NOXSO CORP
10-Q, 1996-11-14
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: REAL ESTATE ASSOCIATES LTD II, 10-Q, 1996-11-14
Next: TIMBERLINE SOFTWARE CORPORATION, 10QSB, 1996-11-14






                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1996

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                        For the transition period from ____ to ____

                         Commission file number 1-17454

                                NOXSO CORPORATION
             (Exact name of registrant as specified in its charter)



                  Virginia                                54-1118334
         State or other jurisdiction                   I.R.S. Employer
      of incorporation or organization                Identification No.


               2424 Lytle Road                               15102
              Bethel Park, PA                              Zip Code
   Address of principal executive offices

 Registrant's telephone number, including area code:   (412) 854-1200


                                 Not Applicable
Former name, former address and former fiscal year, if changed since last report

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                    Yes X    No ____

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

              Class                          Outstanding at October 31, 1996
     Common stock, $.01 par value                      9,656,611






                                        1

<PAGE>



                                NOXSO CORPORATION

                                      INDEX



                                                                       Page
                                                                      Number


PART I    FINANCIAL INFORMATION

  Item 1. Financial Statements (Unaudited)

          Consolidated Balance Sheets as of September 30, 1996 and
               June 30, 1996

          Consolidated Statements of Operations for the Cumulative
               Period from Inception to September 30, 1979 and for the
               three months ended September 30, 1996

          Consolidated Statements of Changes in Stockholders' Equity for
               the Cumulative Period from Inception to September 30, 1996

          Consolidated Statements of Cash Flows for the Cumulative
               Period from Inception and for the three months
               ended September 30, 1996 and 1995

          Notes to Consolidated Financial Statements


  Item 2. Management's Discussion and Analysis of
               Financial Condition and Results of Operations

PART II   OTHER INFORMATION

  Item 1. Legal Proceedings

  Item 6. Exhibits and Reports on Form 8-K

SIGNATURES






                                        2

<PAGE>

<TABLE>
<CAPTION>


                                NOXSO Corporation
                        (A Development Stage Enterprise)
                                 BALANCE SHEETS

                                                                         September 30,
                                                                             1996                  June 30,
                                ASSETS                                    (Unaudited)                1996
                                                                         ------------            ------------
<S>                                                                     <C>                    <C>          
CURRENT ASSETS:
  Cash and equivalents                                                   $  1,199,498            $    464,723
  Bank certificate of deposit                                               1,000,000               1,000,000
  Accounts receivable                                                         697,548               2,163,420
  Prepaid expenses and other current assets                                    28,255                  38,136
                                                                         ------------            ------------
         Total Current Assets                                               2,925,301               3,666,279
                                                                         ------------            ------------

PROPERTY AND EQUIPMENT:
  Equipment                                                                   341,936                 341,936
  Furniture and Fixtures                                                      149,796                 111,661
  Leasehold improvements                                                       16,646                  16,646
  Construction in progress                                                  9,509,814               7,469,545
                                                                         ------------            ------------
                                                                           10,018,192               7,939,788
  Less: Accumulated depreciation                                             (425,242)                412,151
                                                                         ------------            ------------
                                                                            9,592,950               7,527,637
                                                                         ------------            ------------
  Other assets                                                                  1,097                   1,172
  Deposits                                                                      4,308                   4,308
                                                                         ------------            ------------
         Total Assets                                                    $ 12,523,656            $ 11,199,396
                                                                         ============            ============

                 LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Notes payable                                                          $  3,124,000            $  2,874,000
  Accounts payable                                                          5,176,549               3,424,692
  Accrued compensation                                                         88,499                  98,975
  Advanced billings                                                           753,424               1,379,549
  Other current liabilities                                                   362,361                 290,945
                                                                         ------------            ------------
         Total Current Liabilities                                          9,504,833               8,068,161
                                                                         ------------            ------------

OTHER LIABILITIES:
  Minority interest in consolidated subsidiary                                 29,844                  26,781

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value: Authorized,
      20,000,000 shares.  Issued 9,659,596 shares and
      9,652,096 shares, respectively                                           96,598                  96,523
  Paid-in capital                                                          14,942,066              14,914,953
  Deficit accumulated during the development stage                        (12,024,685)            (11,882,022)
                                                                         ------------            ------------
                                                                            3,013,979               3,129,454
  Less: Cost of 2,985 shares of common stock held in treasury                 (25,000)                (25,000)
                                                                         ------------            ------------
         Total Stockholders' Equity                                         2,988,979               3,104,454
                                                                         ------------            ------------
         Total Liabilities and Stockholders' Equity                      $ 12,523,656            $ 11,199,396
                                                                         ============            ============
</TABLE>


See accompanying notes to financial statements.






                                        3

<PAGE>


<TABLE>
<CAPTION>

                                NOXSO Corporation
                        (A Development Stage Enterprise)
                             STATEMENT OF OPERATIONS
                             -----------------------


                                                                            
                                                                            
                                                      Date of Inception,                Three Months
                                                       August 28, 1979,             Ended September 30,
                                                      to Sept. 30, 1996          1996                  1995
                                                    ----------------------   ------------          ------------
                                                       (Not covered by        (Unaudited)           (Unaudited)
COSTS AND EXPENSES:                                   auditor's report)
<S>                                                    <C>                   <C>                   <C>      
  Purchase of NOXSO Process                            $    260,625          $       --                    --
  Contract development - concept testing                  1,169,759                  --                    --
  Contract development - demonstration testing            1,727,715                  --                    --
  Designing, drafting and consulting                      1,109,406                 2,115                 4,353
  Supplies, instruments and equipment                     1,961,800                 7,756                 3,189
  Depreciation and amortization                             545,891                12,958                 5,820
  Other research and development                            386,309                  --                    --
  Salaries and benefits                                   7,707,567                92,649                25,454
  Professional fees                                       1,596,616                14,822                14,254
  Rent                                                      543,720                24,137                 8,538
  Income tax expense                                         80,046                46,865                  --
  Other general administrative                            3,440,927               145,122                33,564
                                                       ------------          ------------          ------------
TOTAL COSTS AND EXPENSES                                 20,530,381               346,424                95,172

LESS FUNDING AND OTHER:
  Funding of research agreement                           1,200,000                  --                    --
  Reimbursement of project costs                          4,971,087                71,115                  --
  Government grant                                        1,128,020                  --                    --
  Interest income                                         1,057,215                18,893                18,957
  Other                                                     179,783               116,516                  --
                                                       ------------          ------------          ------------
TOTAL FUNDING AND OTHER                                   8,536,105               206,524                18,957
  Minority interest in net income of                 
      consolidated subsidiary                                29,244                 2,763                  --
                                                       ------------          ------------          ------------
NET LOSS                                               $(12,023,520)         $   (142,663)         $    (76,215)
                                                       ============          ============          ============
LOSS PER COMMON SHARE                                                        $      (0.01)         $      (0.01)
AVERAGE NUMBER OF SHARES
  OUTSTANDING                                                                $  9,652,453          $  9,102,000
                                                                             ============          ============
</TABLE>




See accompanying notes to financial statements.






                                        4

<PAGE>


               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
    FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO SEPTEMBER 30, 1996
                              Stockholders' Equity
<TABLE>
<CAPTION>


                                                                                Stockholders' Equity
                                                                     -------------------------------------------
                                            Consideration                   Common Stock
                                    ---------------------------      -----------------------
                                       Per                             Shares          Par              Paid-in 
                                      Share            Total           Issued         Value             Capital 
                                    --------      -------------      ----------   ----------          ----------

AUGUST 28, 1979 (INCEPTION)
TO JUNE 30, 1991 (not covered by auditor's report):
<S>                                  <C>          <C>                 <C>              <C>            <C>       
  1979 - Issuance of Common Stock    $  .005      $       600(1)        120,000        $ 1,200        $    (600)
  1980 - Issuance of Common Stock       .563          956,250(2)      1,700,000         17,000           791,382
  1980 - Issuance of Warrants            --               850(3)          --              --                 850
  1983 - Issuance of Common Stock      .2813           28,125(4)        100,000          1,000            27,125
  1986 - Issuance of Common Stock       .125          155,000(1)      1,240,000         12,400           142,600
  1986 - Issuance of Common Stock       .125           32,500(5)        260,000          2,600            29,900
  1987 - Issuance of Common Stock        .50          134,000(1)        268,000          2,680           131,320
  1987 - Issuance of Common Stock        .50           42,900(5)         85,800            858            42,042
  1988 - Issuance of Stock Option        --           250,000(6)          --              --             250,000
  1989 - Issuance of Common Stock       .675           27,000(7)         40,000            400            26,600
  1989 - Issuance of Common Stock        .50          147,500(8)        295,000          2,950           144,550
  1989 - Issuance of Common Stock       2.50        4,000,000(2)      1,600,000         16,000         3,174,721
  1989 - Issuance of Warrants            --                80(3)          --              --                  80
  1991 - Issuance of Common Stock      1.129          569,464(9)        504,620          5,046           564,418
  1991 - Issuance of Common Stock       .675           27,000(7)         40,000            400            26,600
  1991 - Issuance of Common Stock       .675           27,000(9)         40,000            400            26,600
  Net loss                                                                --              --                --  
                                                                      -----------      -------        ----------
BALANCE, JUNE 30, 1991                                                6,293,420        $62,934        $5,378,188


<CAPTION>
                                                                Stockholders' Equity
                                       ---------------------------------------------------------------------------
                                       Deficit Accumu-                             Notes
                                        lated During                             Receivable
                                         Development           Treasury         for Purchase o
                                            Stage               Stock           Common Stock             Total
                                         -----------          ---------         ---------------      -------------
<S>                                      <C>                  <C>               <C>                  <C>        
AUGUST 28, 1979 (INCEPTION)                                   
TO JUNE 30, 1991 (not covered by                              
auditor's report):                                            
1979 - Issuance of Common Stock          $      --            $      --           $      --            $       600
1980 - Issuance of Common Stock                 --                   --                  --                808,382
1980 - Issuance of Warrants                     --                   --                  --                    850
1983 - Issuance of Common Stock                 --                   --                  --                 28,125
1986 - Issuance of Common Stock                 --                   --                  --                155,000
1986 - Issuance of Common Stock                 --                   --                  --                 32,500
1987 - Issuance of Common Stock                 --                   --                  --                134,000
1987 - Issuance of Common Stock                 --                   --                  --                 42,900
1988 - Issuance of Stock Option                 --                   --                  --                250,000
1989 - Issuance of Common Stock                 --                   --             (27,000)                    --
1989 - Issuance of Common Stock                 --                   --             (30,000)               117,500
1989 - Issuance of Common Stock                 --                   --                  --              3,190,721
1989 - Issuance of Warrants                     --                   --                  --                     80
1991 - Issuance of Common Stock                 --                   --                  --                569,464
1991 - Issuance of Common Stock                 --                   --             (27,000)                --   
1991 - Issuance of Common Stock                 --                   --                  --                 27,000
Net loss                                  (3,278,694)                --                  --             (3,278,694)
                                         -----------          ---------         -----------            -----------
BALANCE, JUNE 30, 1991                   $(3,278,694)         $      --         $   (84,000)           $ 2,078,428
</TABLE>                                 
                                                                         

(1)  Sale of common stock for cash.
(2)  Proceeds of public offering.
(3)  Sale of warrants for cash.
(4)  Value assigned to common stock issued in connection with purchase of NOXSO 
     Process.
(5)  Value assigned to common stock issued for compensation and services.
(6)  Sale of common stock option.
(7)  Stock  issued in  connection  with  exercise of common  stock warrants and
     options for notes receivable.
(8)  Stock issued in connection with exercise of common stock purchase warrants
     for $117,500 cash and a $30,000 note receivable.
(9)  Stock issued in connection with exercise of common stock option agreements.
See accompanying notes to consolidated financial statements.







                                        5

<PAGE>


<TABLE>
<CAPTION>                                                             
               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
    FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO SEPTEMBER 30, 1996 (continued)
                                                                           
                                                                                 Stockholders' Equity
                                                                     -------------------------------------------
                                            Consideration                   Common Stock
                                    ---------------------------      -----------------------
                                       Per                             Shares          Par              Paid-in 
                                      Share            Total           Issued         Value             Capital 
                                    --------      -------------      ----------   ----------          ----------

YEAR ENDED JUNE 30, 1992: (not 
covered in auditor's report)                                                                  
<S>                                 <C>          <C>                 <C>          <C>                 <C>       
  Issuance of Common Stock          $1.129       $   683,356(9)        605,544    $    6,056          $  677,300
  Issuance of Common Stock            7.50         2,000,000(1)        266,666         2,666           1,997,334
  Issuance of Common Stock            2.75             5,500(9)          2,000            20               5,480
  Issuance of Common Stock            2.00             69,12(10)        34,562           346              68,778
  Issuance of Common Stock                                  (11)       116,500         1,165                  --
  Satisfaction of notes receivable                                          --            --                  --
  Net loss                                                                  --            --                  --
                                                                     ---------    ----------         -----------
BALANCE, JUNE 30, 1992                                               7,318,692        73,187           8,127,080

YEAR ENDED JUNE 30, 1993: (not 
covered in auditor's report)
  Issuance of Common Stock           1.129           683,356(9)        605,544         6,056             677,300
  Issuance of Common Stock            2.04            26,260(9)         12,866           129              26,131
  Issuance of Common Stock             .50                              50,000           500              24,500
  Acquisition of Common Stock 
    for treasury                                                            --            --                  --
  Satisfaction of notes receivable                                          --            --                  --
  Issuance of Common Stock            5.00         2,594,115(16)       571,250         5,712           2,588,403
  Net loss                                                                  --            --                  --
                                                                     ---------    ----------         -----------
BALANCE, JUNE 30, 1993                                               8,558,352        85,584          11,443,414

YEAR ENDED JUNE 30, 1994:
  Issuance of Common Stock           1.129           113,888(9)        100,920         1,009             112,879
  Issuance of Common Stock            2.00            23,624(13)        11,812           118              23,506
  Net loss                                                                  --            --                  --
                                                                     ---------    ----------         -----------
BALANCE, JUNE 30, 1994                                               8,671,084       $86,711         $11,579,799


<CAPTION>
                                                     
                                                          Stockholders' Equity
                                     ----------------------------------------------------------------
                                     Deficit Accumu-                       Notes
                                      lated During                       Receivable
                                       Development       Treasury     for Purchase of
                                          Stage           Stock         Common Stock         Total
                                     --------------   -------------    ---------------   ------------
                                                                   
<S>                                  <C>              <C>              <C>                <C>        
YEAR ENDED JUNE 30, 1992: (not 
covered in auditor's report)                                                                  
  Issuance of Common Stock           $        --      $      --          $    --          $   683,356
  Issuance of Common Stock                    --             --               --            2,000,000
  Issuance of Common Stock                    --             --               --                5,500
  Issuance of Common Stock                    --             --               --               69,124
  Issuance of Common Stock                (1,165)            --               --                   --
  Satisfaction of notes receivable            --             --           57,000(12)           57,000
  Net loss                            (2,223,382)            --               --           (2,223,382)
                                     -----------      ---------        ---------          -----------
BALANCE, JUNE 30, 1992                (5,503,241)            --          (27,000)           2,670,026

YEAR ENDED JUNE 30, 1993: 
(not covered in auditor's report)
  Issuance of Common Stock                    --             --               --              683,356
  Issuance of Common Stock                    --             --               --               26,260
  Issuance of Common Stock                    --             --          (25,000)                  --
  Acquisition of Common Stock 
    for treasury                              --         25,000(15)       25,000(15)               --
  Satisfaction of notes receivable            --             --           27,000(14)           27,000
  Issuance of Common Stock                    --             --               --            2,594,115
  Net loss                            (2,292,197)            --               --           (2,292,197)
                                     -----------      ---------        ---------          -----------
BALANCE, JUNE 30, 1993                                 (7,795,438)       (25,000)          3,708,560

YEAR ENDED JUNE 30, 1994:
  Issuance of Common Stock                    --             --               --              113,888
  Issuance of Common Stock                    --             --               --               23,624
  Net loss                            (1,931,657)            --               --           (1,931,657)
                                     -----------      ---------        ---------          -----------
BALANCE, JUNE 30, 1994               $(9,727,095)     $ (25,000)       $      --          $ 1,914,415
                                     -----------      ---------        ---------          -----------
</TABLE>

(1)  Sale of common stock for cash.
(9)  Stock issued in connection with exercise of common stock option  
     agreements.
(10) Stock  issued  in  connection   with  exercise  of  common  stock  warrant
     agreements.
(11) Stock issued in exchange for warrant.
(12) Compensation in satisfaction of notes receivable.
(13) Stock issued in connection with exercise of common stock warrants.
(14) Payment in satisfaction of note receivable.
(15) Acquisition of 2,985 shares of treasury stock in satisfaction of notes 
     receivable.
(16) Stock issued in connection with private placement.
See accompanying notes to consolidated financial statements.

                                        6


<PAGE>


<TABLE>
<CAPTION>
               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
    FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO SEPTEMBER 30, 1996
                                                                                   
                                                                               Stockholders' Equity
                                                                     ---------------------------------------
                                            Consideration                   Common Stock
                                    ---------------------------      -----------------------
                                       Per                             Shares          Par          Paid-in 
                                      Share            Total           Issued         Value         Capital 
                                    --------      -------------      ----------   ----------      ----------
                                   
YEAR ENDED JUNE 30, 1995:
<S>                                <C>              <C>              <C>           <C>           <C>
  Issuance of Common Stock         2.00              47,252(10)           23,626           236        47,016
  Issuance of Common Stock         2.75              11,000(9)             4,000            40        10,960
  Issuance of Common Stock         3.85             497,500(16)          150,000         1,500       496,000
  Issuance of Common Stock         3.56             800,795(16)          250,000         2,500       798,295
  Issuance of Common Stock         3.25                 325(17)              100             1           324
  Net loss                                                                    --            --            --
                                                                     -----------   -----------   -----------
BALANCE, JUNE 30, 1995                                                 9,098,810   $    90,988   $12,932,394
                                                                     ===========   ===========   ===========

YEAR ENDED JUNE 30, 1996:
  Issuance of Common Stock         3.25              81,250(9)            25,000           250        81,000
  Issuance of Common Stock         1.91              19,063(9)            10,000           100        18,963
  Issuance of Common Stock         3.62               5,438(9)             1,500            15         5,423
  Issuance of Common Stock         3.62               1,813(9)               500             5         1,808
  Issuance of Common Stock         4.55             409,725(16)          100,000         1,000       408,725
  Issuance of Common Stock         4.54             408,375(16)          100,000         1,000       407,375
  Issuance of Common Stock         4.56              45,626(9)            10,000           100        45,526
  Issuance of Common Stock         3.62               9,063(9)             2,500            25         9,038
  Issuance of Common Stock         3.62               2,719(9)               750             8         2,711
  Issuance of Common Stock         3.62               1,812(9)               500             5         1,807
  Issuance of Common Stock         3.21             503,209(16)          156,763         1,569       501,640
  Issuance of Common Stock         3.42             500,003(16)          145,773         1,458       498,543
  Net loss                                                                    --            --            --
                                                                     -----------   -----------   -----------
BALANCE, JUNE 30, 1996                                                 9,652,096   $    96,523   $14,914,953
                                                                     ===========   ===========   ===========

THREE MONTHS ENDED SEPTEMBER 30, 1996:
  Issuance of Common Stock         3.63              27,188(9)              7500            75        27,113
  Net Loss                                                                    --            --            -
                                                                     -----------   -----------   -----------
BALANCE, SEPTEMBER 30, 1996                                            9,659,596   $    96,598   $14,942,066
                                                                     ===========   ===========   ===========
<CAPTION>                                                                        
                                                           Stockholders' Equity
                                         ----------------------------------------------------------
                                         Deficit Accumu-                  Notes
                                          lated During                  Receivable 
                                           Development     Treasury   for Purchase of
                                             Stage          Stock       Common Stock      Total
                                         ------------    ------------ --------------   ------------
<S>                                      <C>             <C>             <C>           <C>  
YEAR ENDED JUNE 30, 1995:                                                                 
  Issuance of Common Stock                         --              --             --         47,252
  Issuance of Common Stock                         --              --             --         11,000
  Issuance of Common Stock                         --              --             --        497,500
  Issuance of Common Stock                         --              --             --        800,795
  Issuance of Common Stock                         --              --             --            325
  Net loss                                 (1,931,657)             --             --     (1,760,658)
                                         ------------    ------------    -----------   ------------
BALANCE, JUNE 30, 1995                   $(11,487,753)   $    (25,000)   $        --   $  1,510,629
                                         ============    ============    ===========   ============

YEAR ENDED JUNE 30, 1996:
  Issuance of Common Stock                         --              --             --         81,250
  Issuance of Common Stock                         --              --             --         19,063
  Issuance of Common Stock                         --              --             --          5,438
  Issuance of Common Stock                         --              --             --          1,813
  Issuance of Common Stock                         --              --             --        409,725
  Issuance of Common Stock                         --              --             --        408,375
  Issuance of Common Stock                         --              --             --         45,626
  Issuance of Common Stock                         --              --             --          9,063
  Issuance of Common Stock                         --              --             --          2,719
  Issuance of Common Stock                         --              --             --          1,812
  Issuance of Common Stock                         --              --             --        503,209
  Issuance of Common Stock                         --              --             --        500,001
  Net loss                                   (394,269)             --             --       (394,269)
                                         ------------    ------------    -----------   ------------
BALANCE, JUNE 30, 1996                   $(11,882,022)   $    (25,000)   $        --   $  3,104,454
                                         ============    ============    ===========   ============

THREE MONTHS ENDED SEPTEMBER 30, 1996
 (UNAUDITED):
  Issuance of Common Stock                         --              --             --         27,188
  Net Loss                                   (142,663)             --             --       (142,663)
                                         ------------    ------------    -----------   ------------
BALANCE, SEPTEMBER 30, 1996 (UNAUDITED)  $(12,024,685)   $    (25,000)   $        --   $  2,988,979
                                         ============    ============    ===========   ============
 </TABLE>

(9) Stock issued in connection with exercise of common stock option  agreements.
(10) Stock  issued  in   connection   with  exercise  of  common  stock  warrant
agreements.
(16) Stock issued in connection with private placement.
(17) Stock issued as contribution.


See accompanying notes to consolidated financial statements.

                                        7
<PAGE>


<TABLE>
<CAPTION>

                                NOXSO Corporation
                        (A Development Stage Enterprise)
                            STATEMENTS OF CASH FLOWS


                                                                                             
                                                                                                             Three Months
                                                                                Date of Inception,        Ended September 30,
                                                                                 August 28, 1979,  --------------------------------
                                                                                to Sept. 30, 1996       1996               1995
                                                                               ------------------  ------------        ------------
                                                                                (Unaudited)         (Unaudited)         (Unaudited)
<S>                                                                            <C>                 <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                                            
   Net loss                                                                    $(12,023,520)       $   (142,663)       $    (76,215)
   Adjustments to reconcile net loss to                                     
     net cash flows from operating activities:                              
       Depreciation and amortizations                                               540,472              12,958               5,820
       Minority interest                                                             29,844               3,063                --
       Loss on disposal of property and equipment                                     5,752                --                  --
       Issuance of common stock for compensation and                        
          other                                                                      75,725                --                  --
       Issuance of common stock for purchase of                             
          NOXSO Process                                                              28,125                --                  --
       Compensation in satisfaction of notes receivable                              57,000                --                  --
       Changes in operating assets and liabilities:                         
          Accounts receivable                                                      (697,547)          1,465,873            (303,642)
          Prepaid expenses and other assets                                         (24,578)              9,955               3,848
          Deposits                                                                   (4,308)               --                  --
          Accounts payable                                                        5,176,549           1,751,857             (12,403)
          Accrued compensation                                                       88,499             (10,476)             (9,201)
          Advanced billings                                                         753,424            (626,125)            656,159
          Other current liabilities                                                 362,361              71,416             (54,166)
                                                                               ------------        ------------        ------------
            Net cash flows from operating activities                           $ (5,632,202)       $  2,535,858        $    210,200
                                                                               ------------        ------------        ------------
                                                                   
CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of and deposits for property and equipment                       (10,143,566)         (2,078,271)           (797,570)
   Bank certificate of deposit                                                   (1,000,000)               --   
   Proceeds from the sale of property and equipment                                   4,546                --   
                                                                               ------------        ------------        ------------
            Net cash flows from investing activities                           $(11,139,020)       $ (2,078,271)       $   (797,570)
                                                                               ------------        ------------        ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds from private placement offering                                   5,713,720                --                  --
   Proceeds from line of credit                                                   3,025,000                --               335,000
   Payments of line of credit                                                    (2,025,000)               --                  --
   Proceeds from commercial loan                                                    250,000             250,000                --
   Proceeds from issuance of common stock                                         7,760,647                --                  --
   Proceeds from sales of common stock
     options and warrants                                                         1,350,283              27,188             105,751
   Proceeds from satisfaction of notes receivable                                    27,000                --                  --
   Proceeds from ACOA and Olin loans                                              2,874,000                --               330,000
   Payment of ACOA loan                                                          (1,000,000)
   Net loans to stockholders and officers                                            (4,930)               --                  --
                                                                               ------------        ------------        ------------
            Net cash flows from financing activities                           $ 17,970,720        $    277,188        $    770,751
                                                                               ------------        ------------        ------------

NET INCREASE IN CASH AND
   EQUIVALENTS                                                                 $  1,199,498             734,775             183,381
CASH AND EQUIVALENTS, BEGINNING OF
   PERIOD                                                                              --               464,723             461,360
                                                                               ------------        ------------        ------------
CASH AND EQUIVALENTS, END OF PERIOD                                            $  1,199,498        $  1,199,498        $    644,741
                                                                               ============        ============        ============

SUPPLEMENTAL CASH FLOW INFORMATION:
   Interest paid                                                               $    229,413        $     22,124        $     25,233
                                                                               ============        ============        ============

NONCASH FINANCING ACTIVITIES:
   Issuance of common stock for notes receivable                               $     84,000        $       --          $       --
   Acquisition of common stock into treasury to satisfy
     notes receivable                                                          $    (25,000)       $       --          $       --
                                                                               ============        ============        ============
   Issuance of common stock in exchange for warrant                            $      1,165        $       --          $       --
                                                                               ============        ============        ============
   Compensation in satisfaction of notes receivable                            $     57,000        $       --          $       --
                                                                               ============        ============        ============
</TABLE>

See accompanying notes to financial statements.








                                        8

<PAGE>




                                NOXSO CORPORATION
                        (A Development Stage Enterprise)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 - Basis of Presentation

     The balance sheet at the end of the preceding  fiscal year has been derived
from the audited  balance  sheet  contained  in the  Company's  Form 10-K and is
presented  for  comparative   purposes.   All  other  financial  statements  are
unaudited.  In the opinion of  management,  all  adjustments  which include only
normal recurring adjustments necessary to present fairly the financial position,
results of operations,  changes in  stockholders'  equity and cash flows for all
periods presented, have been made. The results of operations for interim periods
are not necessarily indicative of the operating results for the full year.

     Footnote  disclosures normally included in financial statements prepared in
accordance with generally  accepted  accounting  principles have been omitted in
accordance  with the  published  rules and  regulations  of the  Securities  and
Exchange  Commission.  These financial  statements should be read in conjunction
with the financial  statements and notes thereto  included in the Company's Form
10-K for the most recent fiscal year.

     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 the 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 those estimates.

Note 2 - Full Scale Commercial Demonstration:

     On August 30,  1994,  a Project  Agreement  between  the  Company and Alcoa
Generating  Company  ("Alcoa")  was executed for the design,  construction,  and
operation of a proposed  demonstration  facility at Alcoa's  Warrick  Generating
Station in Newburgh,  Indiana,  upon  satisfaction  of certain  conditions.  The
project definition and design phases of the proposed demonstration facility have
been  completed by the Company in accordance  with the terms of the  Cooperative
Agreement,  and the  construction  phase was commenced in June 1995. The Company
has received all necessary  approvals from the U.S. Department of Energy ("DOE")
to proceed to complete the project. As a part of the approval, the DOE increased
the  funding  for its share of costs for the  project  from $33 million to $41.1
million.  The funds needed, in excess of those available for the DOE to complete
the proposed  demonstration facility are to be provided from the proceeds of the
Indiana  Development  Finance Authority  Taxable Clean Coal Technology  Variable
Rate Demand Revenue Bonds, Series 1996 (the "Bonds").  See further discussion in
Note 4.

     The cost of the proposed  demonstration  facility  through  construction is
currently estimated at $82,813,000.  Of this amount,  $26,868,000 has been spent
as of  September  30,  1996,  leaving  $55,945,000  as the  estimate to complete
construction.  Of the funds expended to date,  $13,434,000 have been provided by
the DOE, and NOXSO has provided the






                                        9

<PAGE>



remaining  $13,434,000  through  equity  financing,  in  kind  contributions  of
$735,000,  a $1,000,000  borrowing under the Company's line of credit, and loans
totaling  $2,874,000 from Olin Corporation from Aluminum  Corporation of America
("ACOA") which has been repaid. The funds currently anticipated to be needed for
completion of the  construction of the facility are $27,973,000 from the DOE and
NOXSO  expects to obtain  equity  capital and sell revenue  bonds to pay for its
share.  NOXSO had  expected  that  $40,000,000  of revenue  bonds would be sold.
However, to satisfy concerns of the issuer of the bonds,  management now expects
that it will be necessary to obtain some additional equity capital and lower the
amount of bonds  sold.  See  further  discussion  in Note 4. This is the  amount
necessary  to match the amount  provided  by the DOE,  plus cover the  estimated
financing costs and cash reserves required by the bond issue.

Note 3 - Olin Facility and Loan:

     Under the Olin Agreement,  the Company is constructing the Olin Facility at
Olin's plant in Charleston,  Tennessee. The Olin Facility will convert elemental
sulfur into liquid sulfur  dioxide.  The estimated  cost of the Olin Facility is
$12 million,  of which  approximately  $9.6  million has been  expended to date.
Provided  that the Olin Facility  produces  sulfur  dioxide in  accordance  with
specifications  set forth in the Olin  Agreement (as amended by an amendment the
parties are in the process of executing), Olin is required, for a 10-year period
after  the  Olin  Facility  is  operational,  to pay to the  Company  $3,030,000
annually,  as adjusted after the sixth year for changes in the Company's cost of
producing  elemental sulfur at the Alcoa Project,  and the Company is to deliver
16,000  short  tons per year of  elemental  sulfur.  Once the Alcoa  Project  is
operational,  it is  anticipated  that all or virtually  all of the 16,000 short
tons of elemental sulfur will be produced by the Alcoa Project. Until that date,
the  Company  will have to pay the costs of  purchasing  elemental  sulfur  from
suppliers.  Based on  historical  pricing,  it is  anticipated  that the cost of
elemental sulfur  purchased in the open market will be approximately  12% to 25%
of the  consideration  the  Company  is to  receive  from  Olin  under  the Olin
Agreement, although there can be no assurance that the cost will not be greater.
The  Company  presently  believes  that it will be able to  complete  the  Alcoa
Project so that it is operational and producing  elemental sulfur by April 1998.
There can, of course,  be no assurance  that the Alcoa Project will be completed
by such date, if at all.

     Under the terms of the Olin  Agreement,  the Company's  failure to complete
the Olin Facility by September 1, 1996 entitled Olin to require that the Company
pay to Olin the  amount by which (i) the costs  Olin  incurs to  purchase  up to
2,667  short  tons of  sulfur  dioxide  per  month  until  the Olin  Project  is
operational exceeds (ii) the cost of such amount of sulfur dioxide at a price of
$130 per short ton. The Company owes approximately $17,000 to Olin for September
1996 and  anticipates  that it will be required to pay Olin no more than $70,000
per month with respect to sulfur dioxide  purchases by Olin thereafter until the
Olin Project is operational, although there can be no assurance that the cost to
the Company will not be greater. The Company has accrued  approximately  $68,000
in the  September  30, 1996  balance  sheet in  connection  with sulfur  dioxide
purchases by Olin.

     In  addition,  if the  Company  fails to  substantially  complete  the Olin
Facility  by April 1,  1997,  Olin  will have the  right to  terminate  the Olin
Agreement.  The Company is in the process of completing construction of the Olin
Facility and anticipates  that it will be  substantially  completed by December,
1996 and  operational  by  January,  1997.  There can be no  assurance  that the
Company will meet the foregoing schedule.






                                       10

<PAGE>



     In April,  1996 the Company  obtained  from Olin  Corporation a loan in the
amount of $1,874,000 that bears interest at the rate of 10% per annum.  The loan
agreement, as amended, provides for a due date of November 30, 1996. These funds
are being used to pay the Company's share of construction  costs on the proposed
demonstration facility.

Note 4 - Financing

     The Alcoa  Project  Agreement  requires  that the Company have in hand by a
designated  date  financial  resources  available  for  the  performance  of its
obligations  under the  Alcoa  Project  Agreement  of at least  $35  million  in
addition to funds  provided by the DOE. If such  financing is not in hand by the
designated  date,  Alcoa  has  the  right,  at  its  option,  to  terminate  its
obligations  under the Alcoa Project  Agreement.  The designated  date under the
Alcoa Project Agreement has recently been extended by Alcoa to January 31, 1997.
The Company does not believe that Alcoa will extend the date beyond  January 31,
1997.

     The funds needed,  in excess of those  available  from the DOE, to complete
the proposed  demonstration  facility are to be provided from equity capital and
the  proceeds of the Bonds.  On  September  16,  1996,  the Indiana  Development
Finance Authority (the "Authority")  adopted resolutions  approving the issuance
of $40 million of Bonds to fund the Alcoa  Project.  The Company has not entered
into a final agreement with the issuer of a direct-pay letter of credit required
to support and secure the Bonds.  The  Company is also still  seeking to resolve
certain  concerns of  representatives  of the Authority and has been informed by
those  representatives  that the  Authority  intends to perform  additional  due
diligence  regarding  the  Company  and its  ability  to repay the Bonds  should
project revenues be insufficient to fully repay the Bonds.

     In order to satisfy  conditions  to the issuance of the Bonds,  among other
things the Company must obtain  additional  equity capital of  approximately  $5
million  prior to January 31, 1997,  $2.5 million of which is to be used to fund
one-half  of a  supplemental  reserve to secure the Bonds and the  remainder  of
which is to be used to repay an outstanding loan made to the Company by Olin and
to pay  certain  payables  incurred  in  connection  with the Olin  Project.  In
addition to the equity capital required to satisfy conditions to the issuance of
the Bonds, the Company expects it will be necessary to raise  additional  equity
capital,   which  it  will  use  to  pay  the  costs  of  the  NOXSO  Commercial
Demonstration  Facility,  enabling  it to lower  the  amount  of Bonds  that the
Authority must issue to finance the NOXSO Commercial Demonstration Facility. The
Company  believes  that by raising such capital and lowering the amount of Bonds
that must be issued by the Authority, it will be able to satisfy the concerns of
the Authority.

     The  Company  intends  to seek to raise the  required  $5 million of equity
capital and additional  equity capital through private  placements of its common
stock and/or  subordinated  debt  securities  that are  convertible  into common
stock,  the terms of which  placements  are presently  being  negotiated and are
contingent  upon  the  satisfactory   completion  of  due  diligence  and  other
conditions.  Any shares  issued in the private  placement or upon  conversion of
subordinated  debt securities are expected to contain  restrictions on resale in
accordance with Federal  securities laws and, thus, are expected to be sold at a
discount to the market price of freely tradeable shares.

     The other half of the supplemental  reserve is to be provided by the County
of  Warrick,  Indiana  either  in cash or by  causing  a letter of credit or its
equivalent to be issued.  During October 1996 the Warrick County  Council,  upon
the recommendation of the Warrick County Commissioners,  approved supporting the
project by the issuance of debt surety insurance.  Arrangements for the issuance
of such surety  insurance  have not been  formalized and its terms have not been
approved by the Authority and the issuer of the direct-pay letter of credit that
is to support the Bonds.






                                       11

<PAGE>



     There can be no  assurance  that the  Company  can raise  the  required  or
additional  equity  capital or that the Bonds can be sold  prior to January  31,
1997, the date by which the Alcoa Agreement, as amended, presently requires that
the Company have in hand financial  resources  available for the  performance of
its  obligations  under the Alcoa  Project  Agreement of at least $35 million in
addition to funds to be provided by the DOE. If such financing is not in hand by
that date,  Alcoa has the right, at its option,  which the Company expects it to
exercise, to terminate its obligations under the Alcoa Project Agreement.

     The Company is in the process of negotiating  the terms of a  reimbursement
agreement  pursuant  to which a letter of credit to support and secure the Bonds
would be issued by Canadian  Imperial  Bank of Commerce  ("CIBC"),  as agent for
itself and other banks.  It is  anticipated  that repayment of the Bonds will be
secured by a pledge of all revenues  relating to the Alcoa  Project and the Olin
Project (collectively, the "Projects"), which revenues would be held in trust by
a trustee  for the letter of credit  bank and for the  Authority.  In such case,
until the Bonds are paid in full,  revenues  from the Projects will be available
only to secure and repay the Bonds and will not be  available to the Company for
any other  purposes.  In addition,  the Bonds will be secured by the  collateral
assignment of all agreements of the Company relating to the Projects,  including
the Alcoa Agreement and the Olin Agreement.

     In  order  to  provide  for  construction  of the  Olin  facility  prior to
receiving  the proceeds of the Bonds,  the Company  obtained a loan from Olin in
the amount of  $1,874,000  as discussed  in Note 3. In August 1996,  the Company
also  obtained  the  agreement  of Praxair  Inc.  ("Praxair"),  an air  products
company,  to defer payment of the $2,700,000 balance owed for the air separation
plant until  completion of the bond  financing  but no later than  September 30,
1996.  As of November 11, 1996,  Praxair was  continuing  to perform work on its
portion of the Olin Project. In connection with said agreement with Praxair, the
Company  agreed  to pay  late  charges  of .3% per  week  from  the date of each
outstanding  invoice and to assign  revenues it is entitled to receive under the
Olin Agreement to Praxair until the Company's obligations to Praxair are paid in
full.

     The Olin loan and the Company's  obligations  to Praxair are expected to be
repaid with the funds  available  to the Company from the proceeds of the equity
investment described above.

     The Company  anticipates  that  revenues  from its  contractual  right to a
portion  of sulfur  dioxide  sales and the  anticipated  value of air  pollution
control credits will be sufficient to pay principal and interest on the Bonds it
intends to issue and to record a profit.

     At November 11, 1996 negotiations regarding funding are in process. If such
funding is not secured,  the Company may not be able to complete the  Full-Scale
Demonstration  Facility and repay the amounts due Olin and Praxair.  This matter
raises  substantial  doubt  about the  Company's  ability to continue as a going
concern. If the Company is unable to continue as a going concern,  the Company's
ability to recover its construction in progress in the accompanying consolidated
balance sheet is uncertain.







                                       12

<PAGE>


     In addition,  on  September  23,  1996,  the Company  obtained a short term
commercial loan in the amount of $250,000 at a rate of 9.75%.  The loan proceeds
will be used to satisfy costs  incurred  related to obtaining the CIBC letter of
credit.  This loan matured on October 30, 1996.  The lender has orally agreed to
extend the terms of this loan to January 31, 1997.


Note 5 - Formation of Construction Management Company:

     During  November 1995,  the Company formed a new subsidiary  called Projex,
Inc. The Company holds 70% of the stock in Projex while two managing  principles
of Projex hold the  remaining  30% of such stock.  Projex was  capitalized  with
contributions of $1,000.  Projex was formed to perform  construction  management
services.  The first  contract  obtained by Projex is a  $2,500,000  contract to
perform the  construction  management  on the NOXSO  full-  scale  demonstration
facility.  Because of the  Company's  majority  ownership  of  Projex,  Projex's
financial  statements  are  consolidated  herein.  There  is  no  related  party
relationship between the minority shareholders and the Company, its employees or
Directors.

Note 6 - Contingencies:

     In late  August  1996 a  Complaint  was filed  against  the  Company in the
District   Court  of  Jefferson   County,   Texas,   by  Calabrian   Corporation
("Calabrian")  relating to a Purchase  Agreement  dated October 16, 1995 between
the Company and Calabrian and a related License Agreement, dated effective as of
September 1, 1995, between the Company and Calabrian. The complaint alleges that
the Company took over  direction  and  supervision  of  Calabrian's  subcontract
relating to the  construction  of  components of the Olin  Facility,  disrupting
Calabrian's  plans with  respect to the facility  and  constituting  an unlawful
interference with Calabrian's contractual relationships with its subcontractors,
and that the Company defaulted in certain payment obligations to Calabrian under
the  Purchase  Agreement.  The  complaint  requests  damages  in the  amount  of
$665,000,  representing the balance of the fee allegedly owed to Calabrian under
the Purchase Agreement,  unspecified damages caused Calabrian as a result of the
alleged interference with contract, any additional damages caused Calabrian by






                                       13

<PAGE>



the Company's  conduct,  and an order prohibiting the Company from disclosing to
any third party,  other than Olin, any confidential and proprietary  information
of Calabrian.  The Company has removed the action to the United States  District
Court for the Eastern District of Texas, Beaumont Division.

     In October  1996,  Calabrian  amended its complaint to withdraw its request
for a temporary  and  permanent  injunction  enjoining  the  Company  from using
Calabrian's technology.

     The Company's  Counsel has advised that it believes the causes of action in
Calabrian's  complaint  are without  merit.  The Company has filed an answer and
counterclaim denying the substantive allegations of the complaint and requesting
(i) actual damages caused the Company by Calabrian's  abandonment  and resulting
breach of its contract with the Company without cause or  justification  and for
tortious  interference  with its contract with Olin (ii) exemplary  damages as a
result of its tortious interference with the Olin contract,  (iii) the Company's
legal fees and costs,  and (iii) any and all other damages caused the Company by
Calabrian's filing of an action against the Company that is without merit.



Item 2.   Management's Discussion and Analysis of Financial Condition and 
          Results of Operations

Overview

     NOXSO   Corporation   (the  "Company")  is  a  development   stage  company
principally  engaged in  developing,  testing,  and  marketing of a process (the
"NOXSO Process") to remove a high percentage of the pollutants which cause "acid
rain" from flue gas  generated  by burning  fossil  fuel.  In August  1994,  the
Company entered into a Project  Agreement (the "Alcoa Project  Agreement")  with
Alcoa  Generating  Corporation  ("Alcoa")  for  the  design,  construction,  and
operation of the first  commercial-size  demonstration of the NOXSO Process (the
"NOXSO Commercial Demonstration Facility") at Alcoa's Warrick Generating Station
in Newburgh,  Indiana.  The project  definition  and design  phases of the Alcoa
Project  have been  completed  by the  Company  and the  construction  phase was
commenced in June 1995.  The United States  Department of Energy (the "DOE") has
agreed  to fund  one-half  of the  costs of the Alcoa  Project  and the  related
project at a facility owned by Olin  Corporation  that is described below, up to
$41.1 million.  The Company has received all necessary approvals from the DOE to
proceed to complete the Alcoa Project.

     In April 1995, the Company entered into a License, Construction,  Lease and
Sulfur Supply Agreement (the "Olin Agreement") with Olin Corporation ("Olin") to
construct  a  complementary   facility  (the  "Olin  Facility")  in  Charleston,
Tennessee  to  convert  elemental  sulfur  which,  after  the Alcoa  Project  is
completed,  is to be generated as a by-product of the Alcoa Project, into sulfur
dioxide.  Under the Olin Agreement,  as amended by an amendment that the parties
are in the process of executing, provided that the Olin Facility produces sulfur
dioxide in accordance with specifications set forth in the Olin Agreement,  Olin
is required for a 10-year period after the Olin Facility is operational,  to pay
the  Company $3 million  annually,  and the Company is to deliver to Olin 16,000
short tons per year of elemental sulfur.






                                       14

<PAGE>



     The  Company  is in the  process  of  completing  construction  of the Olin
Facility and  anticipates  that it will be  substantially  completed by December
1996 and operational by January 1997. There can be no assurance that the Company
will meet the foregoing schedule.  Once the Alcoa Project is operational,  it is
anticipated  that all or  virtually  all of the 16,000  short tons of  elemental
sulfur that is required to be supplied to the Olin  Facility will be produced by
the Alcoa Project.  Unless and until the Alcoa Project becomes operational,  the
Company  will  have  to pay  the  costs  of  purchasing  elemental  sulfur  from
suppliers.

     The Company is also  engaged in  utilizing  its  engineering  expertise  to
develop other  technologies,  processes,  substances and facilities  that can be
used to assist in complying with environmental  laws,  although all such efforts
are at this time  developmental  in nature.  The Company  also from time to time
performs research and development for others on a project basis. The Company has
also  licensed  the NOXSO  Process for  distribution  in Europe and Asia under a
License  Agreement  with FLS miljo  a/s,  a Danish  corporation  engaged  in the
construction  and design of utility  power  plants  ("FLS").  In  addition,  the
Company is  offering  construction  management  services  to others  through its
70%-owned subsidiary, PROJEX, Inc.

Liquidity and Capital Resources

     The  Company is a  development  stage  company  engaged in  developing  and
testing  the  NOXSO  Process.   Since  inception,   the  Company  has  dedicated
substantially  all of its resources to the acquisition,  development and testing
of the NOXSO Process. Since its inception,  the Company's capital resources have
been derived from various  sources  including the sale of the  Company's  common
stock  in  both  public  and  private  offerings,  government  grants,  research
contracts and cooperative research activities.  The total of capital raised from
inception through September 30, 1996 was approximately $18.2 million.

     The Company's resources have been used to conduct a series of test programs
which  provided  the data  necessary  to bring the NOXSO  Process to its present
state of  development.  The first of these  programs  began in 1980 in  Paducah,
Kentucky,  at the TVA Shawnee Steam Plan. The next phase of development began in
1985, after a move to DOE's Pittsburgh Energy Technology Center, and these tests
continued  through  June of 1989.  This  development  program was  followed by a
pilot-scale  facility at the Ohio Edison power plant  located at Toronto,  Ohio.
This  pilot-scale  project  facility  was  completed in August of 1993 with over
10,000  hours of  testing.  The  Company is  constructing  the NOXSO  Commercial
Demonstration  Facility for Alcoa. It is also constructing a complementary plant
at Olin's  plant in  Charleston,  Tennessee.  The plant will  convert  elemental
sulfur into liquid sulfur dioxide.


     During the three months ended  September 30, 1996, the increase in cash and
equivalents was the net result of several  transactions.  The major cash inflows
were proceeds of $250,000 from a commercial  loan and $3.0 million in collection
of accounts  receivable  from advance  billings on the full-scale  demonstration
facility. These funds have been used during the first quarter to pay expenses of
operating the Company as well as to cover the costs associated with the building
of the  NOXSO  Commercial  Demonstration  Facility  and the Olin  Facility.  The
Company's  current  ratio  decreased  from  0.45:1 at June 30, 1996 to 0.31:1 at
September 30, 1996. This decrease is the result of costs of the NOXSO Commercial






                                       15

<PAGE>



Demonstration Facility and the Olin Facility exceeding the funds received by the
Company.  As of  September  30, 1996,  the Company had working  capital of ($6.6
million) as compared to ($4.4  million) at June 30, 1996.  This  decrease is the
result of the increased  activity in the  construction  of the NOXSO  Commercial
Demonstration Facility and the Olin Facility. The notes payable has increased as
a result of the increased borrowing on a commercial loan.

     The Alcoa  Project  Agreement  requires  that the Company have in hand by a
designated  date  financial  resources  available  for  the  performance  of its
obligations  under the  Alcoa  Project  Agreement  of at least  $35  million  in
addition to funds to be provided by the DOE. If such financing is not in hand by
the  designated  date,  Alcoa has the right,  at its option,  to  terminate  its
obligations  under the Alcoa Project  Agreement.  The designated  date under the
Alcoa Project Agreement has recently been extended by Alcoa to January 31, 1997.
The Company does not believe that Alcoa will extend the date beyond  January 31,
1997.

     The funds needed,  in addition to those  available from the DOE, to satisfy
the  requirements  of the Alcoa  Project  Agreement  and to  complete  the Alcoa
project are to be provided  from equity  capital and the  proceeds of Bonds.  On
September  16,  1996,   the  Indiana   Development   Financing   Authority  (the
"Authority")  adopted  resolutions  approving  the  issuance  of $40  million in
Indiana State Revenue Bonds to fund costs of the Alcoa Project.  The Company has
not entered into a final  agreement  with the issuer of a  direct-pay  letter of
credit  required  to support  and secure  the Bonds.  The  Company is also still
seeking to resolve certain concerns of  representatives of the Authority and has
been informed by those  representatives  that the  Authority  intends to perform
additional  due  diligence  regarding  the  Company and its ability to repay the
Bonds should expected project revenues be insufficient to fully repay the Bonds.

     In order to satisfy  conditions  to the issuance of the Bonds,  among other
things the Company must obtain  additional  equity capital of  approximately  $5
million  prior to January 31, 1997,  $2.5 million of which is to be used to fund
one-half  of a  supplemental  reserve to secure the Bonds and the  remainder  of
which is to be used to repay an outstanding loan made to the Company by Olin and
to pay  certain  payables  incurred  in  connection  with the Olin  Project.  In
addition to the equity capital required to satisfy conditions to the issuance of
the Bonds, the Company expects it will be necessary to raise  additional  equity
capital,   which  it  will  use  to  pay  the  costs  of  the  NOXSO  Commercial
Demonstration  Facility,  enabling  it to lower  the  amount  of Bonds  that the
Authority must issue to finance the NOXSO Commercial Demonstration Facility. The
Company  believes  that by raising such capital and lowering the amount of Bonds
that must be issued by the Authority, it will be able to satisfy the concerns of
the Authority.  There can,  however,  be no assurance that the Company can raise
additional  equity  capital  to  further  reduce  the  amount of Bonds  that the
Authority  must issue to finance the Project or that the Company will  otherwise
be able to satisfy the concerns of the Authority.

     The  Company  intends  to seek to raise the  required  $5 million of equity
capital and additional  equity capital through private  placements of its common
stock and/or  subordinated  debt  securities  that are  convertible  into common
stock, the terms of which placements are






                                       16

<PAGE>



presently being negotiated and are contingent upon the  satisfactory  completion
of due  diligence  and  other  conditions.  Any  shares  issued  in the  private
placement or upon  conversion of  subordinated  debt  securities are expected to
contain  restrictions on resale in accordance with Federal  securities laws and,
thus,  are  expected  to be sold at a  discount  to the  market  price of freely
tradeable shares.

     The other half of the supplemental  reserve is to be provided by the County
of  Warrick,  Indiana  either  in cash or by  causing  a letter of credit or its
equivalent to be issued.  During October 1996 the Warrick County  Council,  upon
the recommendation of the Warrick County Commissioners,  approved supporting the
project by the issuance of debt surety insurance.  Arrangements for the issuance
of such surety  insurance  have not been  formalized and its terms have not been
approved by the Authority and the issuer of the direct-pay letter of credit that
is to support the Bonds.

     The  statements  above and  elsewhere  in this Report that suggest that the
Company is likely to, or will, meet its various  objectives  (including that the
Company  expects to sell the  Bonds,  obtain  equity  capital  and  successfully
complete the Alcoa Project and the Olin Project) are forward looking statements.
Various  factors  could  prevent the Company from  realizing  these  objectives,
including the following:

     The Company expects to service the Bonds from (i) payments from Olin to the
Company  pursuant  to the Olin  Agreement  to purchase  elemental  sulfur in the
aggregate  amount of $3  million  annually  and (ii) the sale of SO2  Allowances
("Allowances") the Company is to receive under the Alcoa Project Agreement.

     The Alcoa Project represents the first Full-Scale Commercial  Demonstration
of the NOXSO  Process.  As such,  it is  possible  that it will not  perform  as
expected,  which could  substantially  reduce the number of Allowances  that the
Company  receives  under the Alcoa Project  Agreement or which could result in a
termination by Alcoa of the Alcoa Project Agreement.  A substantial reduction in
the number of  Allowances  that the  Company  receives  under the Alcoa  Project
Agreement  could  have a  material  impact on the cash  flows  that the  Company
intends to use to service the Bonds.  Termination of the Alcoa Project Agreement
would in all likelihood result in acceleration of the Company's obligations with
respect  to the  Bonds,  which the  Company  would  likely be unable to pay.  In
addition,  in such  case  the  Company  would  in all  likelihood  not  have the
resources to commercially  demonstrate the NOXSO Project or to market or sell it
to other parties.

     Because  the  Alcoa  Project  represents  the first  Full-Scale  Commercial
Demonstration of the NOXSO Process, expenses to operate and maintain the project
may exceed the Company's  expectations even if the project otherwise performs in
accordance  with the Company's  expectations.  In such event,  the Company would
have to use cash generated  from other  operations to fund those  expenses.  The
Company,  as a  development-stage  company,  does not at this  time  have  other
significant operations that would provide such cash flow, and unless it develops
such  operations  and/or is able to effectively  market the NOXSO Process (which
may not be possible if, as a result of the additional expense of operation,  the
NOXSO  Process  fails to operate  effectively  and  economically  as compared to
competing technologies),  the Company may be unable to generate revenues to fund
such costs.






                                       17

<PAGE>



     In  addition,  in the event that the Company is unable to fund its share of
project costs or timely  complete the Alcoa Project,  the Company could lose the
DOE's  funding.  If the Company loses its DOE funding,  it does not expect to be
able to complete a Full-Scale  Commercial  Demonstration  of the NOXSO  Process.
This loss of funding would require that greater emphasis be placed upon the test
results  of the  Company's  pilot  plant  conducted  at  Toronto,  Ohio and on a
demonstration  currently  being  conducted  by FLS in  Denmark.  Because  of the
reluctance of regulated  utilities to purchase process  technology which has not
been  tested  on  a  commercial   scale,   due  to  the   uncertainty   of  cost
considerations,  the Company  believes  that it would be much more  difficult to
secure sales of the NOXSO  Process to public  utilities in the United  States if
the Alcoa Project is not funded and completed.

     If the Olin Facility  fails to perform and provide Olin with sulfur dioxide
in accordance with the specifications set forth in the Olin Agreement, Olin will
not be required to pay to the Company $3 million  annually for 16,000 short tons
of elemental  sulfur,  which will most likely make it impossible for the Company
to service the Bonds.

     Because of the many  conditions  to the issuance of the Bonds that have not
been  satisfied,  there can be no assurance  that the Bonds will be issued on or
before January 31, 1997. If those conditions are not satisfied by that date, the
Company anticipates that Alcoa will terminate the Alcoa Project Agreement.

     Under  the Olin  Agreement,  once the Olin  Facility  is  operational,  the
Company is to supply to Olin 16,000 short tons of elemental sulfur per year. The
Company expects to pay for elemental sulfur to satisfy its obligations under the
Olin  Agreement  until April 1998, the month that the Alcoa Project is scheduled
to be  operational.  If the NOXSO  Commercial  Demonstration  Facility  fails to
produce  elemental  sulfur  commencing  in May 1998 in such  quantities  as will
enable it to be used to  satisfy  the  Company's  obligation  to deliver to Olin
16,000 short tons of elemental  sulfur per year pursuant to the Olin  Agreement,
the  Company  will be  required  to  purchase  additional  elemental  sulfur for
delivery to Olin thereafter. Based on historical prices for elemental sulfur, it
is anticipated  that the cost of elemental  sulfur  purchased in the open market
will be  approximately  12%-25% of the  consideration  the Company is to receive
from Olin under the Olin  Agreement.  Such an  expenditure,  if required for any
significant  period of time after  April  1998,  could  have a material  adverse
impact on the cash flows that the Company intends to use to service the Bonds.

     Furthermore,  the  market  for  Allowances  is not  well-developed,  having
developed  since the  implementation  in 1990 of the amendments to the Clean Air
Act, and there can be no certainty  that the market  price for  Allowances  will
remain at current levels.  In such event,  the funds that the Company  currently
expects to receive from the sale of earned  Allowances  will not be available to
service the Bonds.

     Revenues  from the NOXSO  Commercial  Demonstration  Facility  and the Olin
Facility are required to be held in trust to secure repayment of the Bonds until
they are paid in full in the year 2011. Accordingly,  those revenues will not be
available to the Company to pay its ordinary  operating  expenses and to provide
for cash flow needs, other than those specifically  related to the Alcoa Project
or the Olin Facility.  As a result,  the Company will have to find other sources
of  funds  to  provide  for  its  ordinary   operating   and  cash  flow  needs.
Consequently,  even if the  NOXSO  Commercial  Demonstration  Facility  operates
sufficiently






                                       18

<PAGE>



well to  enable  the  Company  to  service  the  Bonds,  if it fails to meet the
expectations of the Company's  prospective  customers or to operate  effectively
and economically as compared to competing  technologies,  the Company may not be
able to establish  the NOXSO Process as a viable  competitor in the  marketplace
and thus may not be able to generate revenues to meet its other needs.

     Further, the inability of the Company to fund and timely complete the Alcoa
Project could result in the loss of revenues from utilities which retrofit prior
to the year 2000 in order to comply with  requirements of the 1990 amendments to
the Clean Air Act. In such event,  the  Company  customer  base could be limited
principally  to those power stations  having the ability to postpone  compliance
beyond the year 2000 by accumulating or purchasing Allowances.

Results of Operations

     Inception to September 30, 1996

     To date,  the Company has not derived any  revenues  from  operations.  All
revenues  to  date  have  consisted  of  research  funding,  government  grants,
reimbursement  of project costs and interest  income,  aggregating  $8.5 million
through  September 30, 1996. As a result of the  significant  expenses  incurred
from inception  through  September 30, 1996 in connection with the  acquisition,
development  and  testing  of  the  NOXSO  Process,   as  well  as  general  and
administrative  expenses that have been incurred, the Company had an accumulated
deficit  of $12.0  million  at  September  30,  1996.  Since  inception  through
September 30, 1996,  the Company's  total costs and expenses were $20.5 million,
including $7.7 million relating to salaries and benefits.

     Three Months Ended September 30, 1996 Compared to the Three
     Months Ended September 30, 1995

     Total funding,  interest income and  reimbursement of project costs for the
three months ended September 30, 1996 and 1995, respectively,  were $206,524 and
$18,957  while total costs and expenses  for the same periods were  $346,424 and
$95,172, respectively. The increase in revenues for the three month period ended
September  30,  1996  compared  to  September  30, 1995 is due to an increase in
grants  received  compared  to the same period  last year and the  inclusion  of
revenues from PROJEX,  which began  operations in November 1995. The increase in
costs and expenses for the three months  ended  September  30, 1996  compared to
September 30, 1995 is due to the Company capitalizing proportionately less costs
related to the NOXSO  Commercial  Demonstration  Facility and the Olin  Facility
compared to the same period a year ago.

     During the fourth  quarter of 1995,  the Company  began to  capitalize  its
share of costs associated with the NOXSO Commercial  Demonstration  Facility and
the Olin Facility.  As indicated above, the Alcoa Project  Agreement between the
Company and Alcoa was executed for the design,  construction  and operation of a
demonstration facility.  This agreement included a number of conditions,  all of
which have been met by the Company, with the exception of obtaining financing of
its share of the facility. As discussed above, the Indiana legislature






                                       19

<PAGE>



passed a bill which  established  a state  sponsored  program  whereby the state
could  provide a guarantee  for the  repayment  of revenue  bonds for clean coal
projects.  Approvals for issuance of such guarantee have been obtained  although
as described  above a number of matters must be resolved and conditions  must be
satisfied prior to issuance of the Bonds. In addition,  the DOE has approved the
Company's  Continuation  Application  through the construction  phase. Given the
current  status of the  project  and the  nature of the  costs  being  incurred,
management  believes it is  appropriate  to begin to capitalize  the cost of the
NOXSO   Commercial   Demonstration   Facility   and   the   Olin   Facility   as
construction-in-progress.  Future  funds  received  by the  DOE  will be used to
offset  total  costs  incurred  on the  project  with the result  that net costs
capitalized  on the  balance  sheet will  reflect the  Company's  portion of the
projects costs.






                                       20

<PAGE>



                           PART II - OTHER INFORMATION


Item 3.   Legal Proceedings.

     In late  August  1996 a  Complaint  was filed  against  the  Company in the
District   Court  of  Jefferson   County,   Texas,   by  Calabrian   Corporation
("Calabrian")  relating to a Purchase  Agreement  dated October 16, 1995 between
the Company and  Calabrian  (the  "Purchase  Agreement")  and a related  License
Agreement,  dated  effective as of  September  1, 1995,  between the Company and
Calabrian. Under the agreements, Calabrian agreed to supply to the Company for a
fixed price a portion of the Olin Facility to be  constructed by the Company for
Olin  Corporation.  The Olin Facility will convert  elemental sulfur into liquid
sulfur dioxide for use by Olin under the Olin Agreement.  The complaint  alleges
that the Company took over direction and supervision of Calabrian's  subcontract
relating to the  construction  of  components of the Olin  Facility,  disrupting
Calabrian's  plans with  respect to the facility  and  constituting  an unlawful
interference with Calabrian's contractual relationships with its subcontractors,
and that the Company defaulted in certain payment obligations to Calabrian under
the  Purchase  Agreement.  The  complaint  requests  damages  in the  amount  of
$665,000,  representing the balance of the fee allegedly owed to Calabrian under
the Purchase Agreement,  unspecified damages caused Calabrian as a result of the
alleged  interference with contract,  any additional damages caused Calabrian by
the Company's  conduct and an order  prohibiting  the Company from disclosing to
any third party,  other than Olin, any confidential and proprietary  information
of Calabrian.  The Company has removed the action to the United States  District
Court for the Eastern District of Texas, Beaumont Division.

     In October  1996,  Calabrian  amended its Complaint to withdraw its request
for a temporary  and  permanent  injunction  enjoining  the  Company  from using
Calabrian's technology.

     The Company's  Counsel has advised that it believes the causes of action in
Calabrian's  complaint  are without  merit.  The Company has filed an answer and
counterclaim denying the substantive allegations of the complaint and requesting
(i) actual damages caused the Company by Calabrian's  abandonment  and resulting
breach of its contracts with the Company without cause or justification  and for
tortious  interference  with its contract with Olin, (ii) exemplary damages as a
result of its tortious interference with the Olin contract,  (iii) the Company's
legal fees and costs,  and (iv) any and all other damages  caused the Company by
Calabrian's filing of an action against the Company that is without merit.

Item 6.   Exhibits and Reports on Form 8-K.

          (a)  Exhibits.
             
               27.1 Financial Data Schedule.

          (b)  No  reports  on Form 8-K were  filed by the  Company  during  the
               quarter ended September 30, 1996.







                                       21

<PAGE>





                                   SIGNATURES

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



                                                    NOXSO CORPORATION
                                                  ----------------------
                                                        Registrant


Dated:  November 13, 1996                               L. G. NEAL
                                                  ----------------------
                                                        President


                                                     JOHN L. HASLBECK
                                                  ----------------------
                                                      Vice President


                                       22


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE  CONTAINS  SUMMARY  INFORMATION  EXTRACTED  FROM FORM 10-Q FOR THE
THREE  MONTHS  ENDED  SEPTEMBER  30, 1996  (UNAUDITED)  AND IS  QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FORM 10-Q.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-30-1997
<PERIOD-START>                                 JUL-01-1996
<PERIOD-END>                                   SEP-30-1996
<CASH>                                               1,199
<SECURITIES>                                         1,000
<RECEIVABLES>                                          698
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                     2,925
<PP&E>                                              10,018
<DEPRECIATION>                                         425
<TOTAL-ASSETS>                                      12,524
<CURRENT-LIABILITIES>                                9,505
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                                97
<OTHER-SE>                                           2,892
<TOTAL-LIABILITY-AND-EQUITY>                        12,524
<SALES>                                                  0
<TOTAL-REVENUES>                                         0
<CGS>                                                    0
<TOTAL-COSTS>                                          346
<OTHER-EXPENSES>                                      (207)
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                       (143)
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                                   (143)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                          (143)
<EPS-PRIMARY>                                         (.01)
<EPS-DILUTED>                                         (.01)
        


</TABLE>


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