NOXSO CORP
10-Q, 1997-02-19
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD MON PYMT SER 121, 24F-2NT, 1997-02-19
Next: FIRST BUSEY CORP /NV/, SC 13G/A, 1997-02-19




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                For the quarterly period ended December 31, 1996

                                       OR

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

                 For the transition period from ______ to ______

                         Commission file number 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 January 31, 1997
Common stock, $.01 par value                          10,286,944


<PAGE>


                                NOXSO CORPORATION

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

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


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

           Consolidated Balance Sheets as of December 31, 1996 and
              June 30, 1996 .............................................   

           Consolidated  Statements  of  Operations  for  the  Cumulative
               Period from  Inception  (August 28,  1979) to December 31,
               1996 and for the three and
               six months ended December 31, 1996 and 1995 ..............   

           Consolidated Statements of Changes in Stockholders' Equity for
               the Cumulative  Period from Inception (August 28, 1979) to
               December 31, 1996 ........................................   

           Consolidated  Statements  of Cash  Flows  for  the  Cumulative
               Period from  Inception  (August 28,  1979) to December 31,
               1996 and for the six months  ended  December  31, 1996 and
               1995 .....................................................   

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

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

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

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

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

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

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


                                       2
<PAGE>


SIGNATURES ..............................................................   



                                       3
<PAGE>

                         PART I - FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements


                                NOXSO Corporation

                        (A Development Stage Enterprise)
                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                       December 31,           June 30, 1996
                                ASSETS                                    1996
                                                                     --------------          --------------
<S>                                                                    <C>                     <C>         
CURRENT ASSETS:
  Cash and equivalents                                                 $    528,213            $    464,723
  Bank certificate of deposit                                             1,000,000               1,000,000
  Accounts receivable                                                       343,394               2,163,420
  Prepaid expenses and other current assets                                  35,306                  38,136
                                                                     --------------          --------------
        Total Current Assets                                              1,906,913               3,666,279
                                                                     --------------          --------------
PROPERTY AND EQUIPMENT:
  Equipment                                                                 341,936                 341,936
  Furniture and Fixtures                                                    153,134                 111,661
  Leasehold improvements                                                     16,646                  16,646
  Construction in progress                                               10,521,530               7,469,545
                                                                     --------------          --------------
                                                                         11,033,246               7,939,788
  Less: Accumulated depreciation                                           (433,760)               (412,151)
                                                                     --------------          --------------
                                                                         10,599,486               7,527,637
                                                                     --------------          --------------
  Other assets                                                                1,024                   1,172
  Deposits                                                                    4,308                   4,308
                                                                     --------------          --------------
         Total Assets                                                  $ 12,511,731            $ 11,199,396
                                                                     ==============          ==============
                                                                                                           
                 LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                                           
CURRENT LIABILITIES:
  Notes payable                                                        $  3,124,000            $  2,874,000
  Accounts payable                                                        7,672,331               3,424,692
  Accrued compensation                                                       47,285                  98,975
  Advanced billings                                                               0               1,379,549
  Deferred income taxes                                                     115,268                       0
  Other current liabilities                                                 429,951                 290,945
                                                                     --------------          --------------
         Total Current Liabilities                                       11,388,835               8,068,161
                                                                     --------------          --------------
OTHER LIABILITIES:
  Minority interest in consolidated subsidiary                               52,976                  26,781
                                                                     --------------          --------------
COMMITMENTS
STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value: Authorized,
      20,000,000 shares.  Issued 10,059,596 shares and
      9,652,096 shares, respectively                                        100,598                  96,523
   Paid in capital                                                       15,538,066              14,914,953
   Deficit accumulated during the development stage                     (14,543,744)            (11,882,022)
                                                                     --------------          --------------
                                                                          1,094,920               3,129,454
  Less: Cost of 2,985 shares of common stock held in treasury               (25,000)                (25,000)
                                                                     --------------          --------------
         Total Stockholders' Equity                                       1,069,920               3,104,454
                                                                     --------------          --------------
         Total Liabilities and Stockholders' Equity                    $ 12,511,731            $ 11,199,396
                                                                     ==============          ==============
 
                                                                                        
</TABLE>

See accompanying notes to financial statements.



                                       4
<PAGE>


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

<TABLE>
<CAPTION>
                                                       Date of Inception,         Six Months                  Three Months
                                                        August 28, 1979,       Ended December 31,          Ended December 31,
                                                       to Dec. 31, 1996
                                                                            1996            1995           1996            1995
                                                        ------------    ------------    ------------    ------------    ------------
                                                       (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                      1,114,781           7,490           4,353           5,375            --  
  Supplies, instruments and equipment                     1,972,299          18,255           8,438          10,499           5,249
  Depreciation and amortization                             554,409          21,476          13,513           8,518           7,693
  Other research and development                            386,309            --              --              --              --
  Salaries and benefits                                   7,809,458         194,540          60,132         101,891          34,678
  Professional fees                                       1,687,075         105,281          16,095          90,459           1,841
  Rent                                                      568,592          49,009          14,155          24,872           5,617
  Income tax expense                                        115,268          82,087            --            35,222            --   
  Other general administrative                            3,927,087         631,282          49,877         486,160          16,313
  ALCOA Project Expense                                   1,932,482       1,932,482            --         1,932,482            --   
                                                       ------------    ------------    ------------    ------------    ------------ 
TOTAL COSTS AND EXPENSES                                 23,225,859       3,041,902         166,563       2,695,478          71,391
                                                       ------------    ------------    ------------    ------------    ------------ 

LESS FUNDING AND OTHER:

  Funding of research agreement                           1,200,000            --              --              --              --   
  Reimbursement of project costs                          4,989,524          89,552            --            18,437            --   
  Government grant                                        1,128,020            --              --              --              --   
  Interest income                                         1,069,137          30,815          39,247          11,922          20,290
  Other                                                     348,975         285,708            --           169,192            --
                                                         ----------       ---------         -------       ---------          ------
TOTAL FUNDING AND OTHER                                   8,735,656         406,075          39,247         199,551          20,290
                                                         ----------       ---------         -------       ---------          ------
  Minority interest in net income of
      consolidated subsidiary                                52,376          25,895            --            23,132            --   
NET LOSS                                               $(14,542,579)   $ (2,661,722)   $   (127,316)   $ (2,519,059)   $    (51,101)
                                                       ============    ============    ============    ============    ============ 
LOSS PER COMMON SHARE                                                  $       (.27)   $      (0.01)   $      (0.26)         (0.01)
AVERAGE NUMBER OF SHARES
  OUTSTANDING                                                             9,868,310       9,203,000       9,722,019       9,275,000
                                                                          =========       =========       =========       =========
  </TABLE>

See accompanying notes to 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 DECEMBER 31, 1996
     -----------------------------------------------------------------------

<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>
                                               Deficit Accumu-                  Notes
                                                lated During                  Receivable
                                                 Development   Treasury     for Purchase of
                                                  Stage         Stock        Common Stock          Total
                                              ------------  ------------     --------------     ------------
<S>                                            <C>          <C>              <C>                <C>        
AUGUST 28, 1979 (INCEPTION) 
TO JUNE 30, 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.



                                       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 DECEMBER 31, 1996 (continued)
                        -------------------------------

<TABLE>
<CAPTION>
                                                                           Stockholders' Equity
                                           -------------------------------------------------------------------------------------
                                                                                                                  
                                                Consideration                   Common Stock                       Deficit Accumu-  
                                           --------------------------      ------------------------                 lated During    
                                              Per                          Shares        Par         Paid-in       Development 
                                             Share      Total              Issued       Value        Capital          Stage      
                                          ----------  ----------           -------    ----------   -----------     ------------   
<S>                                       <C>         <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           -              (1,165) 
  Satisfaction of notes receivable                                              -           -              -                 -    
  Net loss                                                                      -           -              -          (2,223,382) 
                                                                           ---------  ----------   ------------     ------------  
BALANCE, JUNE 30, 1992                                                     7,318,692      73,187      8,127,080       (5,503,241) 

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                                                                      -            -              -         (2,292,197) 
BALANCE, JUNE 30, 1993                                                     8,558,352      85,584     11,443,414       (7,795,438) 
                                                                           ---------  ----------   ------------     ------------  
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                                                                      -            -              -         (1,931,657) 
                                                                            ---------  ----------   ------------     ------------  
 BALANCE, JUNE 30, 1994                                                     8,671,084   $ 86,711    $11,579,799     $ (9,727,095) 
</TABLE>


<TABLE>
<CAPTION>
                                                                  Notes
                                                                 Receivable
                                                Treasury       for Purchase of
                                                 Stock          Common Stock          Total
                                              ------------     --------------     ------------
<S>                                           <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                      -                -                      -
  Satisfaction of notes receivable              -              57,000(12)            57,000
  Net loss                                      -               -                (2,223,382)
                                              ------------     -----------     ------------
BALANCE, JUNE 30, 1992                          -             (27,000)            2,670,026
                                                                              
YEAR ENDED JUNE 30, 1993:                                                     
(not covered in auditor's report)                                             
  Issuance of Common Stock                      -                 -                 683,356
  Issuance of Common Stock                      -                 -                  26,260
  Issuance of Common Stock                      -             (25,000)                  -
  Acquisition of Common Stock for treasury    25,000 (15)      25,000 (15)              -
  Satisfaction of notes receivable              -              27,000 (14)          27,000
  Issuance of Common Stock                      -                 -               2,594,115
  Net loss                                      -                 -              (2,292,197)
                                              ------------     -----------     ------------
                                                                              
YEAR ENDED JUNE 30, 1994:                                                       
  Issuance of Common Stock                      -                 -                 113,888
  Issuance of Common Stock                      -                 -                  23,624
  Net loss                                      -                 -              (1,931,657)
                                              ------------     -----------     ------------
BALANCE, JUNE 30, 1994                      (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.



                                       7
<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)
 
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
          ----------------------------------------------------------
               FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION,
                        TO DECEMBER 31, 1996 (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  
                                                          ------------- -----------  -------------
SIX MONTHS ENDED 
  DECEMBER 31, 1996:
  Issuance of Common Stock      3.63     27,188   (9)           7500          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  
  Net Loss                                                      -            -              -    
                                                          ------------- -----------  -------------
BALANCE, DECEMBER 31, 1996                                10,059,596   $ 100,598    $  15,538,066  
                                                          ------------- -----------  -------------
  
</TABLE>


                                       8
<PAGE>


<TABLE>
<CAPTION>
                                         Stockholders' Equity
                             --------------------------------------------
                                              
                               Deficit Accumu-                   Notes   
                                lated During                  Receivable
                                Development     Treasury     for Purchase of
                                  Stage           Stock       Common Stock       Total
                             --------------  -------------  --------------      -----------
<S>                           <C>             <C>           <C>                <C>         
YEAR ENDED JUNE 30, 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
                               --------------  ------------  --------------     ------------
SIX MONTHS ENDED 
  DECEMBER 31, 1996:
  Issuance of Common Stock              -             -               -               27,188
  Issuance of Common Stock              -             -               -               99,000
  Issuance of Common Stock              -             -               -              351,000
  Issuance of Common Stock              -             -               -              150,000
  Net Loss                       (2,661,722)          -               -           (2,661,722)
                              --------------  ------------  --------------      ------------
BALANCE, DECEMBER 31, 1996    $ (14,543,744)  $   (25,000)  $         -         $  1,069,920
                               --------------  ------------  --------------     ------------
</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.


                                       9
<PAGE>



                                NOXSO Corporation
                        (A Development Stage Enterprise)
                            STATEMENTS OF CASH FLOWS
                            ------------------------
<TABLE>
<CAPTION>
                                                           Date of Inception,         Six Months
                                                            August 28, 1979,       Ended December 31,
                                                            to Dec. 31, 1996       ------------------
                                                            ----------------
                                                              (Unaudited)         1996            1995
                                                                                  ----            ----
<S>                                                         <C>             <C>             <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                 $(14,542,579)   $ (2,661,722)   $   (127,316)
   Adjustments  to  reconcile  net  loss  to
     net  cash  flows  from operating
     activities:
       Depreciation and amortization                             549,123          21,609          13,513
       Minority interest                                          52,976          26,195            --
       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                                   (343,394)      1,820,026        (777,603)
          Prepaid expenses and other assets                      (31,555)          2,978           1,178
          Deposits                                                (4,308)           --              --
          Accounts payable                                     7,672,331       4,247,639         239,958
          Accrued compensation                                    47,285         (51,690)         (9,712)
          Advanced billings                                         --        (1,379,549)        733,714
          Other current liabilities                              545,220         254,274         (25,432)
                                                            ------------    ------------    ------------

            Net cash flows from operating activities        $ (5,888,300)   $  2,279,760        $48,3000
                                                            ------------    ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of and deposits for property and equipment    (11,158,753)     (3,093,458)     (2,510,513)
   Bank certificate of deposit                                (1,000,000)           --              --
   Proceeds from the sale of property and equipment                4,546            --              --
                                                            ------------    ------------    ------------

            Net cash flows from investing activities        $(12,154,207)   $ (3,093,458)   $ (2,510,513)
                                                            ------------    ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds from private placement offering                6,313,720         600,000         818,100
   Proceeds from line of credit                                3,025,000            --         1,505,000
   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         164,972
   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        $ 18,570,720    $    877,188    $  2,722,072
                                                            ------------    ------------    ------------

NET INCREASE (DECREASE), CASH AND
   EQUIVALENTS                                              $    528,213          63,490         259,859
CASH AND EQUIVALENTS, BEGINNING OF
   PERIOD                                                           --           464,723         461,360
                                                            ------------    ------------    ------------

CASH AND EQUIVALENTS, END OF PERIOD                         $    528,213    $    528,213    $    721,219
                                                            ============    ============    ============

SUPPLEMENTAL CASH FLOW INFORMATION:
   Interest paid                                            $    358,092    $    150,803    $     41,444
                                                            ============    ============    ============

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.



                                       10
<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.
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 





                                       11
<PAGE>



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, and the Company is currently seeking from DOE
approval to utilize that funding at an alternate site, if one can be located.
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 convertible
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 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
$1,932,482.


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 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 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) the costs Olin incurs to purchase up to 2,667
short tons of sulfur 




                                       12
<PAGE>



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 the approximate $95,000 owed to Olin as of December 31, 1996 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 December 31, 1996, the Company has
accrued the approximate $188,000 owed to Praxair with respect to these late
charges.

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 orally agreed to extend the terms of this loan to January 31, 1997.
This loan is currently in default.

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.


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


                                       13
<PAGE>



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.


Note 6 - Contingencies:

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

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

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

On January 30, 1997, the Company received notice from Olin purporting to
terminate


                                       14
<PAGE>


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.

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 has until February 26, 1997 to
respond to the petition and is currently considering its response.

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


If the Company loses its DOE funding and/or is unable to find the necessary
additional 


                                       15
<PAGE>


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.



                                       16
<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, and the Company is currently seeking from DOE approval to utilize
that funding at an alternate site, if one can be located.

     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 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.


                                       17
<PAGE>


     On February  4, 1997,  the  Company  sought and was  granted a  preliminary
injunction  against  Olin in the  Court of  Common  Pleas of  Allegheny  County,
Pennsylvania,  preventing Olin from (i)  terminating  the Olin  Agreement,  (ii)
taking any action in violation of the Company's title to the Tennessee Facility,
(iii) performing any work on the Tennessee  Facility,  (iv) interfering with the
Company's  completion  of the  Tennessee  Facility  or (v)  taking any action to
foreclose  against the Tennessee  Facility.  In its complaint,  the Company also
requested a declaratory  judgment requiring Olin, among other things, to perform
its  obligations  under the Olin  Agreement  and a permanent  injunction  having
substantially the same terms as the preliminary injunction.  In the alternative,
the Company has sought damages in excess of $32 million,  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. 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.

     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 has until
February 26, 1997 to respond to the petition  and is currently  considering  its
response.

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

Liquidity and Capital Resources

     The  Company is a  development  stage  company  engaged in  developing  and
testing  the  NOXSO  Process.   Since  inception,   the  Company  has  dedicated
substantially  all of its resources to the acquisition,  development and testing
of the NOXSO Process. Since its inception,  the Company's capital resources have
been derived from various  sources  including the sale of the  Company's  common
stock  in  both  public  and  private  offerings,  government  grants,  research
contracts and cooperative research activities.  The total of capital raised from
inception through December 31, 1996 was approximately $18.9 million.


                                       18
<PAGE>


     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. 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.  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
convertible  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.

     If the Company loses its DOE funding and/or is unable 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 would 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 



                                      19
<PAGE>


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. The Company had anticipated, since the Tennessee
Facility is  substantially  complete and startup of the  Tennessee  Facility has
been commenced,  that the Tennessee Facility would be fully operational by April
1, 1997, the deadline for the occurrence of such event under the Olin Agreement,
at which point Olin would be obligated to make annual purchase price payments of
$3.2 million for a ten-year period to the Company  (subject to escalation  under
certain  circumstances,  but net of  offsets  for  amounts  due to Olin from the
Company).  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 Tennessee  Facility consists of an air separation plant supplied to the
Company by Praxair,  Inc.  ("Praxair") and a sulfur dioxide conversion 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 December 31,
1996,  the Company  owed  Praxair $2.8 million  (including  late  charges).  The
Company is also in default under a short term  commercial  loan in the amount of
$250,000 and a line of credit in the amount of $1,000,000.

     Since  payments   under  the  Olin  Agreement  are  the  only   significant
anticipated  source of  operating  revenue  for the  Company  in the near  term,
failure of the Company to successfully conclude 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 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 December 31, 1996 was
the net result of several  transactions.  The major cash inflow was  proceeds of
$600,000 from equity investments in the Company. These funds, together with cash
and cash  equivalents on hand at September 30, 1996, were used during the second
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 0.31:1 at September
30, 1996 to 0.17:1 at December 31, 1996. This decrease is the result of costs of
the Tennessee Facility and the Alcoa Project exceeding the funds received by the
Company. As of December 31, 1996, the Company had


                                       20
<PAGE>


working capital of ($9.5 million) as compared to ($6.6 million) at September 30,
1996. This decrease is the result of the increased  activity in the construction
of the Tennessee Facility and the Alcoa Project.

     The  Company's  advance  billings  decreased  to  zero,  and  its  accounts
receivable also decreased, as a result of notice received from the DOE 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.

     The reductions in the Company's total stockholder's equity and the increase
in its deficit  accumulated during the development stage resulted primarily from
the writeoff of $1,932,482  in costs  relating to the Alcoa Project which can no
longer be capitalized as a result of termination of the Alcoa Project Agreement.

Results of Operations

     Inception to December 31, 1996

     To date,  the Company has not derived any  revenues  from  operations.  All
revenues  to  date  have  consisted  of  research  funding,  government  grants,
reimbursement  of project costs and interest  income,  aggregating  $8.7 million
through December 31, 1996. As a result of the significant expenses incurred from
inception  through  December  31,  1996  in  connection  with  the  acquisition,
development  and  testing  of  the  NOXSO  Process,   as  well  as  general  and
administrative  expenses that have been incurred, the Company had an accumulated
deficit of $14.5 million at December 31, 1996. Since inception  through December
31, 1996, the Company's  total costs and expenses were $23.2 million,  including
$7.8 million relating to salaries and benefits.

     Three  Months Ended  December  31, 1996  Compared to the Three Months Ended
     December 31, 1995

     Total funding,  interest income and  reimbursement of project costs for the
three months ended December 31, 1996 and 1995,  respectively,  were $199,551 and
$20,290 while total costs and expenses for the same periods were  $2,695,478 and
$71,391, respectively. The increase in revenues for the three month period ended
December 31, 1996  compared to December 31, 1995 is due to an increase in grants
received  compared to the same period  last year and the  inclusion  of revenues
from PROJEX,  which began operations in November 1995. The increase in costs and
expenses for the three months ended  December 31, 1996  compared to December 31,
1995 is primarily the result of the writeoff of  $1,932,482 in costs  associated
with the Alcoa Project.  These costs can no longer be capitalized as a result of
termination of the Alcoa Project Agreement.


                                       21
<PAGE>


                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.

Calabrian Litigation

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

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

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

Olin Litigation


                                       22
<PAGE>


     In April 1995,  the Company and Olin  entered  into the Olin  Agreement  to
construct the Tennessee  Facility to convert elemental sulfur into liquid sulfur
dioxide. The Tennessee Facility was substantially completed in January 1997, and
the Company and Olin had commenced startup of the Tennessee Facility in order to
cause it to become fully operational.  The Company received notice from Olin, by
letter dated January 30, 1997,  purporting to terminate the Olin  Agreement as a
result of alleged  defaults by the Company and claiming  that Olin had the right
to take title to the  Tennessee  Facility.  Olin's  notice also claimed that the
Company had defaulted on the $1.8 million Olin Note issued in connection  with a
loan by Olin to the Company as partial funding for construction of the Tennessee
Facility.

     On February  4, 1997,  the  Company  sought and was  granted a  preliminary
injunction  against  Olin in the  Court of  Common  Pleas of  Allegheny  County,
Pennsylvania,  preventing Olin from (i)  terminating  the Olin  Agreement,  (ii)
taking any action in violation of the Company's title to the Tennessee Facility,
(iii) performing any work on the Tennessee  Facility,  (iv) interfering with the
Company's  completion  of the  Tennessee  Facility  or (v)  taking any action to
foreclose  against the Tennessee  Facility.  In its complaint,  the Company also
requested a declaratory  judgment requiring Olin, among other things, to perform
its  obligations  under the Olin  Agreement  and a permanent  injunction  having
substantially the same terms as the preliminary injunction.  In the alternative,
the Company has sought damages in excess of $32 million,  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. 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.

     On February 6, 1997,  Olin,  FRU-CON  Construction  Company and  Industrial
Rubber & Safety  Products,  Inc.  filed an  involuntary  petition in  bankruptcy
against  the  Company  in the  United  States  Bankruptcy  Court in the  Eastern
District of Tennessee. The Company has until February 26, 1997 to respond to the
petition and is currently considering its response.

Item 2. Changes in Securities.

     (c) During  December  1996 and  January  1997,  the  Company  sold to seven
accredited  investors an aggregate  of 630,333  Units for an aggregate  purchase
price of  $945,499.50,  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.

Item 3. Defaults Upon Senior Securities.


                                       23
<PAGE>


     (a) On January 30, 1997,  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  $250,000  short  term
commercial loan and a $1,000,000 line of credit

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

     (a)  Exhibits.

          27.1 Financial Data Schedule

     (b) No  reports on Form 8-K were filed by the  Company  during the  quarter
ended  December  31,  1997.  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. All these matters are discussed in this Quarterly Report on Form 10-Q.


                                       24
<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: February 19, 1997                          /s/ Edwin J. Kilpela
                                                  ------------------------------
                                                  Edwin J. Kilpela
                                                  President

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


                                       25



<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-30-1997
<PERIOD-START>                                 OCT-01-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                         528,213
<SECURITIES>                                   1,000,000
<RECEIVABLES>                                  343,394
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1,906,913
<PP&E>                                         11,033,246
<DEPRECIATION>                                 (433,760)
<TOTAL-ASSETS>                                 12,511,731
<CURRENT-LIABILITIES>                          11,388,835
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       100,598
<OTHER-SE>                                     994,322
<TOTAL-LIABILITY-AND-EQUITY>                   12,511,731
<SALES>                                        0
<TOTAL-REVENUES>                               199,551
<CGS>                                          0
<TOTAL-COSTS>                                  2,660,256
<OTHER-EXPENSES>                               23,132
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (2,483,837)
<INCOME-TAX>                                   35,222
<INCOME-CONTINUING>                            (2,519,059)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (2,519,059)
<EPS-PRIMARY>                                  (.26)
<EPS-DILUTED>                                  0
        


</TABLE>


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