
   Operating Income (Loss)        (424)  (1,244)      (416)         40    3,520       (7)         1,469       (3,978)   (2,509)
   Segment Assets                2,095    1,406      1,074         155    4,756      714         10,200        6,251    16,451
   Capital Expenditures              -        -          -           -        5        -              5            -         5

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

      NCT Audio:

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

      NCT Hearing:

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

      Communications:

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

      Europe:

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

      DMC:

      DMC provides  place-based  broadcast and billboard  advertising  through a
microbroadcasting    network   of   Sight   and   Sound(TM)    systems    within
commercial/professional  settings.  The Sight and Sound(TM)  systems  consist of
flat  panel  transducer-based  speakers  (provided  by NCT  Audio),  a  personal
computer containing DMC's Sight and Sound DBSS software, telephone access to the
internet,  amplifiers  and  related  components.  The  DBSS  software  schedules
advertisers'  customized  broadcast  messages,  which  are  downloaded  via  the
internet, with the respective music genre choice to the  commercial/professional
establishments.  DMC will  develop  private  networks for large  customers  with
multiple outlets such as large fast food chains and retail chains.

      Advancel Logic Corporation:

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


<PAGE>

      Other:

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

12.   Subsequent Events:

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


<PAGE>




                                  UNDERTAKINGS

The undersigned registrant hereby undertakes:

     (a) (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

     (i)  To  include  any  prospectus  required  by  section  10(a)(3)  of  the
Securities Act of 1933;

      (ii) To reflect in the  prospectus  any facts or event  arising  after the
      effective  date  of  the  registration   statement  (or  the  most  recent
      post-effective amendment thereof) which, individually or in the aggregate,
      represent  a  fundamental  change  in the  information  set  forth  in the
      registration  statement.  Notwithstanding  the foregoing,  any increase or
      decrease in volume of  securities  offered (if the total  dollar  value of
      securities  offered  would not exceed that which was  registered)  and any
      deviation from the low or high and of the estimated maximum offering range
      may be  reflected  in the form of  prospectus  filed  with the  Commission
      pursuant  to Rule 424(b) if, in the  aggregate,  the changes in volume and
      price  represent no more than 20 percent  change in the maximum  aggregate
      offering price set forth in the "Calculation of Registration Fee" table in
      the effective registration statement.

      (iii) To include  any  material  information  with  respect to the plan of
      distribution not previously disclosed in the registration statement or any
      material change to such information in the registration statement;

provided,  however,  that the  undertakings  set forth in paragraphs  (1)(i) and
(1)(ii)  above do not apply if the  information  required  to be  included  in a
post-effective  amendment by those  paragraphs is contained in periodic  reports
filed by the  registrant  pursuant  to  Section  13 or  15(d) of the  Securities
Exchange Act of 1934 that are  incorporated  by  reference in this  registration
statement.

          (2) That,  for the  purpose of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

      (b) That for purposes of  determining  any liability  under the Securities
Act of 1933, each filing of the  registrant's  annual report pursuant to Section
13(a) or 15(d) of the Securities  Exchange Act of 1934 that is  incorporated  by
reference  in  this  registration   statement  shall  be  deemed  to  be  a  new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

      (h)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrant  pursuant to the foregoing  provisions,  or otherwise,
the  registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.


<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-1 and has  duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in Linthicum, Maryland, on this 13th day of June, 2000.

NCT GROUP, INC.

By:   /s/ MICHAEL J. PARRELLA
      -----------------------
      Michael J. Parrella, Chairman and
      Chief Executive Officer

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

          Signature                  Capacity                 Date
 -------------------------------------------------------------------------


 /s/ MICHAEL J. PARRELLA      Chairman of the Board of    June 13, 2000
 ------------------------     Directors and
     Michael J. Parrella      Chief Executive Officer
                              (Principal Executive
                              Officer)

 /s/ CY E. HAMMOND            Senior Vice President and   June 13, 2000
 ------------------------     Chief Financial Officer
     Cy E. Hammond            (Principal Financial and
                              Accounting Officer)

 /s/ JAY M. HAFT              Director                    June 13, 2000
 ------------------------
     Jay M. Haft

 /s/ JOHN J. McCLOY II        Director                    June 13, 2000
 ------------------------
     John J. McCloy II


 /s/ SAMUEL A. OOLIE           Director                   June 13, 2000
 ------------------------
     Samuel A. Oolie


<PAGE>


INDEPENDENT AUDITORS' REPORT ON SCHEDULE II

Board of Directors and Stockholders of
  NCT Group, Inc.

Our audits  were  conducted  for the  purpose of forming an opinion on the basic
consolidated financial statements of NCT Group, Inc. as of December 31, 1998 and
1999 and for each of the years in the three-year  period ended December 31, 1999
taken as a whole.  The  information  included on Schedule  II is  presented  for
purposes  of  additional  analysis  and  is not a  required  part  of the  basic
consolidated  financial  statements.  Such information has been subjected to the
auditing  procedures applied in the audits of the basic  consolidated  financial
statements  and, in our opinion,  is fairly  stated in all material  respects in
relation to the basic consolidated financial statements taken as a whole.

/s/ Richard A. Eisner & Company, LLP

New York, New York
February 25, 2000


<PAGE>

                                    SCHEDULE II
NCT GROUP, INC. AND SUBSIDIARIES
VALUATION AND QUALIFYING ACCOUNTS
(In thousands of dollars)
<TABLE>
<CAPTION>
        Column A                  Column B            Column C             Column D         Column E
----------------------------------------------------------------------------------------------------
                                  Balance         (1)         (2)
                                  at            Charged     Charged                         Balance
                                  beginning     in costs    to other                        at
                                  of            and         accounts-      Deductions-      end of
      Description                 period        expenses    describe       describe         period
-------------------------------   ---------     --------    ---------      -----------      -------

<S>                                <C>            <C>       <C>                <C>          <C>
Year ended December 31, 1997       $  123         $ 130     $  (65) (2)        $ (150) (3)  $   38
Year ended December 31, 1998           38           232        (42) (2)             -          228
Year ended December 31, 1999          228            77        (83) (2)          (139)          83
Allowance for doubtful accounts

Year ended December 31, 1997       $  262         $ 210     $    -             $    -       $  472
Year ended December 31, 1998          472           365       (329) (1)             -          508
Year ended December 31, 1999          508            21          -  (1)             -          529
Allowance for inventory obsolence

Year ended December 31, 1997       $2,873         $ 574     $    -             $    -       $3,447
Year ended December 31, 1998        3,447           482          -               (655) (4)   3,274
Year ended December 31, 1999        3,274           410          -                  -        3,684
Accumulated depreciation

Year ended December 31, 1997       $    -         $   -     $    -             $    -       $    -
Year ended December 31, 1998            -            68          -                  -           68
Year ended December 31, 1999           68           970      3,125 (5)              -        4,163
Amortization of goodwill

Year ended December 31, 1997       $1,478         $ 335     $    -             $    -       $1,813
Year ended December 31, 1998        1,813           480          -                  -        2,293
Year ended December 31, 1999        2,293           585          -                  -        2,878
Amortization of patents
</TABLE>

Attention  is  directed  to  the  foregoing  accountants'  reports  and  to  the
accompanying Notes to Financial Statements.

(1)  To write off reserves applied to prior year-end inventory.

(2)  To write off fully reserved accounts receivable deemed uncollectible.

(3)  To reduce reserve for accounts collected.

(4)  To write off tooling against reserve.

(5)  To write down goodwill to estimated net realizable value.



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