NOXSO CORP
10-Q, 1998-05-15
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: MEDITRUST OPERATING CO, 10-Q, 1998-05-15
Next: SECURITY CAPITAL CORP/DE/, 10-Q, 1998-05-15






                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 1998

                                       OR

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

            For the transition period from ___________ to ___________

                           Commission file No. 0-17454

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

            Virginia                                              54-1118334    
   State or other jurisdiction                                  I.R.S. Employer 
of incorporation or organization                              Identification No.
                                                                                
         2414 Lytle Road                                             15102      
         Bethel Park, PA                                           Zip Code     
Address of principal executive offices

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

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

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

                            Yes _X_          No ___

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

            Class                                  Outstanding at April 30, 1998
Common stock, $.01 par value                                15,422,051          
                                        
                          
                          
<PAGE>



                                NOXSO CORPORATION

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------


PART I   FINANCIAL INFORMATION                                                3

  Item 1.  Financial Statements

           Consolidated Balance Sheets as of March 31, 1998
               (Unaudited) and June 30, 1997 (Audited)                        3

           Consolidated  Statements  of  Operations  for  the  Cumulative
               Period from  Inception to March 31, 1998  (Unaudited)  and
               for the three and nine months ended March 31, 1998
               and 1997 (Unaudited)                                           4

           Consolidated Statements of Changes in Stockholders'
               Equity for the Cumulative Period from Inception to
               March 31, 1998 (Unaudited)                                     5

           Consolidated  Statements  of Cash  Flows  for  the  Cumulative
               Period from  Inception  to March 31, 1998 and for the nine
               months ended March 31, 1998
               and 1997 (Unaudited)                                           8

           Notes to Consolidated Financial Statements                         9

  Item 2.  Management's Discussion and Analysis of
               Financial Condition and Results of Operations                 17

PART II.   OTHER INFORMATION                                                 23

  Item 1.  Legal Proceedings                                                 23

  Item 2.  Changes in Securities                                             24

  Item 6.  Exhibits and Reports on Form 8-K                                  25

SIGNATURES                                                                   26


                                        2

<PAGE>



PART I   FINANCIAL INFORMATION
Item 1.  Financial Statements (Unaudited)


                                NOXSO CORPORATION
                        (A Development Stage Enterprise)
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                    March 31,      June 30,
                               ASSETS                                 1998           1997
                                                                 ------------    ------------
<S>                                                              <C>             <C>         
CURRENT ASSETS:                                                   (Unaudited)     (Audited)
  Cash and equivalents                                           $    322,285    $     47,470
  Restricted cash                                                     446,610            --
  Bank certificate of deposit                                            --         1,000,000
  Accounts receivable                                                    --            65,760
  Prepaid expenses and other current assets                           237,736          99,778
                                                                 ------------    ------------
       Total Current Assets                                         1,006,631       1,213,008
                                                                 ------------    ------------

PROPERTY AND EQUIPMENT:
  Plant                                                                  --        11,532,124
  Equipment                                                           324,219         339,931
  Furniture and fixtures                                              108,832         108,832
  Leasehold Improvements                                               16,646          16,646
  Construction in progress                                             44,975          44,975
                                                                 ------------    ------------
                                                                      494,672      12,042,508
  Less:  Accumulated depreciation                                    (441,289)     (1,083,038)
                                                                 ------------    ------------
                                                                       53,383      10,959,470
                                                                 ------------    ------------
Deposits                                                                4,308           4,308
                                                                 ------------    ------------
       Total Assets                                              $  1,064,322    $ 12,176,786
                                                                 ============    ============

                LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES NOT SUBJECT TO COMPROMISE
  Notes payable                                                  $       --      $  2,922,500
  Accounts payable                                                    102,149       5,475,428
  Accrued compensation                                                  7,167          26,021
  Deferred income taxes                                               141,240         120,294
  Other current liabilities                                           105,711         578,055
  Minority interest in consolidated subsidiary                           --            24,300
                                                                 ------------    ------------
       Total Liabilities Not Subject to Compromise                    356,267       9,146,598
                                                                 ------------    ------------

PREPETITION LIABILITIES SUBJECT TO COMPROMISE                       2,401,538       4,488,381

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value:  Authorized,
   20,000,000 shares.  Issued 15,383,468 shares
   and 11,264,740 shares, respectively                                151,836         110,649
  Paid-in capital                                                  16,815,569      16,349,532
  Deficit accumulated during the development stage                (18,635,888)    (17,893,374)
                                                                 ------------    ------------
                                                                   (1,668,483)     (1,433,193)
  Less:  Cost of 2,985 shares of common stock held in treasury        (25,000)        (25,000)
                                                                 ------------    ------------
       Total Stockholders' Equity (Deficit)                        (1,693,483)     (1,458,193)
                                                                 ------------    ------------
       Total Liabilities and Stockholders' Equity                $  1,064,322    $ 12,176,786
                                                                 ============    ============
</TABLE>


          See accompanying notes to consolidated financial statements.


                                        3

<PAGE>



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


<TABLE>
<CAPTION>
                                                                       (Unaudited)
                                                                            Nine Months Ended                Three Months Ended
                                                   Date of Inception,             March 31,                      March 31,
                                                    August 28, 1979,   ----------------------------    ----------------------------
                                                    to Mar. 31, 1998       1998            1997            1998           1997
                                                   -----------------   ------------    ------------    ------------    ------------
<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 plant             1,727,715                 --              --              --              --
  Designing, drafting and consulting                   1,122,653                 --          13,390              --           5,900
  Supplies, instruments and equipment                  2,010,589             18,302          29,836           7,695          11,581
  Depreciation and amortization                        1,935,996            713,787          29,706          43,790           8,230
  Other research and development                         386,309                 --              --              --              --
  Salaries and benefits                                8,990,154            529,628         475,796         230,580         281,256
  Professional fees                                    2,534,263            689,143         110,679         177,211           5,398
  Rent                                                   736,703            112,042          90,461          35,203          41,452
  Income tax expense                                     139,940             23,207          82,087              --              --
  Other general administrative                         4,184,724            390,152       1,895,491         252,123       1,264,209
  Sulfur dioxide processing costs                      1,739,299            458,768              --              --              --
  Loss on impairment of asset                          1,975,028            478,094              --              --              --
  ALCOA Project Expense                                2,095,124                 --       2,049,332              --         116,849
                                                    ------------       ------------    ------------    ------------    ------------
TOTAL COSTS AND EXPENSES                              31,008,881          3,413,123       4,776,778         746,602       1,734,875
                                                    ------------       ------------    ------------    ------------    ------------
                                                                      
LESS FUNDING AND OTHER:                                               
  Funding of research agreement                        1,200,000                 --              --              --              --
  Reimbursement of project costs                       5,022,007             29,976          91,302              --           1,750
  Government grant                                     1,128,020                 --              --              --              --
  Sulfur dioxide processing revenue                    2,680,810          1,816,870              --              --              --
  Interest income                                      1,104,896              8,590          42,190              --          11,375
  Gain on sale of assets                                 771,534            771,534              --              --              --
  Other                                                  446,955                 --         336,638              --          50,930
                                                    ------------       ------------    ------------    ------------    ------------
TOTAL FUNDING AND OTHER                               12,354,222          2,626,970         470,130              --          64,055
                                                    ------------       ------------    ------------    ------------    ------------
  Minority interest in net income of                                  
    consolidated subsidiary                              (23,700)                --          20,623              --          (5,271)
  Gain on early extinguishment of debt                    43,639             43,639              --          43,639              --
                                                    ============       ============    ============    ============    ============
NET LOSS                                            $(18,634,722)      $   (742,514)   $ (4,327,271)   $   (702,963)   $ (1,665,549)
                                                    ============       ============    ============    ============    ============
LOSS PER COMMON SHARE:                                                
  Basic                                                                $       (.05)   $       (.44)   $       (.05)   $       (.16)
                                                                      
                                                                       ============    ============    ============    ============
  Average number of shares outstanding - basic                           14,595,594       9,868,164      13,859,110      10,233,811
                                                                       ============    ============    ============    ============
  Diluted                                                              $       (.05)   $       (.44)   $       (.05)   $       (.16)
                                                                      
                                                                       ============    ============    ============    ============
  Average number of shares outstanding - diluted                         14,595,594       9,868,164      13,859,110      10,233,811
                                                                       ============    ============    ============    ============
</TABLE>


          See accompanying notes to consolidated financial statements.


                                        4

<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
      FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO MARCH 31, 1998


<TABLE>
<CAPTION>
                                                                                    Stockholders' Equity
                                                        ----------------------------------------------------------------------------
                                                                    Consideration                              Common Stock     
                                                        ------------------------------------           ----------------------------
                                                              Per                                        Shares              Par    
                                                             Share                 Total                 Issued             Value   
                                                        -------------          -------------           ---------         ----------
<S>                                                     <C>                    <C>                     <C>               <C>       
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:
1979 - Issuance of Common Stock                         $        .005          $      600 (1)            120,000         $    1,200
1980 - Issuance of Common Stock                                  .563             956,250 (2)          1,700,000             17,000
1980 - Issuance of Warrants                                        --                 850 (3)                 --                 -- 
1983 - Issuance of Common Stock                                 .2813              28,125 (4)            100,000              1,000
1986 - Issuance of Common Stock                                  .125             155,000 (1)          1,240,000             12,400
1986 - Issuance of Common Stock                                  .125              32,500 (5)            260,000              2,600
1987 - Issuance of Common Stock                                   .50             134,000 (1)            268,000              2,680
1987 - Issuance of Common Stock                                   .50              42,900 (5)             85,800                858
1988 - Issuance of Stock Option                                                   250,000 (6)                 --                 -- 
1989 - Issuance of Common Stock                                  .675              27,000 (7)             40,000                400
1989 - Issuance of Common Stock                                   .50             147,500 (8)            295,000              2,950
1989 - Issuance of Common Stock                                  2.50           4,000,000 (2)          1,600,000             16,000
1989 - Issuance of Warrants                                                            80 (3)                 --                 -- 
1991 - Issuance of Common Stock                                 1.129             569,464 (9)            504,620              5,046
1991 - Issuance of Common Stock                                  .675              27,000 (7)             40,000                400
1991 - Issuance of Common Stock                                  .675              27,000 (9)             40,000                400
1992 - Issuance of Common Stock                                 1.129             683,356 (9)            605,544              6,056
1992 - Issuance of Common Stock                                  7.50           2,000,000 (1)            266,666              2,666
1992 - Issuance of Common Stock                                  2.75               5,500 (9)              2,000                 20
                                                                                          
                                                                                           
<CAPTION>
                                                                                    Stockholders' Equity
                                                        ----------------------------------------------------------------------------
                                                                            Deficit
                                                                           Accumulated                       Notes
                                                                             During                        Receivable
                                                            Paid-in        Development         Treasury   for Purchase of           
                                                            Capital           Stage             Stock      Common Stock       Total 
                                                        --------------     ----------        ----------   ------------    ----------
<S>                                                     <C>                <C>               <C>          <C>             <C>       
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:
1979 - Issuance of Common Stock                         $         (600)    $     --          $     --     $       --      $      600
1980 - Issuance of Common Stock                                791,382           --                --             --         808,382
1980 - Issuance of Warrants                                        850           --                --             --             850
1983 - Issuance of Common Stock                                 27,125           --                --             --          28,125
1986 - Issuance of Common Stock                                142,600           --                --             --         155,000
1986 - Issuance of Common Stock                                 29,900           --                --             --          32,500
1987 - Issuance of Common Stock                                131,320           --                --             --         134,000
1987 - Issuance of Common Stock                                 42,042           --                --             --          42,900
1988 - Issuance of Stock Option                                250,000           --                --             --         250,000
1989 - Issuance of Common Stock                                 26,600           --                --        (27,000)             --
1989 - Issuance of Common Stock                                144,550           --                --        (30,000)        117,500
1989 - Issuance of Common Stock                              3,174,721           --                --             --       3,190,721
1989 - Issuance of Warrants                                         80           --                --             --              80
1991 - Issuance of Common Stock                                564,418           --                --             --         569,464
1991 - Issuance of Common Stock                                 26,600           --                --        (27,000)             --
1991 - Issuance of Common Stock                                 26,600           --                --             --          27,000
1992 - Issuance of Common Stock                                677,300           --                --             --         683,356
1992 - Issuance of Common Stock                              1,997,334           --                --             --       2,000,000
1992 - Issuance of Common Stock                                  5,480           --                --             --           5,500
</TABLE>

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

                                        5

<PAGE>




               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
      FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO MARCH 31, 1998

<TABLE>
<CAPTION>
                                                                                          Stockholders' Equity
                                                                --------------------------------------------------------------------
                                                                           Consideration                         Common Stock     
                                                                ----------------------------------       ---------------------------
                                                                      Per                                   Shares           Par    
                                                                     Share               Total              Issued          Value   
                                                                --------------      --------------       -----------     -----------
<S>                                                             <C>                 <C>                    <C>           <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994: (CONTINUED)
  1992 - Issuance of Common Stock                               $         2.00      $    69,124(10)           34,562     $       346
  1992 - Issuance of Common Stock                                                              (11)          116,500           1,165
  1992 - Satisfaction of notes receivable                                                                         --              --
  1993 - Issuance of Common Stock                                        1.129          683,356(9)           605,544           6,056
  1993 - Issuance of Common Stock                                         2.04           26,260(9)            12,866             129
  1993 - Issuance of Common Stock                                          .50                                50,000             500
  1993 - Acquisition of Common Stock for treasury                                                                 --              --
  1993 - Satisfaction of notes receivable                                                                         --              --
  1993 - Issuance of Common Stock                                         5.00        2,594,115(16)          571,250           5,712
  1994 - Issuance of Common Stock                                        1.129          113,888(9)           100,920           1,009
  1994 - Issuance of Common Stock                                         2.00           23,624(13)           11,812             118
  Net loss                                                                                                        --              --
                                                                                                         -----------     -----------
BALANCE, JUNE 30, 1994                                                                                     8,671,084     $    86,711
                                                                                                         ===========     ===========

YEAR ENDED JUNE 30, 1995:
  Issuance of Common Stock                                      $         2.00      $    47,252(10)           23,626     $       236
  Issuance of Common Stock                                                2.75           11,000(9)             4,000              40
  Issuance of Common Stock                                                3.85          497,500(16)          150,000           1,500
  Issuance of Common Stock                                                3.56          800,795(16)          250,000           2,500
  Issuance of Common Stock                                                3.25              325(17)              100               1
  Net loss                                                                                                        --              --
                                                                                                         -----------     -----------
BALANCE, JUNE 30, 1995                                                                                     9,098,810     $    90,988
                                                                                                         ===========     ===========

YEAR ENDED JUNE 30, 1996:
  Issuance of Common Stock                                                3.25           81,250(9)            25,000             250
  Issuance of Common Stock                                                1.91           19,063(9)            10,000             100
  Issuance of Common Stock                                               3.625           20,845(9)             5,750              58
  Issuance of Common Stock                                                4.55          409,725(16)          100,000           1,000
  Issuance of Common Stock                                                4.54          408,375(16)          100,000           1,000
  Issuance of Common Stock                                                4.56           45,626(9)            10,000             100
  Issuance of Common Stock                                                3.21          503,209(16)          156,763           1,569
  Issuance of Common Stock                                               3.425          500,003(16)          145,773           1,458
  Net loss                                                                                                        --              --
                                                                                                         -----------     -----------
BALANCE, JUNE 30, 1996                                                                                     9,652,096     $    96,523
                                                                                                         ===========     ===========

<CAPTION>
                                                                                Stockholders' Equity
                                                    --------------------------------------------------------------------------------
                                                                      Deficit
                                                                     Accumulated                      Notes
                                                                       During                       Receivable
                                                      Paid-in        Development      Treasury     for Purchase of           
                                                      Capital           Stage          Stock        Common Stock             Total  
                                                    ------------    ------------    ------------    ------------        ------------
<S>                                                 <C>            <C>             <C>             <C>                 <C>         
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994: (CONTINUED)
  1992 - Issuance of Common Stock                   $     68,778   $         --    $         --    $         --        $     69,124
  1992 - Issuance of Common Stock                             --         (1,165)             --              --                  -- 
  1992 - Satisfaction of notes receivable                     --             --              --          57,000(12)          57,000
  1993 - Issuance of Common Stock                        677,300             --              --              --             683,356
  1993 - Issuance of Common Stock                         26,131             --              --              --              26,260
  1993 - Issuance of Common Stock                         24,500             --              --         (25,000)                  0
  1993 - Acquisition of Common Stock for treasury             --             --         (25,000)         25,000(15)               0
  1993 - Satisfaction of notes receivable                     --             --              --          27,000(14)          27,000
  1993 - Issuance of Common Stock                      2,588,403             --              --              --           2,594,115
  1994 - Issuance of Common Stock                        112,879             --              --              --             113,888
  1994 - Issuance of Common Stock                         23,506             --              --              --              23,624
  Net loss                                                    --     (9,727,095)             --              --          (9,727,095)
                                                    ------------    ------------    ------------    ------------        ------------
BALANCE, JUNE 30, 1994                              $ 11,579,799   $ (9,727,095)   $    (25,000)   $         --        $  1,914,415
                                                    ============    ============    ============    ============        ============

YEAR ENDED JUNE 30, 1995:
  Issuance of Common Stock                          $     47,016            $--    $         --             $--        $     47,252
  Issuance of Common Stock                                10,960             --              --              --              11,000
  Issuance of Common Stock                               496,000             --              --              --             497,500
  Issuance of Common Stock                               798,295             --              --              --             800,795
  Issuance of Common Stock                                   324             --              --              --                 325
  Net loss                                                    --     (1,931,657)             --              --          (1,760,658)
                                                    ------------    ------------    ------------    ------------        ------------
BALANCE, JUNE 30, 1995                              $ 12,932,394   $(11,487,753)    $ (25,000)$              --        $  1,510,629
                                                    ============    ============    ============    ============        ============

YEAR ENDED JUNE 30, 1996:
  Issuance of Common Stock                                81,000             --              --              --              81,250
  Issuance of Common Stock                                18,963             --              --              --              19,063
  Issuance of Common Stock                                20,787             --              --              --              20,845
  Issuance of Common Stock                               408,725             --              --              --             409,725
  Issuance of Common Stock                               407,375             --              --              --             408,375
  Issuance of Common Stock                                45,526             --              --              --              45,626
  Issuance of Common Stock                               501,640             --              --              --             503,209
  Issuance of Common Stock                               498,543             --              --              --             500,001
  Net loss                                                    --       (394,269)             --              --            (394,269)
                                                    ------------    ------------    ------------    ------------        ------------
BALANCE, JUNE 30, 1996                              $ 15,378,188   $ (3,278,694)   $    (25,000)   $         --        $  3,104,454
                                                    ============    ============    ============    ============        ============
</TABLE>


          See accompanying notes to consolidated financial statements.

                                        6

<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
               FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION,
                          TO MARCH 31, 1998 (continued)

<TABLE>
<CAPTION>
                                                                                          Stockholders' Equity
                                                                --------------------------------------------------------------------
                                                                           Consideration                         Common Stock     
                                                                ----------------------------------       ---------------------------
                                                                      Per                                   Shares           Par    
                                                                     Share               Total              Issued          Value   
                                                                --------------      --------------       -----------     -----------
<S>                                                             <C>                 <C>                  <C>               <C>     
YEAR ENDED JUNE 30, 1997:                                                                                                
  Issuance of Common Stock                                      $         3.63      $     27,186(9)           7,500       $       75
  Issuance of Common Stock                                                1.50           945,500(16)        630,333            6,303
  Issuance of Common Stock                                                0.00            --(16)            200,000               --
  Issuance of Common Stock                                                0.26            40,000(17)        154,811            1,548
  Issuance of Common Stock                                                0.25           100,000(16)        400,000            4,000
  Issuance of Common Stock                                                0.63            43,750(18)         70,000              700
  Issuance of Common Stock                                                0.00             1,500(19)        150,000            1,500
  Deferred Debt Discount                                                                                         --               --
Net loss                                                                                                         --               --
                                                                                                         ----------       ----------
BALANCE, JUNE 30, 1997                                                                                   11,264,740       $  110,649
                                                                                                         ==========       ==========
                                                                                                                          
NINE MONTHS ENDED MARCH 31, 1998 (UNAUDITED):                                                                             
  Issuance of Common Stock                                                0.15           150,000(17)        973,203            9,732
  Issuance of Common Stock                                                0.13           150,000(17)      1,142,857           11,429
  Issuance of Common Stock                                                0.16           200,000(17)      1,280,171           12,802
  Issuance of Common Stock                                                0.00             1,000(19)        100,000            1,000
  Issuance of Common Stock                                                0.00             1,000(19)        100,000            1,000
  Issuance of Common Stock                                                0.00               167(19)         16,666              167
  Issuance of Common Stock                                                0.00               417(19)         41,666              417
  Issuance of Common Stock                                                0.00               333(19)         33,333              333
  Issuance of Common Stock                                                0.00                83(19)          8,333               83
  Issuance of Common Stock                                                0.00               108(19)         10,833              108
  Issuance of Common Stock                                                0.00                83(19)          8,333               83
  Issuance of Common Stock                                                0.00                33(19)          3,333               33
  Issuance of Common Stock                                                0.01             1,000(13)        100,000            1,000
  Issuance of Common Stock                                                0.01             2,340(13)        234,000            2,340
  Issuance of Common Stock                                                0.01               660(13)         66,000              660
Net loss                                                                                                     --               -- 
                                                                                                         ----------       ----------
BALANCE, MARCH 31, 1998 (UNAUDITED)                                                                      15,383,468       $  151,836
                                                                                                         ==========       ==========
                                                                                                                          

<CAPTION>
                                                                                Stockholders' Equity
                                                    --------------------------------------------------------------------------------
                                                                      Deficit
                                                                     Accumulated                      Notes
                                                                       During                       Receivable
                                                      Paid-in        Development      Treasury     for Purchase of           
                                                      Capital           Stage          Stock        Common Stock            Total  
                                                    ------------    ------------    ------------    ------------       ------------
<S>                                                 <C>             <C>              <C>             <C>               <C>         
YEAR ENDED JUNE 30, 1997:                                                                                 
  Issuance of Common Stock                          $     27,111    $         --     $       --      $       --       $     27,186 
  Issuance of Common Stock                               939,197              --             --              --             945,500
  Issuance of Common Stock                                    --              --             --              --                   0
  Issuance of Common Stock                                38,452              --             --              --              40,000
  Issuance of Common Stock                                96,000              --             --              --             100,000
  Issuance of Common Stock                                43,050              --             --              --              43,750
  Issuance of Common Stock                                    --              --             --              --               1,500
  Deferred Debt Discount                                 290,769              --             --              --             290,769
Net loss                                                      --      (6,011,352)            --              --          (6,011,352)
                                                    ------------    ------------     ----------      ----------        ------------
BALANCE, JUNE 30, 1997                              $ 16,349,532    $(17,893,374)    $  (25,000)     $       --        $ (1,458,193)
                                                    ============    ============     ==========      ==========        ============
                                                                                                                       
NINE MONTHS ENDED MARCH 31, 1998 (UNAUDITED):                                                                          
  Issuance of Common Stock                               140,268              --             --              --             150,000
  Issuance of Common Stock                               138,571              --             --              --             150,000
  Issuance of Common Stock                               187,198              --             --              --             200,000
  Issuance of Common Stock                                    --              --             --              --               1,000
  Issuance of Common Stock                                    --              --             --              --               1,000
  Issuance of Common Stock                                    --              --             --              --                 167
  Issuance of Common Stock                                    --              --             --              --                 417
  Issuance of Common Stock                                    --              --             --              --                 333
  Issuance of Common Stock                                    --              --             --              --                  83
  Issuance of Common Stock                                    --              --             --              --                 108
  Issuance of Common Stock                                    --              --             --              --                  83
  Issuance of Common Stock                                    --              --             --              --                  33
  Issuance of Common Stock                                    --              --             --              --               1,000
  Issuance of Common Stock                                    --              --             --              --               2,340
  Issuance of Common Stock                                    --              --             --              --                 660
Net loss                                                      --        (742,514)            --              --            (742,514)
                                                    ------------    ------------     ----------      ----------        ------------
BALANCE, MARCH 31, 1998 (UNAUDITED)                 $ 16,815,569    $(18,635,888)    $  (25,000)     $       --        $ (1,693,483)
                                                    ============    ============     ==========      ==========        ============
</TABLE>


(9)  Stock issued in connection with exercise of common stock option agreements.
(12)  Compensation  in satisfaction  of notes  receivable.  
(13) Stock issued in connection with exercise of common stock warrants.
(14) Payment in satisfaction of note receivable.
(15) Acquisition  of 2,985  shares of treasury  stock in  satisfaction  of notes
     receivable.
(16) Stock issued in connection with private placement.
(17) Stock issued in connection with conversion of debt.
(18) Stock issued in connection with employee termination.
(19) Stock  issued  in  connection  with  debtor-in-possession   financing.  See
     accompanying notes to consolidated financial statements.


                                        7

<PAGE>



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


<TABLE>
<CAPTION>
                                                                                  Date of Inception      Nine Months Ended March 31,
                                                                                 August 28, 1979, to    ----------------------------
                                                                                   March 31, 1998          1998            1997
                                                                                 -------------------   ------------    ------------ 
<S>                                                                                 <C>                <C>             <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                 
  Net loss                                                                          $(18,634,722)      $   (742,514)   $ (4,327,271)
  Adjustments to reconcile net loss to net cash flows                                                 
    from operating activities:                                                                        
      Depreciation and amortization                                                    1,888,284            713,787          29,839
      Amortization of deferred debt discount                                             295,494              4,725         145,385
      Minority interest                                                                       --             24,300          20,923
      Gain on sale of assets                                                            (765,782)          (771,534)             --
      Gain on extinguishment of debt                                                     (43,639)           (43,639)
      Loss on impairment of property and equipment                                     1,975,029            478,094              --
      Issuance of common stock for compensation and other                                150,030             29,057              --
      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                                                                     --             65,760       2,018,727
      Prepaid expenses and other current assets                                         (232,961)          (137,958)       (104,772)
      Deposits                                                                            (4,308)                --              --
      Liabilities not subject to compromise:                                                          
           Accounts payable                                                              102,149         (5,373,279)      5,093,181
           Accrued compensation                                                            7,167            (18,854)        (81,144)
           Advanced billings                                                                  --                 --      (1,379,549)
           Other current liabilities                                                     297,687           (449,260)        556,109
      Liabilities subject to compromise                                                2,401,538         (2,086,843)             --
                                                                                    ------------       ------------    ------------
            Net cash flows from operating activities                                $(12,478,909)      $ (8,308,158)   $  1,971,428
                                                                                    ------------       ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:                                                                 
  Acquisition of and deposits for property and equipment                             (13,641,045)                --      (4,010,493)
  Subsidiary acquisition of treasury stock                                               (60,083)           (60,083)             --
  Proceeds from the sale of certificate of deposit                                             0          1,000,000              --
  Proceeds from the sale of property and equipment                                    11,004,546         11,000,000              --
                                                                                    ------------       ------------    ------------
          Net cash flows from investing activities                                  $ (2,696,582)      $ 11,939,917    $ (4,010,493)
                                                                                    ------------       ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:                                                                 
  Net proceeds from private placement offering                                         6,826,408                 --         945,498
  Proceeds from line of credit                                                         3,025,000                 --              --
  Payment of line of credit                                                           (3,025,000)        (1,000,000)             --
  Proceeds from convertible debt                                                              --                 --         540,000
  Proceeds from commercial loan                                                               --                 --         250,000
  Proceeds from issuance of common stock                                               7,764,647              4,000              --
  Proceeds from sales of common stock options and warrants                             1,323,095                 --          27,188
  Proceeds from satisfaction of notes receivable                                          27,000                 --              --
  Proceeds from ALCOA and Olin loans                                                   2,874,000                 --              --
  Payment of ALCOA loan and Olin loans                                                (2,874,000)        (1,874,000)             --
  Proceeds from debtor-in-possession financing                                           705,166            656,666              --
  Payment of debtor-in-possession financing                                             (697,000)          (697,000)             --
  Net loans to stockholders and officers                                                  (4,930)                --              --
                                                                                    ------------       ------------    ------------
          Net cash flows from financing activities                                  $ 15,944,386       $ (2,910,334)   $  1,762,686
                                                                                    ------------       ------------    ------------
                                                                                                      
NET INCREASE (DECREASE), CASH AND EQUIVALENTS                                                         
  AND RESTRICTED CASH                                                                    768,895            721,425        (276,379)
CASH AND EQUIVALENTS, BEGINNING OF PERIOD                                                     --             47,470         464,723
                                                                                    ------------       ------------    ------------
CASH AND EQUIVALENTS, END OF PERIOD                                                 $    768,895       $    768,895    $    188,344
                                                                                    ============       ============    ============
SUPPLEMENTAL CASH FLOW INFORMATION:                                                                   
  Interest paid                                                                     $    447,508       $    106,039    $    185,522
                                                                                    ============       ============    ============
NONCASH FINANCING ACTIVITIES:                                                                         
  Issuance of common stock for notes receivable                                     $     84,000       $         --    $         --
                                                                                    ============       ============    ============
  Acquisition of common stock into treasury to satisfy notes receivable                $ (25,000)      $         --    $         --
                                                                                    ============       ============    ============
  Issuance of common stock in exchange for warrants                                 $      5,165       $      4,000    $         --
                                                                                    ============       ============    ============
  Compensation in satisfaction of notes receivable                                  $     57,000       $         --    $         --
                                                                                    ============       ============    ============
</TABLE>


          See accompanying notes to consolidated financial statements.
                                                                    
                                        8

<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)

             NOTES TO 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  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 - Plan of Reorganization:

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

     Plan of  Reorganization - Pursuant to an order of the Bankruptcy Court, the
Company has the exclusive right to file a plan of reorganization  until June 15,
1998.

     The Company has  identified  two  principal  elements in its plan to emerge
from  bankruptcy:  the sale of its liquid  sulfur  dioxide  production  facility
located in  Charleston,  Tennessee (the  "Tennessee  Facility") and organizing a
project for the commercial  demonstration of the NOXSO Process.  (see Notes 3, 4
and 5).

                                        9

<PAGE>


Note 3 - Full-Scale Demonstration Facility:

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

     The site originally proposed for construction of the full-scale  commercial
demonstration  proved  unsuitable for various reasons.  The Company engaged in a
search  for  an   alternative   site  to  construct  a   full-scale   commercial
demonstration  facility, and, in August 1994, the Company entered into a Project
Agreement  (the "Alcoa Project  Agreement")  with Alcoa  Generating  Corporation
("Alcoa")  for  the  design,   construction  and  operation  of  a  facility  to
demonstrate the NOXSO Process at Alcoa's Warrick Generating Station in Newburgh,
Indiana (the "Alcoa Project").  The Company completed the project definition and
design phases of the Alcoa Project and commenced construction in June 1995. As a
part of the  approval,  the DOE increased the funding for its share of costs for
the project from $33 million to $41.1 million.  The Alcoa Project  Agreement was
subject to termination by Alcoa if certain  conditions  were not met,  including
the requirement that the Company obtain the financing  necessary to complete the
Alcoa  Project by a  designated  date,  which was extended  several  times until
January 31,  1997.  The Company was unable to obtain the  financing  required to
complete the project by the  deadline,  and Alcoa  terminated  the Alcoa Project
Agreement on February 3, 1997.

     On January 5, 1998,  the Company  signed a Host Site  Agreement  (the "Host
Site  Agreement")  with Richmond Power & Light ("RPL") to demonstrate  the first
commercial-sized  installation of the NOXSO Process.  RPL is a municipally owned
electric generation and transmission organization serving the Richmond,  Indiana
area.  The NOXSO plant will be constructed  at RPL's  Whitewater  Valley Station
located  in  Richmond,  Indiana,  and  will  treat  all of the  flue  gas from a
33-megawatt electric generating unit.

     With  execution  of the Host Site  Agreement,  the  Company  is  requesting
approval by the DOE of the new project site and funding plan. DOE had previously
approved  funding  for the Alcoa  Project.  If DOE  approval is  obtained,  this
project would be part of the DOE's Clean Coal  Technology  Program that provides
up to 50% project funding.

     The  design,   construction  and  two-year  demonstration  is  budgeted  at
approximately  $30 million.  In addition to DOE and RPL, outside funding will be
requested by the Company and RPL from research organizations, state agencies and
other  interested   parties.   The  Company  is  currently   seeking  to  secure
approximately $10 to $12 million to complete the financing package,

                                       10

<PAGE>



as well as an additional $2 million to $3 million  anticipated  to be needed for
working capital during the design and construction period, through a combination
of new equity and/or debt plus the aforementioned  outside funding.  In addition
to DOE approval and a complete financing package,  other conditions that must be
met for the  project to  proceed  with  detailed  engineering  and  construction
include obtaining environmental and construction permits.

     Subject  to  satisfying   all   conditions,   construction   of  the  NOXSO
installation  at RPL is scheduled to begin in the summer of 1999 with startup in
the summer of 2000.

     If the project proceeds through the start-up phase, the Host Site Agreement
provides  that,  during a  two-year  demonstration  period  (the  "Demonstration
Period"),  the Company will own all SO2 allowances ("SO2  Allowances"),  and the
Company and RPL will each own one half of the NOx allowances ("NOx Allowances"),
if any,  generated  by the  operation of the plant with the  facilities  for the
operation of the NOXSO Process (the "Project  Facilities")  as compared to those
generated by the  operation of the plant  without such  facilities.  The Company
also has the option to receive from RPL the cash value of such Allowances. Under
the SO2  Allowance  program  established  under the federal  Clean Air Act, each
generator  receives SO2  Allowances at the beginning of each year,  which,  when
used,  allow it to generate one ton of SO2 emissions  during the year of use. To
the extent a generator does not expend such SO2  Allowances in a year,  they can
be banked.  Banked SO2  Allowances  can be applied to future use,  thus enabling
facilities to execute their  compliance  and allowance  strategies  according to
individual  plant  reduction  requirements,  system-wide  planning  cycles,  and
pollutant-reduction  requirements throughout their entire system. SO2 Allowances
can also be sold for use by others to enable  them to emit SO2.  The EPA has not
adopted a national  program  for NOx  Allowances  similar to the SO2  Allowances
program, but has recommended, in proposed regulations under Title I of the Clean
Air Act, that states adopt NOx  Allowance  programs.  While certain  states have
adopted NOx Allowance programs, Indiana has not to date adopted such a program.

     At the end of the Demonstration  Period, or upon the earlier termination of
the Host Site Agreement in accordance  with its terms,  the Company is obligated
to remove the Project  Facilities.  In lieu of requiring  removal of the Project
Facilities  at the  end of the  Demonstration  Period,  RPL has  the  option  to
purchase the Project Facilities at an agreed-upon price.

     The  consummation  of the  sale  of the  Tennessee  Facility  (see  Note 4)
constituted  the  completion  of one of the  elements of the  Company's  plan to
emerge from  bankruptcy.  Execution of the Host Site  Agreement is a significant
step toward the completion of the second element,  that is, organizing a project
for the  commercial  demonstration  of the NOXSO Process.  However,  in order to
complete a commercial  demonstration  of the NOXSO  Process,  the Company  must,
among other things,  obtain the consent of the DOE to utilize DOE funding at the
new project  site,  as well as raise $10  million to $12  million in  additional
equity and/or debt financing for construction of the facility, and an additional
$2 million to $3 million anticipated to be needed for working capital during the
design  and  construction  period.  No  source  has  been  identified  for  such
additional  financing.  If the Company is unable to accomplish these objectives,
it may be necessary for the

                                       11

<PAGE>



Company to sell the rights to the NOXSO  Process in the  bankruptcy  proceedings
and to liquidate.  In such event, it is unlikely that  sufficient  funds will be
generated to permit any distribution to be made to the Company's stockholders.

Note 4 - Sale of Tennessee Facility:

     On December  31,  1997,  the Company  completed  the sale of the  Tennessee
Facility,  which does not utilize the NOXSO Process, to an affiliate of Republic
Financial Corporation for $11 million.

     Approximately  $9 million of the  proceeds  from the sale of the  Tennessee
Facility  has been used to retire  claims of  creditors  of the Company  holding
liens  on  the  Tennessee  Facility  and  to  pay  administrative  expenses.  In
connection  with the  closing  of the  sale of the  Tennessee  Facility  and the
application of the proceeds thereof,  the claims of Olin and Praxair against the
Company were  extinguished,  and the litigation between Olin and the Company was
terminated  (see  Note 6).  Various  claims  made  against  the  Company  in the
bankruptcy  proceeding  which were not secured by the Tennessee  Facility remain
outstanding  and,  except  for  post-petition  claims,  it is  unlikely  that  a
substantial  portion of these  claims will be paid with the  remaining  proceeds
from the sale of the  Tennessee  Facility.  Other than the  claims of  Calabrian
Corporation  (See Note 6) and the DOE (See Note 5), the claims of the  Company's
creditors that remain unpaid are those of the Company's prepetition priority and
non-priority unsecured creditors. The Company's  debtor-in-possession  financing
(approximately  $650,000) (See Note 5) was repaid during the quarter ended March
31, 1998. As a result of this repayment,  a portion of the prepaid  interest and
principal (a total of approximately  $43,600) was forgiven and was classified as
gain on early extinguishment of debt.

     The Company will use a portion of the  remaining  proceeds from the sale of
the Tennessee  Facility to pay its operating  expenses while it continues in its
efforts to emerge from  bankruptcy,  including,  in  particular,  obtaining  the
funding and approvals needed to build and operate a commercial  demonstration of
the  NOXSO  Process   pursuant  to  the  Host  Site   Agreement  (see  Note  3).
Approximately  $1.28  million  of the  proceeds  from the sale of the  Tennessee
Facility was recorded as restricted  cash on the balance sheet.  This amount has
been reduced by the repayment of the  debtor-in-possession  financing and by the
payment of certain  administrative costs.  Approximately  $447,000 in restricted
cash remained as of March 31, 1998.

Note 5 - Financing:

     In order to provide for construction of the Tennessee Facility, the Company
obtained  a loan from Olin in the  amount of  $1,874,000.  In August  1996,  the
Company also obtained the agreement of Praxair Inc. ("Praxair"), an air products
company,  to defer payment of the $2,750,000 balance owed for the air separation
plant until  completion of the bond financing then  contemplated  by the Company
but no later than  September  30, 1996. In  connection  with the agreement  with
Praxair, the Company agreed to pay late charges of .3% per week from the date

                                       12

<PAGE>



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.  These claims were satisfied  using the proceeds from the sale
of the Tennessee Facility (see Note 4).

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

     Pursuant to an agreement for  debtor-in-possession  financing  with certain
lenders (collectively, the "Interim Lenders"), in June 1997, the Interim Lenders
loaned the Company the amount of $50,000,  interest free for one year.  Pursuant
to such  agreement,  the Company issued to the Interim Lenders 150,000 shares of
the  Company's  Common  Stock,  par value $.01 per share (the  "Common  Stock").
Pursuant to an  arrangement  with another group of lenders (the "DIP  Lenders"),
the DIP Lenders loaned  $600,000 to the Company,  and the Company issued 300,000
shares of Common Stock to the DIP  Lenders.  The Company also granted to the DIP
Lenders a first priority lien in certain of the Company's patents and laboratory
equipment.  The loans from the DIP Lenders bore  interest at the rate of 20% per
annum.  Interest for a one-year period  (one-half of which was to be refunded to
the extent not earned ) and a 5% origination fee was paid from proceeds.  All of
the debtor-in-possession financing was repaid during the quarter ended March 31,
1998.  As a result of this  repayment,  a portion of the  prepaid  interest  and
principal (a total of approximately  $43,600) was forgiven and was classified as
gain on early extinguishment of debt.

     In December 1997,  the Company  borrowed an additional  $90,000,  which was
repaid when the Tennessee Facility was sold,  together with interest equal to 1%
of the principal  amount loaned.  The loans were made to the Company as follows:
$32,500  from  Robert M. Long,  a director  of the  Company;  $10,000  from John
Toedtman,  a director of the Company;  $22,500 from Edwin J. Kilpela,  the Chief
Executive  Officer and a director of the  Company;  and $25,000 from a financial
advisor to the Company.  In  connection  with the loans and as authorized by the
Bankruptcy  Court,  the  Company  issued one share of its Common  Stock for each
$3.00 of principal loaned to the Company. Mr. Kilpela waived any right he had to
receive such shares. As a result, the Company issued 22,500 shares of its Common
Stock in connection with the financing.


                                       13

<PAGE>



Note 6 - Contingencies:

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

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

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

     This  litigation,  which had been stayed as a result of the pendency of the
Company's  bankruptcy  proceeding,  has now been  transferred  to the Bankruptcy
Court.

     Additionally,  in October,  1997,  Calabrian  filed a proof of claim in the
Bankruptcy  Court which raises the same claims which are  contained in the Texas
litigation together with additional claims related to the Tennessee Facility.

     In May,  1998,  the  Company  and  Calabrian  filed a motion to resolve all
outstanding  issues between them. This settlement  provides for mutual releases,
the dismissal of the Texas

                                       14

<PAGE>



litigation and withdrawal  with  prejudice of the Calabrian  proof of claim.  No
money  will be paid by  either  party.  A  hearing  on the  motion  has not been
scheduled for June 18, 1998.

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

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

     Upon  closing of the sale of the  Tennessee  Facility  contemplated  by the
Asset Purchase Agreement between the Company and Republic Financial  Corporation
("Republic"),  and pursuant to Stipulation and Order of Court entered  September
12, 1997  ("Stipulation"),  Olin and the Company  resolved their disputes on the
following  basis.  Olin  received  payment  at  closing  in the  amount of $3.22
million.  Additionally,  the Company and Olin executed mutual releases releasing
any and all other claims or causes of action.

Note 7 - Earnings Per Share:

     In the second  quarter of fiscal  1998,  the Company  adopted  SFAS No. 128
"Earnings  Per  Share." As of the nine and three month  periods  ended March 31,
1998  and  1997,  all  outstanding  options  and  warrants  would  have  had  an
antidilutive  impact on the  calculation of earnings per share.  Therefore,  the
basic and diluted weighted average shares outstanding are the same.



                                       15

<PAGE>



Note 8 - Goodwill:

     In the second  quarter of fiscal 1998,  the Company's  subsidiary,  Projex,
Inc.,  purchased all outstanding shares of stock held by minority  shareholders.
As a result,  the Company is now the sole owner of Projex,  Inc. The amount paid
to  the  minority   shareholders   in  excess  of  minority   interest   totaled
approximately  $36,000. In the third quarter of fiscal 1998, Projex, Inc. ceased
operations, and, therefore, the above-mentioned goodwill has been written off.


                                       16

<PAGE>



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

Overview

     The Company is a development  stage company and is  principally  engaged in
developing,  testing and  marketing the NOXSO  Process.  The NOXSO Process is an
advanced flue-gas treatment  technology that  simultaneously  removes pollutants
(sulfur  dioxide  (SO2) and nitrogen  oxides (NOx)) linked to both acid rain and
ground level ozone from flue gas  generated by coal-fired  boilers.  The removed
SO2 is converted into a saleable sulfur by-product; the removed NOx is converted
to nitrogen and oxygen and released to the atmosphere.

     The  Company  is  presently  operating  as  a  debtor-in-possession   in  a
bankruptcy  proceeding  before the United States Bankruptcy Court in the Eastern
District of  Tennessee  (the  "Bankruptcy  Court").  Pursuant to an order of the
Bankruptcy  Court,  the  Company  has  the  exclusive  right  to  file a plan of
reorganization until June 15, 1998.

     The Company has  identified  two  principal  elements in its plan to emerge
from  bankruptcy:  the sale of its liquid  sulfur  dioxide  production  facility
located in  Charleston,  Tennessee (the  "Tennessee  Facility") and organizing a
project for the commercial demonstration of the NOXSO Process.


Liquidity and Capital Resources

Historical Overview

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


                                       17

<PAGE>



     The Company  received  notice from Olin,  by letter dated January 30, 1997,
purporting  to terminate the Olin  Agreement as a result of alleged  defaults by
the Company and claiming  that Olin had the right to take title to the Tennessee
Facility.  Olin's notice also claimed that the Company had defaulted on the Olin
Loan.  The Company  commenced  litigation  against Olin in  connection  with its
purported  termination of the Olin Agreement.  In addition, on February 3, 1997,
Alcoa terminated the Alcoa Project  Agreement  because the Company was unable to
obtain the  financing  required to complete  the project by a  designated  date,
which was extended  several  times until  January 31,  1997.  As a result of the
termination of the Alcoa Project Agreement, the Company became obligated,  under
an amendment to its  Cooperative  Agreement with the U. S. Department of Energy,
to repay DOE for all funds  provided  by DOE for the  Tennessee  Facility,  plus
interest,  calculated  pursuant to a formula  contained in the  agreement,  from
November 1, 1996. DOE has filed a proof of claim as an unsecured creditor in the
amount of approximately $15 million in the Company's bankruptcy proceedings. The
Company is currently engaged in discussions with DOE regarding DOE's approval of
funding for a portion of  construction  costs under the  Company's new Host Site
Agreement,  discussed  below,  as well  as the  nature,  extent  and  method  of
repayment of DOE's claim.

Bankruptcy Proceedings

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

Sale of Tennessee Facility

     On December  31,  1997,  the Company  completed  the sale of the  Tennessee
Facility,  which does not utilize the NOXSO Process, to an affiliate of Republic
Financial Corporation for $11 million.

     Approximately  $9 million of the  proceeds  from the sale of the  Tennessee
Facility  has been used to retire  claims of  creditors  of the Company  holding
liens  on  the  Tennessee  Facility  and  to  pay  administrative  expenses.  In
connection  with the  closing  of the  sale of the  Tennessee  Facility  and the
application of the proceeds thereof,  the claims of Olin and Praxair against the
Company were  extinguished,  and the litigation between Olin and the Company was
terminated. Various claims made against the Company in the bankruptcy proceeding
which were not secured by the Tennessee  Facility remain outstanding and, except
for  post-petition  claims,  it is unlikely that a substantial  portion of these
claims will be paid with the  remaining  proceeds from the sale of the Tennessee
Facility.  Other than the claims of Calabrian  Corporation (see Part II, Item 1)
and the

                                       18

<PAGE>



DOE,  discussed above, the claims of the Company's  creditors that remain unpaid
as of the date  hereof  are  those of the  Company's  priority  and  nonpriority
unsecured  creditors.  Other than the  claims of  Calabrian  and DOE,  unsecured
priority and  nonpriority  claims total  approximately  $6,000,000.  The Company
expects  to file  objections  to  approximately  $3,500,000  of those  unsecured
prepetition  claims.  With respect to the claim of the DOE, as indicated  above,
the  Company  is  currently  engaged in  discussions  with DOE  regarding  DOE's
approval of funding for a portion of construction  costs under the Company's new
Host Site Agreement,  discussed below, as well as the nature,  extent and method
of repayment of DOE's claim.

     The Company will use a portion of the  remaining  proceeds from the sale of
the Tennessee  Facility to pay its operating  expenses while it continues in its
efforts to emerge from  bankruptcy,  including,  in  particular,  obtaining  the
funding and approvals needed to build and operate a commercial  demonstration of
the NOXSO Process pursuant to the Host Site Agreement discussed below.

Execution of Host Site Agreement

     On January 5, 1998,  the Company  signed a Host Site  Agreement  (the "Host
Site  Agreement")  with Richmond Power & Light ("RPL") to demonstrate  the first
commercial-sized  installation of the NOXSO Process.  RPL is a municipally owned
electric generation and transmission organization serving the Richmond,  Indiana
area.  The NOXSO plant will be constructed  at RPL's  Whitewater  Valley Station
located  in  Richmond,  Indiana,  and  will  treat  all of the  flue  gas from a
33-megawatt electric generating unit.

     With  execution  of the Host Site  Agreement,  the  Company  is  requesting
approval by the DOE of the new project site and funding plan. DOE had previously
approved  funding  for the Alcoa  Project.  If DOE  approval is  obtained,  this
project would be part of the DOE's Clean Coal  Technology  Program that provides
up to 50% project funding.

     The  design,   construction  and  two-year  demonstration  is  budgeted  at
approximately  $30 million.  In addition to DOE and RPL, outside funding will be
requested by the Company and RPL from research organizations, state agencies and
other  interested   parties.   The  Company  is  currently   seeking  to  secure
approximately $10 to $12 million to complete the financing  package,  as well as
an  additional  $2 million to $3 million  anticipated  to be needed for  working
capital during the design and construction period,  through a combination of new
equity and/or debt plus the aforementioned  outside funding.  In addition to DOE
approval and a complete financing package, other conditions that must be met for
the  project to proceed  with  detailed  engineering  and  construction  include
obtaining environmental and construction permits.

     Subject  to  satisfying   all   conditions,   construction   of  the  NOXSO
installation  at RPL is scheduled to begin in the summer of 1999 with startup in
the summer of 2000.


                                       19

<PAGE>



     If the project proceeds through the start-up phase, the Host Site Agreement
provides  that,  during a  two-year  demonstration  period  (the  "Demonstration
Period"),  the Company will own all SO2 allowances ("SO2  Allowances"),  and the
Company and RPL will each own one half of the NOx allowances ("NOx Allowances"),
if any,  generated  by the  operation of the plant with the  facilities  for the
operation of the NOXSO Process (the "Project  Facilities")  as compared to those
generated by the  operation of the plant  without such  facilities.  The Company
also has the option to receive from RPL the cash value of such Allowances. Under
the SO2  Allowance  program  established  under the federal  Clean Air Act, each
generator  receives SO2  Allowances at the beginning of each year,  which,  when
used,  allow it to generate one ton of SO2 emissions  during the year of use. To
the extent a generator does not expend such SO2  Allowances in a year,  they can
be banked.  Banked SO2  Allowances  can be applied to future use,  thus enabling
facilities to execute their  compliance  and allowance  strategies  according to
individual  plant  reduction  requirements,  system-wide  planning  cycles,  and
pollutant-reduction  requirements throughout their entire system. SO2 Allowances
can also be sold for use by others to enable  them to emit SO2.  The EPA has not
adopted a national  program  for NOx  Allowances  similar to the SO2  Allowances
program, but has recommended, in proposed regulations under Title I of the Clean
Air Act, that states adopt NOx  Allowance  programs.  While certain  states have
adopted NOx Allowance programs, Indiana has not to date adopted such a program.

     At the end of the Demonstration  Period, or upon the earlier termination of
the Host Site Agreement in accordance  with its terms,  the Company is obligated
to remove the Project  Facilities.  In lieu of requiring  removal of the Project
Facilities  at the  end of the  Demonstration  Period,  RPL has  the  option  to
purchase the Project Facilities at an agreed-upon price.

Debtor-in-Possession Financing

     Pursuant to an agreement for  debtor-in-possession  financing  with certain
lenders (collectively, the "Interim Lenders"), in June 1997, the Interim Lenders
loaned the Company the amount of $50,000,  interest free for one year.  Pursuant
to such  agreement,  the Company issued to the Interim Lenders 150,000 shares of
the Company's Common Stock, par value $.01 per share (the "Common Stock").

     Pursuant  to an  arrangement  with  another  group  of  lenders  (the  "DIP
Lenders"),  the DIP  Lenders  loaned  $600,000 to the  Company,  and the Company
issued  300,000  shares of Common  Stock to the DIP  Lenders.  The Company  also
granted to the DIP  Lenders a first  priority  lien in certain of the  Company's
patents and laboratory  equipment.  The loans from the DIP Lenders bore interest
at the rate of 20% per annum.  Interest for a one-year period (one-half of which
was to be refunded to the extent not earned ) and a 5% origination  fee was paid
from proceeds.

     In  February  and March  1998,  the loans made by the DIP  Lenders  and the
Interim  Lenders  were  repaid  early.  As a result,  a portion  of the  prepaid
interest and principal (a total of  approximately  $43,600) was forgiven and was
classified as gain on early extinguishment of debt.


                                       20

<PAGE>



     In December 1997,  the Company  borrowed an additional  $90,000,  which was
repaid when the Tennessee Facility was sold,  together with interest equal to 1%
of the principal  amount loaned.  The loans were made to the Company as follows:
$32,500  from  Robert M. Long,  a director  of the  Company;  $10,000  from John
Toedtman,  a director of the Company;  $22,500 from Edwin J. Kilpela,  the Chief
Executive  Officer and a director of the  Company;  and $25,000 from a financial
advisor to the Company.  In  connection  with the loans and as authorized by the
Bankruptcy  Court,  the  Company  issued one share of its Common  Stock for each
$3.00 of principal loaned to the Company. Mr. Kilpela waived any right he had to
receive such shares. As a result, the Company issued 22,500 shares of its Common
Stock in connection with the financing.

Project Funding Needs

     The  consummation  of the sale of the Tennessee  Facility  constituted  the
completion  of  one  of the  elements  of the  Company's  plan  to  emerge  from
bankruptcy.  Execution of the Host Site  Agreement is a significant  step toward
the  completion  of the second  element,  that is,  organizing a project for the
commercial  demonstration  of the NOXSO Process.  However,  in order to complete
such a commercial  demonstration,  the Company must, among other things,  obtain
the consent of the DOE to utilize DOE funding at the new project  site,  as well
as raise $10 million to $12 million in additional  equity and/or debt  financing
for  construction  of the  facility,  and an additional $2 million to $3 million
anticipated to be needed for working capital during the design and  construction
period.  No source has been  identified for such  additional  financing.  If the
Company is unable to accomplish  these  objectives,  it may be necessary for the
Company to sell the rights to the NOXSO  Process in the  bankruptcy  proceedings
and to liquidate.  In such event, it is unlikely that  sufficient  funds will be
generated to permit any distribution to be made to the Company's stockholders.

Results of Operations

Inception to March 31, 1998

     Except for $2.68  million of sulfur  dioxide  processing  revenue which the
Company  received from the  operation of the  Tennessee  Facility (of which $1.8
million was received  during the nine months ended March 31, 1998),  the Company
has not derived any significant  revenues from operations.  Substantially all of
the  Company's  other  revenues  to date have  consisted  of  research  funding,
government   grants,   reimbursement  of  project  costs  and  interest  income,
aggregating  $8.46 million  through March 31, 1998. The Company also  recognized
$0.77  million  in gain on the sale of the  Tennessee  Facility  during the nine
months ended March 31, 1998.  Because of the sale of the  Tennessee  Facility on
December 31, 1997,  the Company will not receive  additional  operating  revenue
from the  processing of sulfur  dioxide at the  Tennessee  Facility and does not
presently have any other source of revenue from operations.

     As a result of the  significant  expenses  incurred from inception  through
March 31, 1998 in connection with the  acquisition,  development and testing the
NOXSO Process, as well as general

                                       21

<PAGE>



and  administrative  expenses  that  have  been  incurred,  the  Company  had an
accumulated  deficit of $18.6 million at March 31, 1998. Since inception through
March 31,  1998,  the  Company's  total costs and expenses  were $31.0  million,
including  $9.0 million  relating to salaries and benefits.  For the nine months
ended March 31, 1998,  the  Company's  costs and expenses  also  included  $0.46
million  in  sulfur  dioxide  processing  costs.  As a result of the sale of the
Tennessee  Facility,  the Company  will not incur such costs after  December 31,
1997.

Three and Nine Months  Ended  March 31,  1998  Compared to Three and Nine Months
Ended March 31, 1997

     Total  funding and other  revenue for the three and nine months ended March
31, 1998,  were zero and $2.63 million,  respectively,  compared to $.06 million
and $.47  million,  respectively,  for the three and nine months ended March 31,
1997. As to the nine-month  periods,  these differences  resulted primarily from
(i) the fact that the Tennessee  Facility was  operational  during the first six
months of the 1998 fiscal year,  so that the Company  received  $1.82 million in
sulfur  dioxide  processing  revenue during nine months ended March 31, 1998 and
(ii) the  recognition  of  $0.77  million  in gain on the sale of the  Tennessee
Facility  during the nine  months  ended March 31,  1998.  As  indicated  above,
because of the sale of the  Tennessee  Facility,  the  Company  will not receive
sulfur dioxide processing revenue after December 31, 1997.

     Total costs and expenses for the three and nine months ended March 31, 1998
were $.75 million and $3.41 million,  respectively,  compared with $1.73 million
and $4.78  million,  respectively,  for the same  periods  in 1997.  A number of
elements of costs and expenses  increased during the three and nine months ended
March  31,  1998 as  compared  to the same  periods  in 1997.  Depreciation  and
amortization  increased by $.04 million and $.71 million,  respectively,  during
the three and nine month  periods  ended  March 31, 1998 as compared to the same
periods in 1997 because the Tennessee  Facility was completed and was classified
as plant and was accordingly being depreciated.  The Company also incurred $0.46
million in sulfur  dioxide  processing  costs during the nine months ended March
31, 1998. The Company will no longer incur  depreciation and amortization  costs
or sulfur dioxide processing costs relating to the Tennessee Facility because of
the sale of the Tennessee  Facility in December  1997.  In addition,  during the
nine months ended March 31, 1998, the Company recognized a $0.48 million loss on
impairment of asset related to the Tennessee Facility. The Company also incurred
$.18 million and $.69 million,  respectively,  in  professional  fees during the
three and nine months ended March 31, 1998 as compared to zero and $.11 million,
respectively  during the three and nine months ended March 31, 1997.  Because of
the  termination  of the Alcoa Project  Agreement,  costs  relating to the Alcoa
Project can no longer be  capitalized,  and the  write-off  of $.12  million and
$2.05 million of such costs was reflected during the three and nine months ended
March 31,  1998,  and as a result the  Company's  costs and  expenses  decreased
during the three and nine months ended March 31,  1998,  as compared to the same
periods during 1997.


                                       22

<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.

     This  litigation,  which had been stayed as a result of the pendency of the
Company's  bankruptcy  proceeding,  has now been  transferred  to the Bankruptcy
Court.


                                       23

<PAGE>



     Additionally,  in October,  1997,  Calabrian  filed a proof of claim in the
Bankruptcy  Court which raises the same claims which are  contained in the Texas
litigation together with additional claims related to the Tennessee Facility.

     In May,  1998,  the  Company  and  Calabrian  filed a motion to resolve all
outstanding  issues between them. This settlement  provides for mutual releases,
the  dismissal of the Texas  litigation  and  withdrawal  with  prejudice of the
Calabrian  proof of claim.  No money will be paid by either party.  A hearing on
the motion has not been scheduled for June 18, 1998.

Olin Litigation

     See Part II, Item 1 of the Company's Quarterly Reports on Form 10-Q for the
periods ended  September 30, 1997 and December 31, 1997 for a description of the
litigation between the Company and Olin Corporation ("Olin").

Bankruptcy Proceedings

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

     All of the Company's  secured claims were paid from the closing on the sale
of the Tennessee  Facility.  The claims of the Company's  creditors which remain
unpaid as of the date hereof are those of the Company's prepetition priority and
nonpriority  unsecured  creditors.  Other  than the  claims  of  Calabrian  (see
"Calabrian  Litigation"  above) and the DOE (see  "Management's  Discussion  and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources - Historical  Overview"),  unsecured  priority and nonpriority
claims total approximately $6,000,000. The Company expects to file objections to
approximately $3,500,000 of those unsecured prepetition claims.

Item 2. Changes in Securities

     During the three months ended March 31, 1998,  the Company  issued  400,000
shares of Common Stock on exercise of  outstanding  warrants.  These shares were
issued in reliance on Section 4(2) of the Securities Act of 1933, as amended.



                                       24

<PAGE>



Item 6. Exhibits and Reports on Form 8-K

     (a)  Exhibits - None

     (b) Reports - On January 15, 1998,  the Company  filed a Current  Report on
Form 8-K reporting the sale of the Tennessee Facility, the execution of the Host
Site Agreement,  the securing of additional  debtor-in-possession  financing and
the extension of the Company's exclusive time to file a plan of reorganization.


                                       25

<PAGE>


                                   SIGNATURES


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


                                                 NOXSO Corporation
                                        ---------------------------------------
                                                    Registrant
                               

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


                                        By:  /s/ John L. Haslbeck
                                             ----------------------------------
                                             John L. Haslbeck, Treasurer


Dated: May 14, 1998



                                       26


<TABLE> <S> <C>

<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   MAR-31-1998
<CASH>                                         768,895
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1,006,631
<PP&E>                                         494,672
<DEPRECIATION>                                 441,289
<TOTAL-ASSETS>                                 1,064,322
<CURRENT-LIABILITIES>                          2,757,805
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       151,836
<OTHER-SE>                                     0
<TOTAL-LIABILITY-AND-EQUITY>                   1,064,322
<SALES>                                        0
<TOTAL-REVENUES>                               2,626,970
<CGS>                                          0
<TOTAL-COSTS>                                  3,413,123
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (742,514)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (742,514)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                43,634
<CHANGES>                                      0
<NET-INCOME>                                   (742,514)
<EPS-PRIMARY>                                  (.05)
<EPS-DILUTED>                                  14,595,594
        


</TABLE>


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