NOXSO CORP
10-Q, 1997-11-19
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: MERRILL LYNCH MUNICIPAL BOND FUND INC, N-30D, 1997-11-19
Next: SCHWAB CHARLES CORP, 424B5, 1997-11-19




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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, 1997

                                       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 No. 0-17454

                                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.


           2414 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 November 10, 1997
             -----                           --------------------------------
  Common stock, $.01 par value                          15,299,650


                                       1
<PAGE>

                                NOXSO CORPORATION

                                      INDEX

<TABLE>
<CAPTION>
                                                                                   Page
                                                                                  Number


<S>        <C>                                                                      <C>
PART I     FINANCIAL INFORMATION..................................................   3

  Item 1.  Financial Statements (Unaudited).......................................   3

           Consolidated Balance Sheets as of September 30, 1997 and
             June 30, 1997........................................................   3

           Consolidated Statements of Operations for the Cumulative
             Period from Inception to September 30, 1979 and for the
             three months ended September 30, 1997 and 1996.......................   4

           Consolidated Statements of Changes in Stockholders'
             Equity for the Cumulative Period from Inception to
             September 30, 1997...................................................   5

           Consolidated Statements of Cash Flows for the Cumulative
             Period from Inception and for the three months
             ended September 30, 1997 and 1996....................................   8

           Notes to Consolidated Financial Statements.............................   9


  Item 2.  Management's Discussion and Analysis of
             Financial Condition and Results of Operations........................  15


PART II.   OTHER INFORMATION......................................................  18

  Item 1.  Legal Proceedings......................................................  18

  Item 2.  Changes in Securities..................................................  20

  Item 6.  Exhibits and Reports on Form 8-K.......................................  20

SIGNATURES........................................................................  21
</TABLE>

                                       2
<PAGE>

                                NOXSO CORPORATION
                        (A Development Stage Enterprise)
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                    September 30,        June 30,
                         ASSETS                                         1997               1997
                                                                    ------------       ------------
                                                                     (Unaudited)         (Audited)
<S>                                                                 <C>                <C>         
CURRENT ASSETS:
  Cash and equivalents                                              $    119,730       $     47,470
  Bank certificate of deposit                                               --            1,000,000
  Accounts receivable                                                     67,211             65,760
  Prepaid expenses and other current assets                              352,581             99,778
                                                                    ------------       ------------
       Total Current Assets                                              539,522          1,213,008
                                                                    ------------       ------------

PROPERTY AND EQUIPMENT:
  Plant                                                               11,532,124         11,532,124
  Equipment                                                              339,931            339,931
  Furniture and fixtures                                                 108,832            108,832
  Leasehold Improvements                                                  16,646             16,646
  Construction in progress                                                44,975             44,975
                                                                    ------------       ------------
                                                                      12,042,508         12,042,508
  Less:  Accumulated depreciation                                     (1,417,833)        (1,083,038)
                                                                    ------------       ------------
                                                                      10,624,675         10,959,470
                                                                    ------------       ------------
Other assets                                                                --                 --
Deposits                                                                   4,308              4,308
                                                                    ------------       ------------
       Total Assets                                                 $ 11,168,505       $ 12,176,786
                                                                    ============       ============

            LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES NOT SUBJECT TO COMPROMISE
  Notes payable                                                     $  1,919,583       $  2,922,500
  Long-term debt                                                         583,333               --
  Accounts payable                                                     5,485,706          5,475,428
  Accrued compensation                                                    17,281             26,021
  Advanced billings                                                         --                 --
  Deferred income taxes                                                  120,294            120,294
  Other current liabilities                                              531,354            578,055
  Minority interest in consolidated subsidiary                            24,300             24,300
                                                                    ------------       ------------
       Total Liabilities Not Subject to Compromise                     8,098,519          9,146,598
                                                                    ------------       ------------

PREPETITION LIABILITIES SUBJECT TO COMPROMISE                          3,988,381          4,488,381

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value:  Authorized,
   20,000,000 shares. Issued 14,952,636 shares and
   11,264,740 shares, respectively                                       147,529            110,649
  Paid-in capital                                                     16,815,569         16,349,532
  Deficit accumulated during the development stage                   (18,439,826)       (17,893,374)
                                                                    ------------       ------------
                                                                      (1,476,728)        (1,433,193)
  Less:  Cost of 2,985 shares of common stock held in treasury           (25,000)           (25,000)
                                                                    ------------       ------------
       Total Stockholders' Equity (Deficit)                           (1,501,728)        (1,458,193)
                                                                    ------------       ------------
       Total Liabilities and Stockholders' Equity                   $ 11,168,505       $ 12,176,786
                                                                    ============       ============
</TABLE>

See accompanying notes to consolidated financial statements.


                                       3
<PAGE>

                                NOXSO CORPORATION
                        (A Development Stage Enterprise)
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                         Three Months Ended
                                              Date of Inception,            September 30,
                                               August 28, 1979,    -------------------------------
                                              to Sept. 30, 1997        1997               1996
                                                ------------       ------------       ------------
<S>                                             <C>                <C>                <C>       
COSTS AND EXPENSES:
  Purchase of NOXSO Process                     $    260,625       $       --         $       --
  Contract development-concept testing             1,169,759               --                 --
  Contract development-demonstration plant         1,727,715               --                 --
  Designing, drafting and consulting               1,122,653               --                2,115
  Supplies, instruments and equipment              1,998,331              6,044              7,756
  Depreciation and amortization                    1,557,006            334,796             12,958
   Other research and development                    386,309               --                 --
  Salaries and benefits                            8,599,855            139,329             92,649
  Professional fees                                1,845,120               --               14,822
  Rent                                               663,066             38,405             24,137
  Income tax expense                                 116,733               --               46,865
  Other general administrative                     3,859,693             65,121            145,122
  Sulfur dioxide processing costs                  1,739,299            458,767               --
   Loss on impairment of asset                     1,975,028            478,094               --
  ALCOA Project Expense                            2,095,124               --                 --
                                                ------------       ------------       ------------

TOTAL COSTS AND EXPENSES                          29,116,316          1,520,555            346,424
                                                ------------       ------------       ------------

LESS FUNDING AND OTHER:
  Funding of research agreement                    1,200,000               --                 --
  Reimbursement of project costs                   5,009,234             17,203             71,115
  Government grant                                 1,128,020               --                 --
  Sulfur dioxide processing revenue                1,812,250            948,310               --
  Interest income                                  1,104,896              8,590             18,893
  Other                                              446,955               --              116,516
                                                ------------       ------------       ------------
TOTAL FUNDING AND OTHER                           10,701,355            974,103            206,524
                                                ------------       ------------       ------------
  Minority interest in net income of
       Consolidated subsidiary                        23,700               --                2,763
NET LOSS                                        $(18,438,661)      $   (546,452)      $   (142,663)
                                                ============       ============       ============

LOSS PER COMMON SHARE                                              $       (.43)      $       (.01)
                                                                   ============       ============

AVERAGE NUMBER OF SHARES
  OUTSTANDING                                                        12,683,094          9,652,453
                                                                   ============       ============
</TABLE>

See accompanying notes to consolidated 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, 1997

<TABLE>
<CAPTION>
                                                                                Stockholders' Equity                               
                                                      -----------------------------------------------------------------------------
                                                              Consideration                    Common Stock                        
                                                      ----------------------------      ------------------------                   
                                                       Per                                Shares          Par           Paid-in    
                                                      Share              Total            Issued         Value          Capital    
                                                      ------        --------------      ----------      --------      -----------  
<S>                                                   <C>           <C>                  <C>            <C>           <C>          
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:                                                                                      
  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  
  1992 - Issuance of Common Stock                      1.129           683,356 (9)         605,544         6,056          677,300  
  1992 - Issuance of Common Stock                      7.50          2,000,000 (1)         266,666         2,666        1,997,334  
  1992 - Issuance of Common Stock                      2.75              5,500 (9)           2,000            20            5,480  
</TABLE>


<TABLE>
<CAPTION>
                                                                                 Stockholders' Equity
                                                      --------------------------------------------------------------------
                                                         Deficit Accumu-                          Notes
                                                          lated During                         Receivable
                                                          Development        Treasury        for Purchase of
                                                             Stage             Stock           Common Stock      Total
                                                          ------------       --------        ---------------   -----------
<S>                                                       <C>                <C>              <C>              <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:                                                                
  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
  1992 - Issuance of Common Stock                                 --             --               --               683,356
  1992 - Issuance of Common Stock                                 --             --               --             2,000,000
  1992 - Issuance of Common Stock                                 --             --               --                 5,500
</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.

(10) Stock  issued  in   connection   with  exercise  of  common  stock  warrant
     agreements.

(11) Stock issued in exchange for warrant.

See accompanying notes to consolidated financial statements.


                                       5
<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, 1997

<TABLE>
<CAPTION>
                                                                                Stockholders' Equity                               
                                                      -----------------------------------------------------------------------------
                                                              Consideration                    Common Stock                        
                                                      ----------------------------      ------------------------                   
                                                       Per                                Shares          Par           Paid-in    
                                                      Share              Total            Issued         Value          Capital    
                                                      ------        --------------      ----------      --------      -----------  
<S>                                                   <C>           <C>                  <C>            <C>           <C>          
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994: (CONTINUED)
  1992 - Issuance of Common Stock                     $2.00         $   69,124 (10)         34,562      $    346      $    68,778  
  1992 - Issuance of Common Stock                                              (11)        116,500         1,165            -      
  1992 - Satisfaction of notes receivable                                                     --            --                -    
  1993 - Issuance of Common Stock                      1.129           683,356  (9)        605,544         6,056          677,300  
  1993 - Issuance of Common Stock                      2.04             26,260  (9)         12,866           129           26,131  
  1993 - Issuance of Common Stock                       .50                                 50,000           500           24,500  
  1993 - Acquisition of Common Stock for treasury                                             --            --               --    
  1993 - Satisfaction of notes receivable                                                     --            --               --    
  1993 - Issuance of Common Stock                      5.00          2,594,115 (16)        571,250         5,712        2,588,403  
  1994 - Issuance of Common Stock                      1.129           113,888  (9)        100,920         1,009          112,879  
  1994 - 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  
                                                                                        ==========      ========      ===========  

YEAR ENDED JUNE 30, 1995:
  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                             3.625            20,845  (9)          5,750            58           20,787  
  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                             3.21            503,209 (16)        156,763         1,569          501,640  
  Issuance of Common Stock                             3.425           500,003 (16)        145,773         1,458          498,543  
  Net loss                                                                                    --            --                -    
                                                                                        ----------      --------      -----------  
BALANCE, JUNE 30, 1996                                                                   9,652,096      $ 96,523      $ 5,378,188  
                                                                                        ==========      ========      ===========  
</TABLE>


<TABLE>
<CAPTION>
                                                                                 Stockholders' Equity
                                                      --------------------------------------------------------------------
                                                         Deficit Accumu-                          Notes
                                                          lated During                         Receivable
                                                          Development        Treasury        for Purchase of
                                                             Stage             Stock           Common Stock      Total
                                                          ------------       --------        ---------------   -----------
<S>                                                       <C>                <C>              <C>              <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994: (CONTINUED)
  1992 - Issuance of Common Stock                         $       --         $   --           $   --           $    69,124
  1992 - Issuance of Common Stock                               (1,165)          --               --                  --
  1992 - Satisfaction of notes receivable                         --             --             57,000 (12)         57,000
  1993 - Issuance of Common Stock                                 --             --               --               683,356
  1993 - Issuance of Common Stock                                 --             --               --                26,260
  1993 - Issuance of Common Stock                                 --             --            (25,000)                  0
  1993 - Acquisition of Common Stock for treasury                 --          (25,000)          25,000 (15)              0
  1993 - Satisfaction of notes receivable                         --             --             27,000 (14)         27,000
  1993 - Issuance of Common Stock                                 --             --               --             2,594,115
  1994 - Issuance of Common Stock                                 --             --               --               113,888
  1994 - Issuance of Common Stock                                 --             --               --                23,624
  Net loss                                                  (9,727,095)          --               --            (9,727,095)
                                                          ------------       --------         --------         ----------- 
BALANCE, JUNE 30, 1994                                    $ (9,727,095)      $(25,000)        $   --           $ 1,914,415
                                                          ============       ========         ========         =========== 

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                                        --             --               --                20,845
  Issuance of Common Stock                                        --             --               --               409,725
  Issuance of Common Stock                                        --             --               --               408,375
  Issuance of Common Stock                                        --             --               --                45,626
  Issuance of Common Stock                                        --             --               --               503,209
  Issuance of Common Stock                                        --             --               --               500,001
  Net loss                                                    (394,269)          --               --              (394,269)
                                                          ------------       --------         --------         ----------- 
BALANCE, JUNE 30, 1996                                    $ (3,278,694)      $(25,000)        $   --           $ 3,104,454
                                                          ============       ========         ========         =========== 
</TABLE>

See accompanying notes to consolidated financial statements.


                                       6
<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, 1997 (continued)

<TABLE>
<CAPTION>
                                                                                Stockholders' Equity                               
                                                      -----------------------------------------------------------------------------
                                                              Consideration                    Common Stock                        
                                                      ----------------------------      ------------------------                   
                                                       Per                                Shares          Par           Paid-in    
                                                      Share              Total            Issued         Value          Capital    
                                                      ------        --------------      ----------      --------      -----------  
<S>                                                   <C>           <C>                  <C>            <C>           <C>          
YEAR ENDED JUNE 30, 1997:
  Issuance of Common Stock                            $3.63         $   27,186  (9)          7,500      $     75      $    27,111  
  Issuance of Common Stock                             1.50            945,500 (16)        630,333         6,303          939,197  
  Issuance of Common Stock                             0.00              -     (16)        200,000          --               --    
  Issuance of Common Stock                             0.26             40,000 (17)        154,811         1,548           38,452  
  Issuance of Common Stock                             0.25            100,000 (16)        400,000         4,000           96,000  
  Issuance of Common Stock                             0.63             43,750 (18)         70,000           700           43,050  
  Issuance of Common Stock                             0.00              1,500 (19)        150,000         1,500             --    
  Deferred Debt Discount                                                                      --            --            290,769  
Net loss                                                                                      --            --               --    
                                                                                        ----------      --------      -----------  
BALANCE, JUNE 30, 1997                                                                  11,264,740      $110,649      $16,349,532  
                                                                                        ==========      ========      ===========  

THREE MONTHS ENDED SEPTEMBER 30, 1997 (UNAUDITED):
  Issuance of Common Stock                             0.15            150,000 (17)        973,203         9,732          140,268  
  Issuance of Common Stock                             0.13            150,000 (17)      1,142,857        11,429          138,571  
  Issuance of Common Stock                             0.16            200,000 (17)      1,280,171        12,802          187,198  
  Issuance of Common Stock                             0.00              1,000 (19)        100,000         1,000             --    
  Issuance of Common Stock                             0.00              1,000 (19)        100,000         1,000             --    
  Issuance of Common Stock                             0.00                167 (19)         16,666           167             --    
  Issuance of Common Stock                             0.00                417 (19)         41,666           417             --    
  Issuance of Common Stock                             0.00                333 (19)         33,333           333             --    
Net loss                                                                                      --            --               --    
BALANCE, SEPTEMBER 30, 1997 (UNAUDITED)                                                 14,952,636      $147,529      $16,815,569  
                                                                                        ==========      ========      ===========  
</TABLE>


<TABLE>
<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, 1997:
  Issuance of Common Stock                                $       --         $   --           $   --           $    27,186
  Issuance of Common Stock                                        --             --               --               945,500
  Issuance of Common Stock                                        --             --               --                     0
  Issuance of Common Stock                                        --             --               --                40,000
  Issuance of Common Stock                                        --             --               --               100,000
  Issuance of Common Stock                                        --             --               --                43,750
  Issuance of Common Stock                                        --             --               --                 1,500
  Deferred Debt Discount                                          --             --               --               290,769
Net loss                                                    (6,011,352)          --               --            (6,011,352)
                                                          ------------       --------         --------         ----------- 
BALANCE, JUNE 30, 1997                                    $(17,893,374)      $   --           $   --           $(1,458,193)
                                                          ============       ========         ========         =========== 

THREE MONTHS ENDED SEPTEMBER 30, 1997 (UNAUDITED):
  Issuance of Common Stock                                        --             --               --               150,000
  Issuance of Common Stock                                        --             --               --               150,000
  Issuance of Common Stock                                        --             --               --               200,000
  Issuance of Common Stock                                        --             --               --                 1,000
  Issuance of Common Stock                                        --             --               --                 1,000
  Issuance of Common Stock                                        --             --               --                   167
  Issuance of Common Stock                                        --             --               --                   417
  Issuance of Common Stock                                        --             --               --                   333
Net loss                                                      (546,452)          --               --              (546,452)
                                                          ------------       --------         --------         ----------- 
BALANCE, SEPTEMBER 30, 1997 (UNAUDITED)                   $(18,439,826)      $   --           $   --           $(1,501,728)
                                                          ============       ========         ========         =========== 
</TABLE>


(9)  Stock issued in connection with exercise of common stock option agreements.

(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.

(17) Stock issued in connection with conversion of debt.

(18) Stock issued in connection with employee termination.

(19) Stock issued in connection with debtor-in-possession financing.

See accompanying notes to consolidated financial statements.


                                       7
<PAGE>

               NOXSO CORPORATION (A Development Stage Enterprise)
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

<TABLE>
<CAPTION>
                                                                           Date of Inception    Three Months Ended September 30,
                                                                          August 28, 1979, to   -------------------------------
                                                                          September 30, 1997        1997               1996
                                                                             ------------       ------------       ------------
<S>                                                                          <C>                <C>                <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                                   $(18,438,661)      $   (546,452)      $   (142,663)
  Adjustments to reconcile net loss to
    net cash flows from operating activities:
      Depreciation and amortization                                             1,509,292            334,796             12,958
      Amortization of deferred debt discount                                      290,769               --
      Minority interest                                                            24,300               --                3,063
      Loss on disposal of property and equipment                                    5,752               --                 --
      Loss on impairment of property and equipment                              1,975,028            478,094               --
      Issuance of common stock for compensation and other                         150,140             29,167               --
      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                                                         (67,211)            (1,451)         1,465,873
      Prepaid expenses and other current assets                                   157,800            252,803              9,955
      Deposits                                                                     (4,308)              --                 --
      Liabilities not subject to compromise:
           Accounts payable                                                     5,485,706             10,278          1,751,857
           Accrued compensation                                                    17,281             (8,740)           (10,476)
           Advanced billings                                                         --                 --             (626,125)
           Accrued expenses                                                          --                 --                 --
           Other current liabilities                                              646,042            (52,307)            71,416
      Liabilities subject to compromise                                         3,988,381           (500,000)           250,000
                                                                             ------------       ------------       ------------
            Net cash flows from operating activities                           (4,174,564)            (3,812)      $  2,785,858
                                                                             ------------       ------------       ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of and deposits for property and equipment                      (14,119,139)          (478,094)        (2,078,271)
  Proceeds from sale of certificate of deposit                                          0          1,000,000               --
  Proceeds from the sale of property and equipment                                  4,546               --                 --
                                                                             ------------       ------------       ------------
          Net cash flows from investing activities                            (14,114,593)           521,906         (2,078,271)
                                                                             ------------       ------------       ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net proceeds from private placement offering                                  6,826,408               --                 --
  Proceeds from line of credit                                                  3,025,000               --                 --
  Payment of line of credit                                                    (3,025,000)        (1,000,000)              --
  Proceeds from issuance of common stock                                        7,760,647               --                 --
  Proceeds from sales of common stock options and warrants                      1,323,095               --               27,188
  Proceeds from satisfaction of notes receivable                                   27,000               --                 --
  Proceeds from ALCOA and Olin loans                                            2,874,000               --
  Payment of ALCOA loan                                                        (1,000,000)              --
  Proceeds from debtor-in-possession financing                                    602,667            554,166
  Net loans to stockholders and officers                                           (4,930)              --                 --
                                                                             ------------       ------------       ------------
          Net cash flows from financing activities                           $ 18,408,887       $   (445,834)      $     27,188
                                                                             ------------       ------------       ------------

NET INCREASE (DECREASE), CASH AND EQUIVALENTS                                $    119,730             72,260            734,775
CASH AND EQUIVALENTS, BEGINNING OF PERIOD                                            --               47,470            464,723
                                                                             ------------       ------------       ------------
CASH AND EQUIVALENTS, END OF PERIOD                                          $    119,730       $    119,730       $  1,199,498
                                                                             ============       ============       ============
SUPPLEMENTAL CASH FLOW INFORMATION:
  Interest paid                                                              $    341,469       $       --         $     22,124
                                                                             ============       ============       ============
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 warrants                          $      1,165       $       --         $       --
                                                                             ============       ============       ============
  Compensation in satisfaction of notes receivable                           $     57,000       $       --         $       --
                                                                             ============       ============       ============
</TABLE>

See accompanying notes to consolidated financial statements.


                                       8
<PAGE>

               NOXSO CORPORATION (A Development Stage Enterprise)

                    NOTES TO 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.


Note 2 - Plan of Reorganization:

     Bankruptcy  Proceedings - On February 6, 1997, Olin  Corporation  ("Olin"),
FRU- CON Construction  Company and Industrial  Rubber & Safety  Products,  Inc.,
filed an  involuntary  petition in bankruptcy  against the company in the United
States  Bankruptcy Court in the Eastern District of Tennessee.  On June 4, 1997,
the Company (i) consented to the  jurisdiction  of the Court and was adjudicated
bankrupt and (ii) converted the  bankruptcy to a proceeding  under chapter 11 of
the   Bankruptcy    Code.   The   Company   is   presently    operating   as   a
debtor-in-possession in the proceeding.

     Plan of Reorganization - Pursuant to the provisions of the Bankruptcy Code,
the  Company  had the  exclusive  right to file a plan of  reorganization  until
October 7, 1997. The sale of a facility (the "Tennessee  Facility")  constructed
by the Company  pursuant  to a License,  Construction,  Lease and Sulfur  Supply
Agreement (the "Olin Agreement") with Olin Corporation ("Olin") is a key element
of the Company's overall reorganization plan to emerge from Chapter 11 (see Note
6). In order to allow the Company to close on the sale of the Tennessee Facility
to Republic  Financial Corp. and to continue its search for a host site in order
to commercially  demonstrate  the NOXSO Process,  the Company filed a Motion for
Extension of Exclusive  Time to File Plan,  and on October 2, 1997, an order was
entered by the Bankruptcy  Court extending the Company's  exclusive period until
January 5, 1998.

     The Company is presently operating as a debtor-in-possession  under Chapter
11 of the  Bankruptcy  Code.  The principal  elements of the  Company's  plan to
emerge from  bankruptcy are the sale of the Tennessee  Facility and the location
of a site and the obtaining of funding


                                       9
<PAGE>

(including   reinstatement  of  DOE  funding)  to  construct  a  commercial-size
demonstration of the NOXSO Process (see Note 3).


Note 3 - Full-Scale Demonstration Facility:

     From 1989 until the present the  Company has been  attempting  to develop a
full- scale commercial demonstration of the NOXSO Process. In December 1989, the
federal government's Clean Coal III Technology Program selected a proposal which
had been submitted by the Company, MK-Ferguson Company ("MK-Ferguson") and W. R.
Grace & Co.("Grace")  for a commercial  demonstration  of the NOXSO Process.  In
March 1991, the DOE entered into a Clean Coal Technology  Cooperative  Agreement
with  MK-Ferguson  to provide  funding for  one-half of the  then-estimated  $66
million cost of the project.  In September 1994, the  Cooperative  Agreement was
amended and novated to the Company by MK-Ferguson.

     The site originally proposed for construction of the full-scale  commercial
demonstration  proved  unsuitable for various reasons.  The Company engaged in a
search  for  an   alternative   site  to  construct  a   full-scale   commercial
demonstration  facility, and, 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  a  facility  to
demonstrate the NOXSO Process at Alcoa's Warrick Generating Station in Newburgh,
Indiana (the "Alcoa Project").  The Company completed the project definition and
design phases of the Alcoa Project and commenced construction in June 1995. 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 Alcoa Project  Agreement was
subject to termination by Alcoa if certain  conditions  were not met,  including
the requirement that the Company obtain the financing  necessary to complete the
Alcoa  Project by a  designated  date,  which was extended  several  times until
January 31,  1997.  The Company was unable to obtain the  financing  required to
complete the project by the  deadline,  and Alcoa  terminated  the Alcoa Project
Agreement on February 3, 1997.

     The  Company  is   currently   seeking  an   alternate   site  to  build  a
commercial-size  demonstration  of the NOXSO Process and to obtain approval from
the DOE to  utilize  funding  granted  by the DOE for the  Alcoa  Project  at an
alternate  site.  DOE is not  currently  providing  any funding to the  Company.
Location of an alternate site to build a commercial-size  demonstration facility
and obtaining the funding  necessary to finance  construction of such a facility
are  two of the  principal  elements  of  the  Company's  plan  to  emerge  from
bankruptcy.

     Even  if  the  Company  is  able  to  locate  an   alternate   site  for  a
commercial-size  demonstration  facility and retain the DOE funding, the Company
will need to secure  significant  additional  funding in order to  continue as a
going concern and complete a commercial  demonstration facility. The Company has
never generated any significant  operating  revenue and does not anticipate that
it will generate significant  operating revenue in the foreseeable future. Funds
generated from  debtor-in-possession  financing  entered into by the Company and
from the sale of the Tennessee Facility, if consummated, would not be sufficient
to permit the Company to construct a commercial-size demonstration facility, and
the Company does not presently have


                                       10
<PAGE>

any source for any significant additional funding.  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 will be extremely  difficult for the Company to market and sell
the NOXSO Process if an alternate site for a commercial  demonstration  facility
is not located in the near  future or if funding for such a facility,  both from
the DOE and other sources,  is not secured  promptly.  There can be no assurance
that the Company will be successful in locating an alternate  site, in obtaining
DOE's  approval to utilize DOE funding at such a site or in obtaining the needed
additional  funding. If the Company is unable to accomplish all of the foregoing
objectives,  it may be necessary for the Company to sell the rights to the NOXSO
Process in the bankruptcy proceedings and to liquidate.


Note 4 - Financing:

     In order to provide for construction of the Tennessee Facility, the Company
obtained  a loan from Olin in the  amount of  $1,874,000.  In August  1996,  the
Company also obtained the agreement of Praxair Inc. ("Praxair"), an air products
company,  to defer payment of the $2,750,000 balance owed for the air separation
plant until  completion of the bond financing then  contemplated  by the Company
but no later than  September  30, 1996. In  connection  with the 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.  At  September  30,  1997,  the Company had accrued  approximately
$401,676 in late charges  relating to this agreement  with Praxair.  The Company
intends  to file an  objection  to the claim of  Praxair  arguing,  among  other
things, that Praxair is not entitled to these late charges. Those issues will be
decided by the  Bankruptcy  Court  following  a hearing  expected  to be held in
December 1997 or January 1998.


     As a result of the termination of the Alcoa Project Agreement,  the Company
became obligated,  under an amendment to its Cooperative  Agreement with DOE, to
repay DOE for all funds provided by DOE for the Tennessee Facility (see Note 6),
plus interest, calculated pursuant to a formula contained in the agreement, from
November  1,  1996.  The  Company  is to pay DOE an  amount  equal to 2/3 of the
revenue  received by the Company under the Olin  Agreement  (after  repayment of
amounts due to Praxair). The entire amount becomes due and payable on January 1,
1999 if  repayment  has not  commenced  by that time.  The Company is engaged in
discussions with DOE regarding this repayment obligation.  DOE has filed a proof
of claim as an unsecured  creditor in the amount of approximately $15 million in
the Company's bankruptcy proceedings.

     The Company  applied to the  Bankruptcy  Court for  approval of  additional
debtor-in-possession  financing  in an amount of up to  $600,000.  On August 18,
1997,  the  Bankruptcy  Court entered a final order  authorizing  the Company to
obtain such financing from a group of lenders (the "DIP  Lenders").  Pursuant to
such arrangement,  the Company is authorized to grant and has granted to the DIP
Lenders a first priority lien in certain of the Company's patents and laboratory
equipment and is  authorized to issue 300,000  shares of its Common Stock in the
aggregate to the DIP Lenders.  During the three months ended September 30, 1997,
the DIP Lenders have loaned  $583,333 to the Company  pursuant to the  financing
arrangement,  and the Company has issued  289,333  shares of Common Stock to the
DIP  Lenders.  To date,  the DIP  Lenders  have  loaned  $600,000 to the Company
pursuant to the financing arrangement, and the Company has issued 300,000 shares
of Common Stock to the DIP Lenders. The loans from the DIP Lenders bear interest
at the rate of 20% per annum.  Interest for a one-year period (one-half of which
will be refunded to the extent not earned ) and a 5%  origination  fee have been
paid from proceeds.

     The loans from the DIP  Lenders  are due and  payable on the earlier of the
date  one year  after  the  specific  loans  were  made or  consummation  of the
Company's plan of reorganization.

Note 5 - Contingencies:

     Calabrian  Litigation - 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 (the "Calabrian  License  Agreement"),  dated effective as of
September 1, 1995, between the Company and Calabrian.


                                       11
<PAGE>

Under the  agreements,  Calabrian  agreed to supply to the  Company  for a fixed
price a portion of the Tennessee  Facility to be  constructed by the Company for
Olin  Corporation.  The Tennessee  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  Tennessee
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.

     This  litigation  has  been  stayed  as a  result  of the  pendency  of the
Company's  bankruptcy  proceedings.  The  Company has filed a Motion to Transfer
this  litigation to the  Bankruptcy  Court. A hearing on the Motion has not been
scheduled.

     Olin Litigation - In April 1995, the Company and Olin entered into the Olin
Agreement to construct the Tennessee  Facility to convert  elemental sulfur into
liquid sulfur dioxide.  The Tennessee  Facility was  substantially  completed in
January 1997,  and the Company and Olin had  commenced  startup of the Tennessee
Facility in order to cause it to become fully operational.  The Company received
notice from Olin, by letter dated January 30, 1997,  purporting to terminate the
Olin Agreement as a result of alleged  defaults by the Company and claiming that
Olin had the right to take title to the Tennessee  Facility.  Olin's notice also
claimed  that the Company had  defaulted  on the $1.874  million note (the "Olin
Note")  issued  in  connection  with a loan by Olin to the  Company  as  partial
funding for construction of the Tennessee Facility.

     On February  4, 1997,  the  Company  sought and was  granted a  preliminary
injunction  against  Olin in the  Court of  Common  Pleas of  Allegheny  County,
Pennsylvania,  preventing Olin from (i)  terminating  the Olin  Agreement,  (ii)
taking any action in violation of the


                                       12
<PAGE>

Company's  title to the Tennessee  Facility,  (iii)  performing  any work on the
Tennessee  Facility,  (iv)  interfering  with the  Company's  completion  of the
Tennessee  Facility or (v) taking any action to foreclose  against the Tennessee
Facility.  In its complaint,  the Company also requested a declaratory  judgment
requiring Olin,  among other things,  to perform its obligations  under the Olin
Agreement and a permanent  injunction having substantially the same terms as the
preliminary  injunction.  In the alternative,  the Company has sought damages in
excess of $32 million. In its action, the Company contends,  among other things,
that it has  committed  no material  breach of the Olin  Agreement  and that the
Company has substantially  completed construction of the Tennessee Facility. The
Company also contends that the parties had agreed to extend the January 31, 1997
due date for the Olin Note and to set off the  amount  of the Olin Note  against
purchase  price  payments  which  Olin is  obligated  to  make on the  Tennessee
Facility when it becomes fully operational. This litigation has been transferred
to the jurisdiction of the Bankruptcy Court.

     In connection with the sale of the Tennessee  Facility  contemplated by the
Asset Purchase Agreement between the Company and Republic Financial  Corporation
("Republic"),  by  Stipulation  and Order of Court  entered  September  12, 1997
("Stipulation"),  Olin and the Company conditionally  resolved their disputes on
the following basis. In the event that the sale to Republic closes, Olin will be
entitled to payment at closing of claims  totaling  $5,705,828.84  plus  certain
accruals and less credits to the Company for liquid sulfur  dioxide  produced at
the  Facility and used or stored by Olin since  February 1, 1997.  As of October
31, 1997, those credits totaled  $2,136,530.  See Note 6 for further information
on the potential sale of the Tennessee Facility.

     Additionally,  at the closing on the  Republic  sale,  the Company and Olin
have agreed to execute  mutual  releases  releasing  any and all other claims or
causes of action.  In the event that the sale to  Republic  does not close,  the
Company  and Olin will be  entitled  to pursue any and all  claims and  lawsuits
which they have against each other.  However, any claim of Olin in excess of the
aggregate  sum  as  agreed  pursuant  to  the  Stipulation  will  be  assertable
defensively  by  set-off  and/or  counterclaim  only and will not  result in any
increase in the aggregate  claims of Olin payable by the Company.  On October 2,
1997,  Calabrian  Corporation  filed  an  Objection  to  the  Stipulation.   The
Bankruptcy Court denied  Calabrian's  Objection at a hearing held on October 14,
1997.


Note 6 - Potential Sale of the Tennessee Facility:

     On August 15, 1997, NOXSO entered into a letter of intent with Republic for
the sale of the  Tennessee  Facility.  Republic,  a merchant  banking firm which
specializes in the acquisition and financing of assets, has proposed, subject to
a number of  conditions,  to purchase the Facility at a price of $11 million.  A
definitive  Asset Purchase  Agreement (the "Asset Purchase  Agreement")  setting
forth the terms and  conditions  of the sale of the  Facility  to  Republic  was
executed by the Company and Republic on September  17, 1997.  In addition to the
sale of the Facility and related assets,  the Asset Purchase  Agreement provides
for the assumption by the Company of the Calabrian License Agreement.


                                       13
<PAGE>

     Among  the  numerous  conditions  that  must  be  satisfied  prior  to  the
completion of the sale are negotiations with third parties of various associated
agreements,  including  contracts for the sale of liquid sulfur  dioxide and the
purchase of elemental sulfur, an operation and maintenance contract, a technical
support  agreement,  agreements  for the  purchase of any other input of process
materials  required to operate the Tennessee  Facility  effectively,  and a land
lease for the  Tennessee  Facility.  Completion  of  certain  of the  associated
agreements will require the cooperation of Olin.

     A Motion for Order Approving (i) Sale of Assets Free and Clear of Liens and
Encumbrances  and (ii)  Assumption  and  Assignment  of  Executory  Contract  in
Connection  with  Sale of Assets  (the  "Motion")  was  filed  with the Court on
September 22, 1997, and a hearing on the Motion was held on October 21-22, 1997.
In addition to the sale of the Tennessee Facility and related assets, the Motion
sought authority for the Company to assume the Calabrian  License  Agreement and
to assign it to Republic.  On October 22, 1997, the Bankruptcy  Court entered an
Order  authorizing the sale to Republic  including the assumption and assignment
of the Calabrian License  Agreement.  Subject to satisfaction of all conditions,
the Asset Purchase  Agreement  targets November 1997 for the closing of the sale
of the Tennessee Facility.

     Completion  of a sale of the  Tennessee  Facility  is one of the  principal
elements of the Company's plan to emerge from bankruptcy.


                                       14
<PAGE>

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

Overview

     The Company is a development  stage company and is  principally  engaged in
developing,  testing  and  marketing  a  process  that is a dry  post-combustion
emission control  technology  which uses a regenerable  sorbent to remove a high
percentage of the pollutants which cause "acid rain" and ground level ozone from
flue gas generated by burning fossil fuel.

     On June 4, 1997, the Company  consented to the  jurisdiction  of the United
States  Bankruptcy  Court in the Eastern  District of Tennessee (the "Bankruptcy
Court") and was adjudicated  bankrupt.  The Company is presently  operating as a
debtor-in-possession  in  the  bankruptcy  proceeding.  Under  an  order  of the
Bankruptcy Court entered on October 2, 1997, the Company has the exclusive right
to file a plan of reorganization until January 5, 1998.


Liquidity and Capital Resources

     Since inception,  the Company has dedicated substantially all its resources
to the  acquisition,  development  and  testing of the NOXSO  Process.  From the
beginning  of fiscal 1997 until  January 31, 1997,  the Company was  principally
engaged  in  (i)  the  design,  construction  and  operation  of a  facility  to
demonstrate the NOXSO Process at Alcoa's Warrick Generating Station in Newburgh,
Indiana  (the "Alcoa  Project")  and (ii) the  construction  of a facility  (the
"Tennessee  Facility")  at Olin's  plant in  Charleston,  Tennessee  to  convert
elemental sulfur, which is generated as a by-product of the NOXSO Process,  into
liquid sulfur dioxide (the "Olin Project") pursuant to a License,  Construction,
Lease and Sulfur Supply  Agreement (the "Olin  Agreement").  In connection  with
construction  of the Tennessee  Facility,  the Company became  obligated to Olin
under a loan (the "Olin  Loan") in the amount of $1.874  million  which Olin had
made to the  Company  in order to  provide  for  construction  of the  Tennessee
Facility  and to Praxair  for the  balance of the  approximately  $2.75  million
balance,  (plus late charges) of the contract price for an air separation  plant
supplied to the Company by Praxair as part of the Tennessee Facility.

     The Company  received  notice from Olin,  by letter dated January 30, 1997,
purporting  to terminate the Olin  Agreement as a result of alleged  defaults by
the Company and claiming  that Olin had the right to take title to the Tennessee
Facility.  Olin's notice also claimed that the Company had defaulted on the Olin
Loan.  The Company  commenced  litigation  against  Olin in  connection  with it
purported  termination of the Olin Agreement.  In addition, on February 3, 1997,
Alcoa terminated the Alcoa Project  Agreement  because the Company was unable to
obtain the  financing  required to complete  the project by the  designed  date,
which was extended  several  times until  January 31,  1997.  As a result of the
termination of the Alcoa Project Agreement, the Company became obligated,  under
an amendment to its  Cooperative  Agreement with DOE, to repay DOE for all funds
provided by DOE for the Tennessee Facility,  plus interest,  calculated pursuant
to a formula contained in the agreement,  from November 1, 1996. DOE has filed a
proof


                                       15
<PAGE>

of claim as an unsecured  creditor in the amount of approximately $15 million in
the Company's bankruptcy proceedings.

     On  February  6, 1997,  Olin and two of the  company's  suppliers  filed an
involuntary  petition in  bankruptcy  against  the Company in the United  States
Bankruptcy Court in the Eastern District of Tennessee (the "Bankruptcy  Court").
On June 4, 1997, the Company (i) consented to the jurisdiction of the Bankruptcy
Court and was  adjudicated  bankrupt  and (ii)  converted  the  bankruptcy  to a
proceeding  under Chapter 11 of the  Bankruptcy  Code (case no.  97-10709).  The
Company is presently operating as a debtor-in-possession in the proceeding.  The
litigation  described  above  brought  by the  Company  against  Olin  has  been
transferred to the jurisdiction of the Bankruptcy Court.

     The  Company  is   currently   seeking  an   alternate   site  to  build  a
commercial-size  demonstration  of the NOXSO Process and to obtain approval from
the DOE to  utilize  funding  granted  by the DOE for the  Alcoa  Project  at an
alternate  site.  DOE is not  currently  providing  any funding to the  Company.
Location of an alternate site to build a commercial-size  demonstration facility
and obtaining the financing necessary to finance construction of such a facility
are  two of the  principal  elements  of  the  Company's  plan  to  emerge  from
bankruptcy.

     On June 30, 1997, the Bankruptcy Court preliminarily approved the Company's
request for emergency  interim  debtor-in-possession  financing.  Pursuant to an
agreement  with  certain  lenders  (collectively,  the "Interim  Lenders"),  the
Interim Lenders agreed to lend the Company the amount of $50,000,  interest free
for one year.  Pursuant to such  agreement,  the  Company  issued to the Interim
Lenders 150,000 shares of the Company's  Common Stock,  par value $.01 per share
(the "Common Stock").  A final order approving the interim  debtor-in-possession
financing was entered on August 18, 1997.

     The Company  applied to the  Bankruptcy  Court for  approval of  additional
debtor-in-possession  financing  in an amount of up to  $600,000.  On August 18,
1997,  the  Bankruptcy  Court entered a final order  authorizing  the Company to
obtain such financing from a group of lenders (the "DIP  Lenders").  Pursuant to
such arrangement,  the Company is authorized to grant and has granted to the DIP
Lenders a first priority lien in certain of the Company's patents and laboratory
equipment and is  authorized to issue 300,000  shares of its Common Stock in the
aggregate to the DIP Lenders.  During the three months ended September 30, 1997,
the DIP Lenders have loaned  $583,333 to the Company  pursuant to the  financing
arrangement,  and the Company has issued  289,333  shares of Common Stock to the
DIP  Lenders.  To date,  the DIP  Lenders  have  loaned  $600,000 to the Company
pursuant to the financing arrangement, and the Company has issued 300,000 shares
of Common Stock to the DIP Lenders. The loans from the DIP Lenders bear interest
at the rate of 20% per annum.  Interest for a one-year period (one-half of which
will be refunded to the extent not earned ) and a 5%  origination  fee have been
paid from proceeds.

     The loans from both the  Interim  Lenders  and the DIP  Lenders are due and
payable on the earlier of the date one year after the  specific  loans were made
or consummation of the Company's plan of reorganization.

                                       16
<PAGE>

     Even  if  the  Company  is  able  to  locate  an   alternate   site  for  a
commercial-size  demonstration  facility and retain the DOE funding, the Company
will need to secure  significant  additional  funding in order to  continue as a
going concern and complete a commercial  demonstration facility. The Company has
never generated any significant  operating  revenue and does not anticipate that
it will generate  significant  operating revenue in the foreseeable  future. The
Company has secured certain emergency interim debtor-in-possession financing and
has entered into an agreement  which provides,  subject to numerous  conditions,
for the sale of the Tennessee  Facility.  However,  funds  generated  from these
sources   would  not  be  sufficient  to  permit  the  Company  to  construct  a
commercial-size  demonstration facility, and the Company does not presently have
any source for any significant additional funding.  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 will be extremely  difficult for the Company to market and sell
the NOXSO Process if an alternate site for a commercial  demonstration  facility
is not located in the near  future or if funding for such a facility,  both from
the DOE and other sources,  is not secured  promptly.  There can be no assurance
that the Company will be successful in locating an alternate  site, in obtaining
DOE's  approval to utilize DOE funding at such a site or in obtaining the needed
additional  funding. If the Company is unable to accomplish all of the foregoing
objectives,  it may be necessary for the Company to sell the rights to the NOXSO
Process in the bankruptcy  proceedings  and to liquidate.  In such event,  it is
unlikely that sufficient  funds will be generated to permit any  distribution to
be made to the Company's stockholders.

     Although the Company and Republic  Financial  Corporation  have executed an
Asset  Purchase  Agreement  relating  to the  sale  of the  Tennessee  Facility,
consummation  of such sale is subject to a number of  conditions,  many of which
are outside the Company's control.  As a result,  there can be no assurance that
the Company will succeed in selling the Tennessee Facility to Republic or to any
other purchaser at a satisfactory price.


Results of Operations

     Inception to September 30, 1997

     To  date,  the  Company  has not  derived  any  significant  revenues  from
operations.  Substantially  all  revenues  to date have  consisted  of  research
funding, government grants,  reimbursement of project costs and interest income,
aggregating  $10.7  million  through  September  30,  1997.  As a result  of the
significant  expenses  incurred  from  inception  through  September 30, 1997 in
connection with the acquisition,  development and testing the NOXSO Process,  as
well as general and administrative expenses that have been incurred, the Company
had an  accumulated  deficit  of $18.4  million at  September  30,  1997.  Since
inception  through  September 30, 1997,  the Company's  total costs and expenses
were $29.1 million, including $8.6 million relating to salaries and benefits.


                                       17
<PAGE>

     Three Months Ended September 30, 1997
     Compared to the Three Months Ended September 30, 1996.

     Total funding,  interest income,  reimbursement of project costs and sulfur
dioxide  processing  revenue for the three months ended  September  30, 1997 and
1996, respectively, were $1.0 million and $0.2 million respectively, while total
costs and expenses  for the same  periods  were $1.5  million and $0.3  million,
respectively.  Depreciation and amortization  increased by $0.33 million because
the  Tennessee  Facility  is  completed  and is now  classified  as plant and is
accordingly  being  depreciated.  The Company has also recognized a $0.5 million
loss on impairment of asset  related to the Tennessee  Facility.  Because of the
termination of the Alcoa Project Agreement,  costs relating to the Alcoa Project
can no longer be capitalized, and $2.1 million of such costs were written off in
fiscal 1997. The Tennessee  Facility became operational in 1997, and the Company
has revenue and operating  expenses relating to the Tennessee  Facility.  During
the three months  ended  September  30,  1997,  the Company had revenue of $0.96
million  relating to the sale of liquid sulfur dioxide produced at the Tennessee
Facility and incurred  expenses of $0.49  million in sulfur  dioxide  processing
costs.


PART II - OTHER INFORMATION

Item 1. Legal Proceedings

Calabrian Litigation

     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 Tennessee Facility to be constructed by the Company
for Olin Corporation.  The Tennessee 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  Tennessee
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.


                                       18
<PAGE>

     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.

     This  litigation  has  been  stayed  as a  result  of the  pendency  of the
Company's bankruptcy proceedings.The Company has filed a Motion to Transfer this
litigation  to the  Bankruptcy  Court.  A  hearing  on the  Motion  has not been
scheduled.


Olin Litigation

     In April 1995,  the Company and Olin  entered  into the Olin  Agreement  to
construct the Tennessee  Facility to convert elemental sulfur into liquid sulfur
dioxide. The Tennessee Facility was substantially completed in January 1997, and
the Company and Olin had commenced startup of the Tennessee Facility in order to
cause it to become fully operational.  The Company received notice from Olin, by
letter dated January 30, 1997,  purporting to terminate the Olin  Agreement as a
result of alleged  defaults by the Company and claiming  that Olin had the right
to take title to the  Tennessee  Facility.  Olin's  notice also claimed that the
Company had  defaulted on the $1.874  million  note (the "Olin Note")  issued in
connection  with  a  loan  by  Olin  to  the  Company  as  partial  funding  for
construction of the Tennessee Facility.

     On February  4, 1997,  the  Company  sought and was  granted a  preliminary
injunction  against  Olin in the  Court of  Common  Pleas of  Allegheny  County,
Pennsylvania,  preventing Olin from (i)  terminating  the Olin  Agreement,  (ii)
taking any action in violation of the Company's title to the Tennessee Facility,
(iii) performing any work on the Tennessee  Facility,  (iv) interfering with the
Company's  completion  of the  Tennessee  Facility,  or (v) taking any action to
foreclose  against the Tennessee  Facility.  In its complaint,  the Company also
requested a declaratory  judgment requiring Olin, among other things, to perform
its  obligations  under the Olin  Agreement  and a permanent  injunction  having
substantially the same terms as the preliminary injunction.  In the alternative,
the  Company has sought  damages in excess of $32  million.  In its action,  the
Company contends,  among other things,  that it has committed no material breach
of  the  Olin  Agreement  and  that  the  Company  has  substantially  completed
construction  of the  Tennessee  Facility.  The Company also  contends  that the
parties had agreed to extend the January 31, 1997 due date for the Olin Note and
to set off the amount of the Olin Note against purchase price payments with Olin
is  obligated  to  make  on  the  Tennessee   Facility  when  it  becomes  fully
operational.  This  litigation has been  transferred to the  jurisdiction of the
Bankruptcy Court.


                                       19
<PAGE>

     In connection with the sale of the Tennessee  Facility  contemplated by the
Asset Purchase Agreement between the Company and Republic Financial  Corporation
("Republic"),  by  Stipulation  and Order of Court  entered  September  12, 1997
("Stipulation"),  Olin and the Company conditionally  resolved their disputes on
the following basis. In the event that the sale to Republic closes, Olin will be
entitled to payment as closing of claims  totaling  $5,705,828.84  plus  certain
accruals and less credits to the Company for liquid sulfur  dioxide  produced at
the  Facility and used or stored by Olin since  February 1, 1997.  As of October
31, 1997, those credits totaled $2,136,530.  Additionally, at the closing on the
Republic  sale,  the  Company and Olin have  agreed to execute  mutual  releases
releasing  any and all other  claims or causes of action.  In the event that the
sale to Republic does not close, the Company and Olin will be entitled to pursue
any and all claims and lawsuits which they have against each other. However, any
claim  of  Olin  in  excess  of the  aggregate  sum as  agreed  pursuant  to the
Stipulation will be assertable  defensively by set-off and/or  counterclaim only
and will not result in any increase in the  aggregate  claims of Olin payable by
the Company. On October 2, 1997, Calabrian Corporation filed an Objection to the
Stipulation. The Bankruptcy Court denied Calabrian's Objection at a hearing held
on October 14, 1997.


Bankruptcy Proceedings

     On February 6, 1997,  Olin,  FRU-CON  Construction  Company and  Industrial
Rubber & Safety  Products,  Inc.,  filed an  involuntary  petition in bankruptcy
against  the  Company  in the  United  States  Bankruptcy  Court in the  Eastern
District  of  Tennessee.  On June 4, 1997,  the  Company  (i)  consented  to the
jurisdiction  of the Court and was  adjudicated  bankrupt and (ii) converted the
bankruptcy to a proceeding under Chapter 11 of the Bankruptcy Code (case no. 97-
10709).  The Company is  presently  operating as a  debtor-in-possession  in the
proceeding.


Item 2. Changes in Securities

     During the three  months  ended  September  30,  1997,  the Company  issued
3,396,231  shares of Common Stock on conversion of $500,000 in principal  amount
of  Convertible  Subordinated  Debentures  and 291,665 shares of Common Stock in
connection with its debtor-in-possession financing.


Item 6. Exhibits and Reports on Form 8-K

     (a) Exhibits - None

     (b) Reports - On September 30, 1997, the Company filed a Form 8-K reporting
the Company's agreement with Republic Financial  Corporation for the sale of the
Tennessee  Facility,  certain  matters  relating to the hearing on the Company's
plan of  reorganization,  the Company's  debtor-in-possession  financing and the
conversion  of the Company's  Convertible  Subordinated  Debentures  into Common
Stock.


                                       20
<PAGE>

                                   SIGNATURES


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


                                                  NOXSO CORPORATION
                                                      Registrant


Date:  November 19, 1997                By:  /s/  Edwin J. Kilpela
                                             ----------------------------------
                                                  Edwin J. Kilpela, President
                                                  (On behalf of the Registrant)


Date:  November 19, 1997                By:  /s/  John L. Haslbeck
                                             ----------------------------------
                                                  John L. Haslbeck, Treasurer

                                       21


<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   SEP-30-1997
<CASH>                                             119,730
<SECURITIES>                                             0
<RECEIVABLES>                                       67,211
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                   539,522
<PP&E>                                          12,042,508
<DEPRECIATION>                                   1,417,833
<TOTAL-ASSETS>                                  11,168,505
<CURRENT-LIABILITIES>                           12,086,900
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                           147,529
<OTHER-SE>                                       1,329,199
<TOTAL-LIABILITY-AND-EQUITY>                    11,168,505
<SALES>                                                  0
<TOTAL-REVENUES>                                   974,103
<CGS>                                                    0
<TOTAL-COSTS>                                    1,520,555
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                   (546,452)
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                               (546,452)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (546,452)
<EPS-PRIMARY>                                         (.43)
<EPS-DILUTED>                                            0
        


</TABLE>


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