NOXSO CORP
10-Q, 1997-05-15
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: KINNARD INVESTMENTS INC, 10-Q, 1997-05-15
Next: SECURITY CAPITAL CORP/DE/, 10-Q, 1997-05-15



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

                  For the quarterly period ended March 31, 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 number 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 April 30, 1997
     Common stock, $.01 par value                         10,286,944

<PAGE>

                                NOXSO CORPORATION

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

PART I     FINANCIAL INFORMATION...........................................   1

  Item 1.  Consolidated Financial Statements ..............................   1

           Consolidated Balance Sheets as of March 31, 1997 and
             June 30, 1996.................................................   2

           Consolidated Statements of Operations for the Cumulative
             Period from Inception (August 28, 1979) to
             March 31, 1997 and for the three and
             nine months ended March 31, 1997 and 1996.....................   3

           Consolidated Statements of Changes in Stockholders'
             Equity for the Cumulative Period from Inception
             (August 28, 1979) to March 31, 1997...........................   4

           Consolidated  Statements  of Cash  Flows  for  the  Cumulative
             Period from Inception (August 28, 1979) to March 31, 1997
             and for the nine months ended March 31, 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...............................................  21

  Item 1.  Legal Proceedings...............................................  21

  Item 2.  Changes in Securities...........................................  21

  Item 3.  Defaults Upon Senior Securities.................................  21

  Item 6.  Exhibits and Reports on Form 8-K................................  22

SIGNATURES.................................................................  23

<PAGE>

                         PART I - FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements (to follow on next page)

                                        1

<PAGE>

                                NOXSO Corporation
                        (A Development Stage Enterprise)
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                    March 31,       June 30, 1996
                                ASSETS                               1997
                                                                 ------------       ------------
<S>                                                              <C>                <C>         
CURRENT ASSETS:
Cash and equivalents                                             $    188,344       $    464,723
Bank certificate of deposit                                         1,000,000          1,000,000
Accounts receivable                                                   144,693          2,163,420
Prepaid expenses and other current assets                             143,360             38,136
                                                                 ------------       ------------
Total Current Assets                                                1,476,397          3,666,279
                                                                 ------------       ------------

PROPERTY AND EQUIPMENT:
Equipment                                                             341,936            341,936
Furniture and Fixtures                                                156,830            111,661
Leasehold improvements                                                 16,646             16,646
Construction in progress                                           11,434,869          7,469,545
                                                                 ------------       ------------
                                                                   11,950,281          7,939,788
Less: Accumulated depreciation                                       (441,990)          (412,151)
                                                                 ------------       ------------
                                                                   11,508,291          7,527,637
                                                                 ------------       ------------
Other assets                                                              720              1,172
Deposits                                                                4,308              4,308
                                                                 ------------       ------------
Total Assets                                                     $ 12,989,716       $ 11,199,396
                                                                 ============       ============

                 LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Notes payable                                                    $  3,124,000       $  2,874,000
Accounts payable                                                    8,517,873          3,424,692
Accrued compensation                                                   17,831             98,975
Advanced billings                                                           0          1,379,549
  Deferred income taxes                                               115,094                  0
Other current liabilities                                             731,958            290,945
                                                                 ------------       ------------
Total Current Liabilities                                          12,506,756          8,068,161
                                                                 ------------       ------------

OTHER LIABILITIES:
Minority interest in consolidated subsidiary                           47,704             26,781
Long term debt obligation                                             394,616

COMMITMENTS
STOCKHOLDERS' EQUITY:
Common stock, $.01 par value: Authorized,
20,000,000 shares.  Issued 10,289,929 shares and
9,652,096 shares, respectively                                        102,901             96,523
Paid-in capital                                                    16,172,030         14,914,953
Deficit accumulated during the development stage                  (16,209,291)       (11,882,022)
                                                                 ------------       ------------
                                                                       65,640          3,129,454
Less: Cost of 2,985 shares of common stock held in treasury           (25,000)           (25,000)
                                                                 ------------       ------------
Total Stockholders' Equity                                             40,640          3,104,454
                                                                 ------------       ------------
Total Liabilities and Stockholders' Equity                       $ 12,989,716       $ 11,199,396
                                                                 ============       ============
</TABLE>

See accompanying notes to financial statements.

                                        2

<PAGE>

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

<TABLE>
<CAPTION>
                                              Date of Inception,          Nine Months                     Three Months
                                             August 28, 1979, to        Ended March 31,                  Ended March 31,
                                               March 31, 1997
                                                                    1997             1996             1997             1996
                                                 -----------     -----------      -----------      -----------      -----------
                                              (Not covered by
                                              auditor's report)
<S>                                              <C>             <C>              <C>              <C>              <C>      
COSTS AND EXPENSES:
Purchase of NOXSO Process                        $   260,625     $      --        $      --        $      --        $      --
Contract development - concept testing             1,169,759            --               --               --               --
Contract development - demonstration testing       1,727,715            --               --               --               --
Designing, drafting and consulting                 1,120,681          13,390            4,755            5,900              402
Supplies, instruments and equipment                1,983,880          29,836           14,358           11,581            5,920
Depreciation and amortization                        562,639          29,706           22,405            8,230            8,892
Other research and development                       386,309            --               --               --               --
Salaries and benefits                              8,090,714         475,796           83,369          281,256           23,237
Professional fees                                  1,692,473         110,679           25,064            5,398            8,969
Rent                                                 610,044          90,461           25,084           41,452           10,929
Income tax expense                                   115,268          82,087             --               --               --
Other general administrative                       5,191,296       1,895,491          104,458        1,264,209           54,581
ALCOA Project Expense                              2,049,331       2,049,332             --            116,849             --
                                                 -----------     -----------      -----------      -----------      -----------
TOTAL COSTS AND EXPENSES                          24,960,734       4,776,778          279,493        1,734,875          112,930
                                                 -----------     -----------      -----------      -----------      -----------

LESS FUNDING AND OTHER:
Funding of research agreement                      1,200,000            --               --               --               --
Reimbursement of project costs                     4,991,274          91,302             --              1,750             --
Government grant                                   1,128,020            --               --               --               --
Interest income                                    1,080,512          42,190           53,701           11,375           14,454
Other                                                399,905         336,638            4,820           50,930            4,820
                                                 -----------     -----------      -----------      -----------      -----------
TOTAL FUNDING AND OTHER                            8,799,711         470,130           58,521           64,055           19,274
                                                 -----------     -----------      -----------      -----------      -----------
Minority interest in net income of
      consolidated subsidiary                         47,105          20,623            4,820           (5,271)           4,820
                                                 -----------     -----------      -----------      -----------      -----------
NET LOSS                                          16,208,128     $(4,327,271)     $  (225,792)     $(1,665,549)     $   (98,476)
                                                 ===========     ===========      ===========      ===========      ===========

LOSS PER COMMON SHARE                                            $      (.44)     $     (0.02)     $     (0.16)     $     (0.01)

AVERAGE NUMBER OF SHARES
  OUTSTANDING                                                      9,868,164        9,250,316       10,233,811        9,346,080
                                                                 ===========      ===========      ===========      ===========
</TABLE>

See accompanying notes to financial statements.

                                        3

<PAGE>

               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
      FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO MARCH 31, 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, 1991
(not covered by auditor's report):
  1979 - Issuance of Common Stock           $   .005       $      600 (1)       120,000     $  1,200     $      (600)
  1980 - Issuance of Common Stock               .563          956,250 (2)     1,700,000       17,000         791,382
  1980 - Issuance of Warrants                   --                850 (3)          --           --               850
  1983 - Issuance of Common Stock              .2813           28,125 (4)       100,000        1,000          27,125
  1986 - Issuance of Common Stock               .125          155,000 (1)     1,240,000       12,400         142,600
  1986 - Issuance of Common Stock               .125           32,500 (5)       260,000        2,600          29,900
  1987 - Issuance of Common Stock                .50          134,000 (1)       268,000        2,680         131,320
  1987 - Issuance of Common Stock                .50           42,900 (5)        85,800          858          42,042
  1988 - Issuance of Stock Option                             250,000 (6)          --           --           250,000
  1989 - Issuance of Common Stock               .675           27,000 (7)        40,000          400          26,600
  1989 - Issuance of Common Stock                .50          147,500 (8)       295,000        2,950         144,550
  1989 - Issuance of Common Stock               2.50        4,000,000 (2)     1,600,000       16,000       3,174,721
  1989 - Issuance of Warrants                                      80 (3)          --           --                80
  1991 - Issuance of Common Stock              1.129          569,464 (9)       504,620        5,046         564,418
  1991 - Issuance of Common Stock               .675           27,000 (7)        40,000          400          26,600
  1991 - Issuance of Common Stock               .675           27,000 (9)        40,000          400          26,600
  Net loss                                                                         --           --              --   
                                                                              ---------     --------     -----------
BALANCE, JUNE 30, 1991                                                        6,293,420     $ 62,934     $ 5,378,188
</TABLE>


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

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

See accompanying notes to consolidated financial statements.

                                        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 MARCH 31, 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, 1992:
(not covered in auditor's report)
  Issuance of Common Stock                     $  1.129     $   683,356 (9)         605,544     $     6,056      $    677,300
  Issuance of Common Stock                         7.50       2,000,000 (1)         266,666           2,666         1,997,334
  Issuance of Common Stock                         2.75           5,500 (9)           2,000              20             5,480
  Issuance of Common Stock                         2.00          69,124 (10)         34,562             346            68,778
  Issuance of Common Stock                                              (11)        116,500           1,165              --   
  Satisfaction of notes receivable                                                     --              --                --   
  Net loss                                                                             --              --                --   
                                                                                  ---------     -----------      ------------
BALANCE, JUNE 30, 1992                                                            7,318,692          73,187         8,127,080
                                                                        
YEAR ENDED JUNE 30, 1993:                                               
(not covered in auditor's report)                                       
  Issuance of Common Stock                        1.129         683,356 (9)         605,544           6,056           677,300
  Issuance of Common Stock                         2.04          26,260 (9)          12,866             129            26,131
  Issuance of Common Stock                          .50                              50,000             500            24,500
  Acquisition of Common Stock for treasury                                             --              --                --   
  Satisfaction of notes receivable                                                     --              --                --   
  Issuance of Common Stock                         5.00       2,594,115 (16)        571,250           5,712         2,588,403
  Net loss                                                                             --              --                --   
                                                                                  ---------     -----------      ------------
BALANCE, JUNE 30, 1993                                                            8,558,352          85,584        11,443,414
                                                                        
YEAR ENDED JUNE 30, 1994:                                               
  Issuance of Common Stock                        1.129         113,888 (9)         100,920           1,009           112,879
  Issuance of Common Stock                         2.00          23,624 (13)         11,812             118            23,506
  Net loss                                                                             --              --                --   
                                                                                  ---------     -----------      ------------
BALANCE, JUNE 30, 1994                                                            8,671,084     $    86,711      $ 11,579,799
</TABLE>


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

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

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

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

See accompanying notes to consolidated financial statements.

                                        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 MARCH 31, 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, 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       5,438 (9)            1,500               15             5,423
  Issuance of Common Stock             3.625       1,813 (9)              500                5             1,808
  Issuance of Common Stock              4.55     409,725 (16)         100,000            1,000           408,725
  Issuance of Common Stock              4.54     408,375 (16)         100,000            1,000           407,375
  Issuance of Common Stock              4.56      45,626 (9)           10,000              100            45,526
  Issuance of Common Stock             3.625       9,063 (9)            2,500               25             9,038
  Issuance of Common Stock             3.625       2,719 (9)              750                8             2,711
  Issuance of Common Stock             3.625       1,812 (9)              500                5             1,807
  Issuance of Common Stock              3.21     503,209 (16)         156,763            1,569           501,640
  Issuance of Common Stock             3.425     500,003 (16)         145,773            1,458           498,543
  Net loss                                                               --               --                --   
                                                                  -----------     ------------      ------------
BALANCE, JUNE 30, 1996                                              9,652,096     $     96,523      $ 14,914,953
                                                                  ===========     ============      ============
</TABLE>


<TABLE>
<CAPTION>
                                   Stockholders' Equity
                               ----------------------------
                               Deficit Accumu-                     Notes
                                lated During                   Receivable for
                                Development        Treasury     Purchase of
                                   Stage            Stock       Common Stock     Total
                               ------------      -----------      -------     -----------
<S>                            <C>               <C>              <C>         <C>        
YEAR ENDED JUNE 30, 1995:
  Issuance of Common Stock             --               --        $  --            47,252
  Issuance of Common Stock             --               --           --            11,000
  Issuance of Common Stock             --               --           --           497,500
  Issuance of Common Stock             --               --           --           800,795
  Issuance of Common Stock             --               --           --               325
  Net loss                       (1,760,658)            --           --        (1,760,658)

                               ------------      -----------      -------     -----------
BALANCE, JUNE 30, 1995         $(11,487,753)     $   (25,000)     $  --       $ 1,510,629
                               ============      ===========      =======     ===========

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

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

See accompanying notes to consolidated financial statements.

                                        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 MARCH 31, 1997 (continued)


<TABLE>
<CAPTION>
                                                                Stockholders' Equity
                                        ------------------------------------------------------------------

                                             Consideration              Common Stock
                                        ----------------------     -----------------------
                                           Per                       Shares          Par         Paid-in
                                          Share       Total          Issued         Value        Capital
                                        --------   -----------     ----------     --------     -----------
NINE MONTHS ENDED MARCH 31, 1997:
<S>                                       <C>      <C>             <C>             <C>         <C>   
  Issuance of Common Stock                3.63      27,188 (9)          7,500           75          27,113
  Issuance of Common Stock                1.50      99,000 (16)        66,000          660          98,340
  Issuance of Common Stock                1.50     351,000 (16)       234,000        2,340         348,660
  Issuance of Common Stock                1.50     150,000 (16)       100,000        1,000         149,000
  Issuance of Common Stock                1.50       5,000 (16)         3,333           33           4,966
  Issuance of Common Stock                1.50       5,000 (16)         3,333           33           4,966
  Issuance of Common Stock                1.50      35,500 (16)        23,667          237          35,263
  Issuance of Common Stock                1.50     300,000 (16)       200,000        2,000         298,000
  Debt Discount on Convertible Debt                                                                290,769
  Net Loss                                                               --           --              --   
                                                                   ----------     --------     -----------
BALANCE, MARCH 31, 1997                                            10,289,929     $102,901     $16,172,030
                                                                   ==========     ========     ===========
</TABLE>


<TABLE>
<CAPTION>
                                           Stockholders' Equity
                                        --------------------------
                                       Deficit Accumu-                    Notes
                                        lated During                  Receivable for
                                         Development      Treasury     Purchase of
                                            Stage           Stock     Common Stock      Total
                                        ------------      --------      --------     -----------
<S>                                     <C>               <C>           <C>          <C>        
NINE MONTHS ENDED MARCH 31, 1997:
  Issuance of Common Stock                      --            --        $   --            27,188
  Issuance of Common Stock                      --            --            --            99,000
  Issuance of Common Stock                      --            --            --           351,000
  Issuance of Common Stock                      --            --            --           150,000
  Issuance of Common Stock                      --            --            --             5,000
  Issuance of Common Stock                      --            --            --             5,000
  Issuance of Common Stock                      --            --            --            35,500
  Issuance of Common Stock                      --            --            --           300,000
  Debt Discount on Convertible Debt                                                      290,769
  Net Loss                                (4,327,271)         --            --        (4,327,271)
                                        ------------      --------      --------     -----------
BALANCE, MARCH 31, 1997                 $(16,209,293)     $(25,000)     $   --       $    40,640
                                        ============      ========      ========     ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                        7

<PAGE>

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

<TABLE>
<CAPTION>
                                                         Date of Inception,            Nine Months
                                                          August 28, 1979,           Ended March 31,
                                                            to March 31,      ----------------------------
                                                                1997              1997            1996
                                                            ------------      -----------      -----------
CASH FLOWS FROM OPERATING ACTIVITIES:                       (Unaudited)
<S>                                                         <C>               <C>              <C>         
Net loss                                                    $(16,208,128)     $(4,327,271)     $  (225,792)
Adjustments to reconcile net loss to
net cash flows from operating activities:
Depreciation and amortization                                    557,353           29,839           22,405
Minority interest                                                 47,704           20,923            5,120
Deferred Debt Discount Amortization                              145,385          145,385             --
Loss on disposal of property and equipment                         5,752             --               --
Issuance of common stock for compensation and
other                                                             75,725             --               --
Issuance of common stock for purchase of
NOXSO Process                                                     28,125             --               --
Compensation in satisfaction of notes receivable                  57,000             --               --
Changes in operating assets and liabilities:
Accounts receivable                                             (144,693)       2,018,727          (60,938)
Prepaid expenses and other assets                               (139,305)        (104,772)           7,554
Deposits                                                          (4,308)            --               --
Accounts payable                                               8,517,873        5,093,181         (158,214)
Accrued compensation                                              17,832          (81,144)         (11,380)
Advanced billings                                                   --         (1,379,549)       1,043,806
Other current liabilities                                        847,054          556,109           10,370
                                                            ------------      -----------      -----------
            Net cash flows from operating activities        $ (6,196,631)     $ 1,971,428      $   632,931
                                                            ------------      -----------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of and deposits for property and equipment       (12,075,789)      (4,010,493)      (3,722,854)
Bank certificate of deposit                                   (1,000,000)            --               --
Proceeds from the sale of property and equipment                   4,546             --               --
                                                            ------------      -----------      -----------
            Net cash flows from investing activities        $(13,071,243)     $(4,010,493)     $(3,722,854)
                                                            ------------      -----------      -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from private placement offering                   6,659,218          945,498          818,100
Proceeds from line of credit                                   3,025,000             --          1,525,000
Proceeds from convertible debt                                   540,000          540,000
Payments of line of credit                                    (2,025,000)            --           (770,000)
Proceeds from commercial loan                                    250,000          250,000             --
Proceeds from issuance of common stock                         7,760,647             --               --
Proceeds from sales of common stock
     options and warrants                                      1,350,283           27,188          166,785
Proceeds from satisfaction of notes receivable                    27,000             --               --
Proceeds from ACOA and Olin loans                              2,874,000             --          1,004,000
    Payment of ACOA loan                                      (1,000,000)            --               --
Net loans to stockholders and officers                            (4,930)            --               --
                                                            ------------      -----------      -----------
            Net cash flows from financing activities        $ 19,456,218      $ 1,762,686      $ 2,743,885
                                                            ------------      -----------      -----------
NET INCREASE (DECREASE), CASH AND
   EQUIVALENTS                                              $    188,344         (276,379)        (346,038)
CASH AND EQUIVALENTS, BEGINNING OF
   PERIOD                                                           --            464,723          461,360
                                                            ------------      -----------      -----------
CASH AND EQUIVALENTS, END OF PERIOD                         $    188,344      $   188,344      $   115,322
                                                            ============      ===========      ===========
SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid                                               $    392,811      $   185,522      $   106,798
                                                            ============      ===========      ===========
NONCASH FINANCING ACTIVITIES:
   Issuance of common stock for notes receivable            $     84,000      $      --        $      --
                                                            ============      ===========      ===========
   Acquisition of common stock into treasury to satisfy
     notes receivable                                       $    (25,000)     $      --        $      --
                                                            ============      ===========      ===========

   Issuance of common stock in exchange for warrant         $      1,165      $      --        $      --

   Compensation in satisfaction of notes receivable         $     57,000      $      --        $      --
</TABLE>

See accompanying notes to financial statements.

                                        8

<PAGE>

NOXSO CORPORATION
(A Development Stage Enterprise)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 - Basis of Presentation

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

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

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


Note 2 - Full Scale Commercial Demonstration:

In August 1994, the Company entered into a Project Agreement (the "Alcoa Project
Agreement")  with  Alcoa  Generating   Corporation  ("Alcoa")  for  the  design,
construction,  and operation of the first  commercial-size  demonstration of the
NOXSO Process at Alcoa's Warrick  Generating Station in Newburgh,  Indiana.  The
United  States  Department  of Energy (the "DOE") agreed to fund one-half of the
costs of the Alcoa Project and the related  project at a facility  owned by Olin
Corporation  that  is  described  below,  up to  $41.1  million,  (subject  to a
commitment  by the  Company to repay  amounts  provided  by the DOE for the Olin
project if the failure to obtain  financing  resulted in failure to complete the
Alcoa Project).  Although the project  definition and design phases of the Alcoa
Project  were  completed  by the  Company  and the  construction  phase had been
commenced,  the Company was unable to raise sufficient  financing by January 31,
1997, the amended  designated  date under the Alcoa Project  Agreement,  to fund
completion of the project.  Alcoa refused to further extend the designated  date
beyond January 31, 1997 and terminated the Alcoa Project Agreement. As a result,
the Company is obligated, under an amendment to its agreement with the DOE,

                                        9

<PAGE>

to repay DOE for the  facility  the Company has  constructed  under its License,
Construction Lease and Sulfur Supply Agreement with Olin Corporation ("Olin") as
described  in Note 3 below,  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,  Inc., a supplier to the
Company, of approximately $3.0 million described below). The entire liability to
the DOE  becomes  due and  payable  on  January  1,  1999 if  repayment  has not
commenced by that time.  The Company is currently  seeking an alternate  site to
construct a commercial  demonstration facility. The Company is currently seeking
from DOE approval to utilize DOE's  funding at an alternate  site, if one can be
located,  and is also  attempting  to work  with  DOE  regarding  the  repayment
obligation  referred to above. The DOE is currently not providing any funding to
the Company.  Even if the Company is able to obtain DOE's  approval to reinstate
funding,  it will  need to secure  significant  additional  funding  in order to
continue as a going  concern and complete a commercial  demonstration  facility.
The Company is currently seeking funding for its immediate needs through private
placements of equity securities and convertible debt securities. 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 financing.

Effective July 1, 1996, the Company  adopted SFAS No. 121,  "Accounting  for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of",
and  accordingly  has  continued to evaluate  whether an impairment to the Alcoa
Project (i.e., construction in progress) has occurred. Due to the termination of
the Alcoa  Project  Agreement and the fact that no further  contracts  have been
entered into with respect to the costs capitalized to date, the Company believes
that  the  carrying  amount  of this  asset  will  not be  recoverable,  and has
therefore  recognized an impairment  loss in accordance with SFAS No. 121 in the
amount of $2,049,331.


Note 3 - Olin Facility and Loan:

In April  1995,  the Company  entered  into a License,  Construction,  Lease and
Sulfur Supply Agreement (the "Olin Agreement") with Olin to construct a facility
(the "Tennessee Facility") in Charleston,  Tennessee to convert elemental sulfur
into liquid sulfur dioxide. Under the Olin Agreement, as amended,  provided that
the  Tennessee  Facility  produces  liquid  sulfur  dioxide in  accordance  with
specifications  set forth in the Olin Agreement,  Olin is required for a 10-year
period  after  the  Tennessee  Facility  is  operational,  to  pay  the  Company
approximately  $3.2  million  annually  (subject  to  escalation  under  certain
circumstances), and the Company is to deliver to Olin 16,000 short tons per year
of  elemental  sulfur.  Unless and until a commercial  facility  using the NOXSO
Process and capable of producing the required amount of elemental sulfur becomes
operational,  the Company  would have to pay the costs of  purchasing  elemental
sulfur  from  suppliers.   The  Company  believes  the  Tennessee  Facility  was
substantially  completed in January 1997, and the Company and Olin had commenced
testing in order to cause it to become fully operational.

Under the terms of the Olin  Agreement,  the  Company's  failure to complete the
Olin Facility by September 1, 1996 entitled Olin to require that the Company pay
to Olin the amount by which (i)

                                       10

<PAGE>

the costs Olin incurs to  purchase up to 2,667 short tons of sulfur  dioxide per
month until the Olin Project is operational exceeds (ii) the cost of such amount
of sulfur  dioxide at a price of $130 per short ton.  The  Company  has  accrued
approximately  $380,000  as of March 31,  1997 with  respect  to sulfur  dioxide
purchases by Olin.

In April,  1996 the Company  obtained from Olin Corporation a loan in the amount
of  $1,874,000  (the "Olin  Note")  that bears  interest  at the rate of 10% per
annum.  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.


Note 4 - Financing

In order to provide for construction of the Olin facility,  the Company obtained
a loan from Olin in the amount of  $1,874,000  as discussed in Note 3. In August
1996,  the Company also obtained the agreement of Praxair Inc.  ("Praxair"),  an
air products  company,  to defer payment of the $2,700,000  balance owed for the
air separation  plant until no later than September 30, 1996. In connection with
said agreement  with Praxair,  the Company agreed to pay late charges of .3% per
week from the date of each  outstanding  invoice  and to assign  revenues  it is
entitled to receive  under the Olin  Agreement  to Praxair  until the  Company's
obligations  to Praxair  are paid in full.  At March 31,  1997,  the Company has
accrued  approximately  $302,600  owed to  Praxair  with  respect  to these late
charges.

On February 28, 1997, the Company issued $540,000 in convertible debt securities
(the "Debentures") at an interest rate of 6%. The conversion of these Debentures
will be at a price  per  share  which is  discounted  at a  maximum  of 35% from
market.  Commencing at any time on or after sixty days from the issuance date of
the Debentures,  the holders of the Debentures are entitled, at their option, to
convert  up to 100% of the  original  principal  amount of the  Debentures  into
shares of common stock of the Company at a conversion  price equal to the lesser
of: (i) $15/16 per share;  or (ii) the average closing price of the common stock
for the five  business days prior to  conversion  multiplied  by the  conversion
percentage, as defined in the Debentures Subscription Agreement.

On September 23, 1996, the Company  obtained a short term commercial loan in the
amount of $250,000 at a rate of 9.75%.  This loan  matured on October 30,  1996.
The lender agreed to extend the term of this loan to June 15, 1997.

Additionally,  the  Company's  $1,000,000  committed  line of credit  expired on
October 15, 1996.  The Company is currently in default with respect to this line
of credit.

                                       11

<PAGE>

Note 5 - Formation of Construction Management Company:

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

Due to the termination of the Alcoa Project  Agreement,  the Company is offering
construction management services to companies, other than Noxso, through Projex.
During March 1997, however, the managing principals of Projex resigned,  and the
operations of Projex were shut down.


Note 6 - Common Stock, Options and Warrants:

On January 7, 1997 and January 23, 1997,  the Company  issued  30,333 shares and
200,000 shares, respectively of common stock at $1.50 per share for an aggregate
of $345,500.  Each share of common  stock issued  contains a warrant to purchase
one share of common stock at an exercise  price of $1.50 per share.  The warrant
and the  common  stock  issuable  upon  exercise  have  not been  registered  or
qualified  for sale under the  Securities  Act of 1933,  as amended or any state
securities law.


Note 7 - Contingencies:

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

                                       12

<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 contract with the Company without cause or  justification  and for
tortious  interference  with its contract with Olin (ii) exemplary  damages as a
result of its tortious interference with the Olin contract,  (iii) the Company's
legal fees and costs,  and (iv) any and all other damages  caused the Company by
Calabrian's filing of an action against the Company that is without merit.

On January  30,  1997,  the Company  received  notice  from Olin  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 has  defaulted on the Olin Note issued in
connection  with  a  loan  by  Olin  to  the  Company  as  partial  funding  for
construction of the Tennessee Facility (see Note 3).

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.  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  seeks
damages in excess of $32 million,  which is the aggregate purchase price payable
by Olin over the ten-year term of the Olin Agreement. 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 two months prior to the  contractually  agreed deadline.
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.  Proceedings  in the Company's suit
against  Olin have been  stayed as a result of the  pendency  of the  bankruptcy
proceedings discussed below.

On February 6, 1997, Olin and FRU-CON Construction Company and Industrial Rubber
& Safety Products,  Inc., 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  Company's  motions to dismiss the
petition or to transfer the case to the United States  Bankruptcy  Court for the
Western  District  of  Pennsylvania  were  dismissed  without  prejudice  to the
Company's  right to reassert  its  arguments  to transfer  venue of the case.  A
hearing in the matter has been  scheduled  for May 19, 1997.  As a result of the
pendency of the bankruptcy  proceedings,  the litigation  proceedings  with Olin
described above have been stayed.

                                       13

<PAGE>

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

If the  Company is unable to obtain  DOE's  approval  to  reinstate  DOE funding
and/or to find the necessary additional  financing,  the Company does not expect
to be able to  complete  a  full-scale  commercial  demonstration  of the  NOXSO
Process even if an alternate  site is found.  Inability to complete a commercial
demonstration  facility  would require that greater  emphasis be placed upon the
test results of the Company's  pilot plant  conducted at Toronto,  Ohio and on a
demonstration  currently  being  conducted  by FLS in  Denmark.  Because  of the
reluctance of regulated  utilities to purchase process  technology which has not
been  tested  on  a  commercial   scale,   due  to  the   uncertainty   of  cost
considerations,  the Company  believes that it will make it much more  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
financing  for such a  facility,  both  from the DOE and other  sources,  is not
secured.  Further,  the  termination  of the  Alcoa  Project  Agreement  and the
consequent  delay in completing a commercial  demonstration  facility even if an
alternate  site is found and  financing  is  obtained  may result in the loss of
revenues from utilities which retrofit prior to the year 2000 in order to comply
with  requirements  of the 1990  amendments to the Clean Air Act. In such event,
the Company  customer base would be limited  principally to those power stations
having the ability to postpone  compliance  beyond the year 2000.  Additionally,
although  the  Company  believes  that Olin had no right to  terminate  the Olin
Agreement,  to take  title to the  Tennessee  Facility  or to  foreclose  on the
Tennessee  Facility as a result of the alleged default on the Olin Note,  Olin's
notice of  termination  and the ensuing  litigation  make it  unlikely  that the
Company  will, at least in the near term,  receive  payments from Olin under the
Olin Agreement.

The above  matters  raise  substantial  doubt  about the  Company's  ability  to
continue  as a going  concern.  If the  Company is unable to continue as a going
concern,  the Company's  ability to recover its  construction in progress in the
accompanying consolidated balance sheet is uncertain.

                                       14

<PAGE>

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

Overview and Recent Developments

     NOXSO   Corporation   (the  "Company")  is  a  development   stage  company
principally  engaged in  developing,  testing,  and  marketing of a process (the
"NOXSO Process") to remove a high percentage of the pollutants which cause "acid
rain" from flue gas  generated  by burning  fossil  fuel.  In August  1994,  the
Company entered into a Project  Agreement (the "Alcoa Project  Agreement")  with
Alcoa  Generating  Corporation  ("Alcoa")  for  the  design,  construction,  and
operation of the first  commercial-size  demonstration  of the NOXSO  Process at
Alcoa's Warrick  Generating Station in Newburgh,  Indiana.  Although the project
definition  and design phases of the Alcoa Project were completed by the Company
and the construction  phase had been commenced,  the Company was unable to raise
sufficient  financing by January 31, 1997, the  designated  date under the Alcoa
Project  Agreement,  to fund completion of the project.  Alcoa refused to extend
the  designated  date beyond  January 31, 1997 and  terminated the Alcoa Project
Agreement.  The Company is currently  seeking an  alternate  site to construct a
commercial  demonstration  facility. The United States Department of Energy (the
"DOE") agreed to fund one-half of the costs of the Alcoa Project and the related
project at a facility owned by Olin  Corporation  that is described below, up to
$41.1 million  (subject to a commitment by the Company to repay amounts provided
by DOE for the Olin project if failure to obtain  financing  resulted in failure
to complete  the Alcoa  Project.)  The  Company is  currently  seeking  from DOE
approval to utilize DOE's  funding at an alternate  site, if one can be located,
and is also engaged in discussions  with DOE regarding the repayment  obligation
referred to above. However, DOE is not currently providing any funding to NOXSO.

     In April 1995, the Company entered into a License, Construction,  Lease and
Sulfur Supply Agreement (the "Olin Agreement") with Olin Corporation ("Olin") to
construct a facility  (the  "Tennessee  Facility") in  Charleston,  Tennessee to
convert  elemental sulfur into liquid sulfur dioxide.  Under the Olin Agreement,
as amended,  provided that the Tennessee Facility produces liquid sulfur dioxide
in  accordance  with  specifications  set forth in the Olin  Agreement,  Olin is
required for a 10-year period after the Tennessee  Facility is  operational,  to
pay the Company $3.2  million  annually  (subject to  escalation  under  certain
circumstances), and the Company is to deliver to Olin 16,000 short tons per year
of  elemental  sulfur.  Unless and until a commercial  facility  using the NOXSO
Process and capable of producing the required amount of elemental sulfur becomes
operational,  the Company  would have to pay the costs of  purchasing  elemental
sulfur from suppliers.

     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

                                       15

<PAGE>

that the Company had  defaulted on a $1.8 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.  The Olin Note has borne interest of 10%
per annum since April 12, 1996.

     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,  among other things,  from terminating the Olin
Agreement  or taking  any  action in  violation  of the  Company's  title to 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,  which is the approximate  aggregate  purchase
price payable by Olin over the ten-year term of the Olin Agreement.

     On February 6, 1997, Olin and FRU-CON  Construction  Company and Industrial
Rubber  &  Safety  Products,  Inc.,  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 Company's motions to
dismiss the  petition or to transfer  the case to the United  States  Bankruptcy
Court for the Western District of Pennsylvania  were dismissed without prejudice
to the Company's  right to reassert its arguments to transfer venue of the case.
The Company has answered the petition on the merits, and a hearing in the matter
has  been  scheduled  for May 19,  1997.  As a  result  of the  pendency  of the
bankruptcy  proceedings,  the litigation  proceedings  with Olin described above
have been stayed.

     The Company is also  engaged in  utilizing  its  engineering  expertise  to
develop other  technologies,  processes,  substances and facilities  that can be
used to assist in complying with environmental  laws,  although all such efforts
are at this time developmental in nature. The Company may also from time to time
perform  research and development for others on a project basis. The Company has
also  licensed  the NOXSO  Process for  distribution  in Europe and Asia under a
License  Agreement  with FLS miljo  a/s,  a Danish  corporation  engaged  in the
construction  and design of utility  power  plants  ("FLS").  In  addition,  the
Company offered construction management services to others through its 70%-owned
subsidiary,  PROJEX, Inc. During March 1997, however, the managing principals of
Projex resigned, and the operations of Projex were shut down.

Liquidity and Capital Resources

     The  Company is a  development  stage  company  engaged in  developing  and
testing  the  NOXSO  Process.   Since  inception,   the  Company  has  dedicated
substantially  all of its resources to the acquisition,  development and testing
of the NOXSO Process. Since its inception,  the Company's capital resources have
been derived from various  sources  including the sale of the  Company's  common
stock in both public and private offerings, government grants, research

                                       16

<PAGE>

contracts and cooperative research activities.  The total of capital raised from
inception through March 31, 1997 was approximately $19.7 million.

     The Company's resources have been used to conduct a series of test programs
which  provided  the data  necessary  to bring the NOXSO  Process to its present
state of  development.  The first of these  programs  began in 1982 in  Paducah,
Kentucky, at the TVA Shawnee Steam Plant. The next phase of development began in
1985, after a move to DOE's Pittsburgh Energy Technology Center, and these tests
continued  through  June of 1989.  This  development  program  was  followed  by
operation and testing of a  pilot-scale  facility at the Ohio Edison power plant
located at Toronto,  Ohio. This  pilot-scale  project  facility was completed in
August of 1993 with over  10,000  hours of  testing.  In June 1995,  the Company
began construction of the first commercial size  demonstration  facility for the
NOXSO Process at Alcoa's Warrick Generating Station pursuant to the terms of the
Alcoa Project  Agreement.  Under the terms of the Alcoa Project  Agreement,  the
Company was required to have in hand by a designated date  sufficient  financial
resources to perform its  obligations  under the Alcoa  Project  Agreement.  The
designated date was extended on several  occasions,  most recently 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. As a result,  the Company is obligated,  under an amendment to
its  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. 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, Inc., a supplier to the Company,  described
below).  The  entire  amount  becomes  due and  payable  on  January  1, 1999 if
repayment has not commenced by that time.

     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  and is also  engaged  in  discussions  with DOE  regarding  the
repayment obligation described above. DOE is not currently providing any funding
to the Company.  Even if the Company is able to retain the DOE funding,  it will
need to secure  significant  additional  funding in order to continue as a going
concern  and  complete  a  commercial  demonstration  facility.  The  Company is
currently seeking funding for its immediate needs through private  placements of
equity securities and convertible debt securities. The Company is also currently
involved in efforts to sell the future income stream under the Olin Agreement or
to sell the  Tennessee  Facility.  In order for these  efforts to  succeed,  the
Company will need, among other things, to achieve some resolution of its dispute
with Olin.  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, in obtaining the needed additional financing or in realizing any
funds from its interests under the Olin Agreement.

     If the Company is unable to obtain DOE's  approval to reinstate DOE funding
and/or to find the necessary additional  financing,  the Company does not expect
to be able to  complete  a full-  scale  commercial  demonstration  of the NOXSO
Process even if an alternate site is found. Inability

                                       17

<PAGE>

to complete a  commercial  demonstration  facility  would  require  that greater
emphasis be placed upon the test results of the Company's  pilot plant conducted
at Toronto,  Ohio and on a  demonstration  currently  being  conducted by FLS in
Denmark.  Because of the reluctance of regulated  utilities to purchase  process
technology  which  has  not  been  tested  on a  commercial  scale,  due  to the
uncertainty of cost  considerations,  the Company  believes that it will make it
much more  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  financing  for such a  facility,  both from the DOE and other
sources, is not secured. Further, the termination of the Alcoa Project Agreement
and the consequent delay in completing a commercial  demonstration facility even
if an alternate  site is found and  financing is obtained may result in the loss
of revenues from  utilities  which  retrofit  prior to the year 2000 in order to
comply with  requirements  of the 1990  amendments to the Clean Air Act. In such
event,  the Company  customer base would be limited  principally  to those power
stations having the ability to postpone compliance beyond the year 2000.

     Pursuant to the Olin  Agreement,  the Company has  substantially  completed
construction of a facility at Olin's plant in Charleston,  Tennessee, which will
convert  elemental  sulfur into liquid sulfur dioxide.  As described above under
"Overview  and Recent  Developments",  Olin has  purported to terminate the Olin
Agreement  and to take title to the  Tennessee  Facility.  Olin also has claimed
that the Company has defaulted  under the Olin Note.  The Company has obtained a
preliminary injunction which, among other things, prevents Olin from taking such
action, and the Company and Olin are currently in the process of litigation with
respect to the Olin  Agreement.  Olin and two other creditors have also filed an
involuntary  petition in  bankruptcy  against  the  Company,  and the  Company's
litigation against Olin has been stayed as a result of those proceedings.

     The Tennessee  Facility consists of an air separation plant supplied to the
Company by Praxair,  Inc.  ("Praxair")  and a liquid sulfur  dioxide  production
facility.  In August 1996,  Praxair  agreed to defer payment of the $2.7 million
balance owed to Praxair for the air separation  plant. The Company has agreed to
pay late charges of .3% a week from the date of each outstanding  invoice and to
assign to Praxair  amounts the  Company is  entitled  to receive  under the Olin
Agreement  until the  Company's  obligations  to Praxair are paid in full. As of
March 31, 1997, the Company owed Praxair $3.0 million  (including late charges).
In  addition,  following  repayment of Praxair,  unless the Company  succeeds in
restructuring  its agreement  with DOE, the Company will be obligated to pay DOE
an amount equal to 2/3 of the revenue  received under the Olin  Agreement  until
the funds provided by DOE for the Tennessee Facility,  plus interest,  have been
repaid.  The Company is also in default  under a line of credit in the amount of
$1,000,000.

     Since  the  Company's   rights  under  the  Olin  Agreement  are  the  only
significant  anticipated source of operating revenue for the Company in the near
term,  failure of the Company (i) to realize on those  rights,  by  successfully
concluding  its  litigation  with  Olin in such a manner  that  Olin  meets  its
obligations to make annual payments on the Tennessee  Facility or otherwise pays
the Company for the Tennessee Facility or by selling the Company's rights in the
revenue stream

                                       18

<PAGE>

under  the  Olin  Agreement  or its  rights  in the  Olin  Facility  and (ii) to
restructure  its  repayment  obligation  to DOE will make it  difficult  for the
Company to meet its obligations to suppliers  (including  Praxair),  lenders and
others and would raise significant doubt as to the Company's ability to continue
as a going concern.

     The decrease in the Company's  cash and  equivalents  at March 31, 1997 was
the net result of several  transactions.  The major cash inflow was  proceeds of
$885,500 from  investments in equity  securities and convertible debt securities
of the Company.  These funds, together with cash and cash equivalents on hand at
December  31,  1996,  were used  during  the third  quarter to pay  expenses  of
operating the Company as well as to cover the costs associated with the building
of the Tennessee Facility and the commercial size  demonstration  facility which
the Company had been constructing  under the Alcoa Project Agreement (the "Alcoa
Project")  prior to its  termination  effective  January 31, 1997. The Company's
current ratio  decreased from 0.17:1 at December 31, 1996 to 0.12:1 at March 31,
1997.  This  decrease  is the  result  of  operating  expenses  and costs of the
Tennessee  Facility and the Alcoa Project  exceeding  the funds  received by the
Company.  As of March 31,  1997,  the  Company  had  working  capital  of ($11.0
million) as compared to ($9.5  million) at December 31, 1996.  This  decrease is
the result of lack of DOE funding and costs  incurred  related to the search for
an alternate site to build a commercial size demonstration facility.

     The  Company's  advance  billings  decreased  to  zero,  and  its  accounts
receivable  also  decreased,  as a result of notice received from the DOE during
the second quarter requiring the Company to bill the DOE for costs  reimbursable
under the  Company's  contract with DOE only as such costs are incurred and paid
by the Company rather than the Company being  permitted to estimate future costs
and receive advance payments. In May 1997 DOE notified the Company that it would
no longer  reimburse  the Company  for  expenses  paid by the Company  until DOE
approves an agreement to construct a commercial size  demonstration  facility at
an alternate site and a financing plan for such project.

     The reductions in the Company's total stockholder's equity and the increase
in its deficit  accumulated during the development stage resulted primarily from
operating expenses exceeding funds received by the Company and from the writeoff
of an  additional  $116,849 in costs  relating to the Alcoa Project which can no
longer be capitalized as a result of termination of the Alcoa Project Agreement.
As a  result  of the  decrease  in the  Company's  stockholders'  equity,  it is
possible that the Company's Common Stock might be delisted from the Nasdaq Small
Cap Market System. If the Common Stock were no longer traded on the Nasdaq Small
Cap Market  System,  it might only be able to be traded  over the counter in the
"pink  sheets" or the NASD OTC Bulletin  Board.  The  liquidity of the Company's
Common Stock could be  materially  adversely  affected if it were to be delisted
from the Nasdaq Small Cap Market System.

                                       19

<PAGE>

Results of Operations

     Inception to March 31, 1997

     To date,  the Company has not derived any  revenues  from  operations.  All
revenues  to  date  have  consisted  of  research  funding,  government  grants,
reimbursement  of project costs and interest  income,  aggregating  $8.8 million
through March 31, 1997. As a result of the  significant  expenses  incurred from
inception through March 31, 1997 in connection with the acquisition, development
and testing of the NOXSO Process, as well as general and administrative expenses
that have been incurred, the Company had an accumulated deficit of $16.2 million
at March 31, 1997.  Since inception  through March 31, 1997, the Company's total
costs and  expenses  were $25.0  million,  including  $8.1  million  relating to
salaries and benefits.

     Three Months Ended March 31, 1997 Compared to the Three
     Months Ended March 31, 1996

     Total funding,  interest income and  reimbursement of project costs for the
three  months  ended March 31,  1997 and 1996,  respectively,  were  $64,055 and
$19,274 while total costs and expenses for the same periods were  $1,734,875 and
$112,930,  respectively.  The  increase in revenues  for the three month  period
ended March 31,  1997  compared  to March 31,  1996 is due to the  inclusion  of
revenues from PROJEX,  which began  operations in November 1995. The increase in
costs and expenses  for the three months ended March 31, 1997  compared to March
31, 1996 is primarily  the result of the costs  incurred  related to locating an
alternate  site to  build  a  commercial  size  demonstration  facility  and the
writeoff of $116,849 in costs associated with the Alcoa Project. These costs can
no  longer  be  capitalized  as a result of  termination  of the  Alcoa  Project
Agreement.

New Accounting Pronouncement

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
Accounting Standards No.128,  "Earnings per Share," ("SFAS No. 128") in February
1997.  SFAS No. 128  simplifies  the standards for computing  earnings per share
("EPS")  previously  found in APB Opinion No. 15, "Earnings per Share." SFAS No.
128 replaces the  presentation  of primary EPS with a presentation of basic EPS,
which includes only the weighted average common shares  outstanding and does not
include any dilutive  securities in the calculation.  Diluted EPS under SFAS No.
128  differs in certain  calculations  compared  to fully  diluted EPS under the
existing standards.  Adoption of SFAS No. 128 is required for interim and annual
periods ending after  December 15, 1997. Had the Company  applied the provisions
of SFAS No. 128 in the third  quarter of fiscal  1997,  there would have been no
impact compared to that which was reported.

                                       20

<PAGE>

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

Calabrian Litigation

     See Part II, Item 1 of Amendment No. 1 to the Company's Quarterly Report on
Form  10-Q  for the  period  ended  December  31,  1996 for  information  on the
Company's litigation with Calabrian Corporation

Olin Litigation

     See Part II, Item 1 of Amendment No. 1 to the Company's Quarterly Report on
Form  10-Q  for the  period  ended  December  31,  1996 for  information  on the
Company's  litigation with Olin  Corporation and the involuntary  proceedings in
bankruptcy  commenced  against  the  Company  by Olin and two  other  creditors.
Proceedings  in the Company's  suit against Olin have been stayed as a result of
the  pendency  of the  bankruptcy  proceedings.  A  hearing  in  the  bankruptcy
proceedings has been scheduled for May 19, 1997.

Item 2. Changes in Securities.

     During  January  1997,  the Company  sold to four  accredited  investors an
aggregate of 230,333  Units for an  aggregate  purchase  price of  $345,500,  in
reliance on Section 4(2) under the Securities Act of 1933, as amended,  and Rule
506 promulgated thereunder. Each Unit consisted of one share of Common Stock and
a Warrant to purchase one share of Common Stock. The Warrants are exercisable at
a price of $1.50 per share. These  transactions were previously  reported in the
Company's Quarterly Report on Form 10-Q for the period ended December 31, 1996.

Item 3. Defaults Upon Senior Securities.

     On January 30, 1996, the Company  received  notice from Olin declaring that
the Company had defaulted  under the $1.8 million Olin Note which by its written
terms was due on January  31,  1997.  The Olin Note was issued by the Company to
Olin in connection  with funding of construction  costs for the  construction of
the  Tennessee  Facility  built by the Company  under the Olin  Agreement.  In a
complaint filed by the Company against Olin in connection with Olin's  purported
termination  of the Olin  Agreement and Olin's claim of a default under the Olin
Note,  the Company  states 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 under the Olin
Agreement when the Tennessee Facility becomes fully operational.

     The Company has also defaulted in payment of a $1,000,000 line of credit.

                                       21

<PAGE>

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

     (a)  Exhibits.

          27.1   Financial Data Schedule

     (b) The Company  filed a Form 8-K on February  14, 1997  reporting  several
matters under "Item 5. Other  Events"  including  the  termination  of the Alcoa
Project Agreement, the purported termination of the Olin Agreement and purported
default under the Olin Note, the preliminary injunction issued against Olin, the
lawsuit  filed by the  Company  against  Olin and the  involuntary  petition  in
bankruptcy  filed by Olin and two  other  creditors  against  the  Company.  The
Company  filed a Form 8-K on March 13,  1997  reporting  the sale of $540,000 in
Convertible Debentures under Regulation S.

                                       22

<PAGE>

                                   SIGNATURES

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

                                                  NOXSO CORPORATION
                                                      Registrant


Dated:  May 15, 1997                         /s/  Edwin J. Kilpela
                                             ----------------------------
                                                  Edwin J. Kilpela
                                                  President


                                             /s/  John L. Haslbeck
                                             ----------------------------
                                                  John L. Haslbeck
                                                  Vice President

                                       23


<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-30-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                         188,344
<SECURITIES>                                   1,000,000
<RECEIVABLES>                                  144,360
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1,476,397
<PP&E>                                         11,950,281
<DEPRECIATION>                                 (441,990)
<TOTAL-ASSETS>                                 12,989,716
<CURRENT-LIABILITIES>                          12,506,756
<BONDS>                                        394,616
                          0
                                    0
<COMMON>                                       102,901
<OTHER-SE>                                     (37,261)
<TOTAL-LIABILITY-AND-EQUITY>                   12,989,716
<SALES>                                        0
<TOTAL-REVENUES>                               64,055
<CGS>                                          0
<TOTAL-COSTS>                                  1,734,875
<OTHER-EXPENSES>                               (5,271)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (1,665,549)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (1,665,549)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (1,665,549)
<EPS-PRIMARY>                                  (0.16)
<EPS-DILUTED>                                  0
        


</TABLE>


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