NOXSO CORP
10-Q, 1998-02-17
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: TRANSOCEAN OFFSHORE INC, 5, 1998-02-17
Next: HOST MARRIOTT CORP/MD, SC 13G/A, 1998-02-17





                       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 December 31, 1997

                                       OR

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

           For the transition period from ____________ to ____________

                           Commission file 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 January 31, 1998
Common stock, $.01 par value                              15,022,051           


                                        1

<PAGE>



                                NOXSO CORPORATION

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------


PART I    FINANCIAL INFORMATION                                               3

  Item 1. Financial Statements

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

          Consolidated Statements of Operations for the Cumulative
                Period  from   Inception   to  December  31,  1997
                (Unaudited) and for the three and six months ended
                December 31, 1997 and 1996 (Unaudited)                        4

          Consolidated Statements of Changes in Stockholders'
                Equity for the Cumulative Period from Inception to
                December 31, 1997 (Unaudited)                                 5

          Consolidated Statements of Cash Flows for the Cumulative
                Period from Inception to December 31, 1997 and for
                the six months ended December 31, 1997
                and 1996 (Unaudited)                                          8

          Notes to Consolidated Financial Statements                          9

  Item 2. Management's Discussion and Analysis of
                Financial Condition and Results of Operations                 16

PART II.  OTHER INFORMATION                                                   22

  Item 1. Legal Proceedings                                                   22

  Item 2. Changes in Securities                                               23

  Item 6. Exhibits and Reports on Form 8-K                                    24

SIGNATURES                                                                    25



                                        2

<PAGE>



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


                                NOXSO CORPORATION
                        (A Development Stage Enterprise)
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                  December 31,       June 30,
ASSETS                                                                1997            1997
                                                                  ------------    ------------
CURRENT ASSETS:                                                    (Unaudited)      (Audited)
<S>                                                               <C>             <C>         
  Cash and equivalents                                            $    708,455    $     47,470
  Restricted cash                                                    1,275,881            --
  Bank certificate of deposit                                             --         1,000,000
  Accounts receivable                                                   14,146          65,760
  Prepaid expenses and other current assets                            350,129          99,778
                                                                  ------------    ------------
       Total Current Assets                                          2,348,611       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                                     (433,282)     (1,083,038)
                                                                  ------------    ------------
                                                                        61,390      10,959,470
                                                                  ------------    ------------
Goodwill                                                                35,783            --
Deposits                                                                 4,308           4,308
                                                                  ------------    ------------
       Total Assets                                               $  2,450,092    $ 12,176,786
                                                                  ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES NOT SUBJECT TO COMPROMISE
  Notes payable                                                   $       --      $  2,922,500
  Long-term debt                                                       645,276            --
  Accounts payable                                                     132,330       5,475,428
  Accrued compensation                                                  11,342          26,021
  Deferred income taxes                                                141,240         120,294
  Other current liabilities                                            102,886         578,055
  Minority interest in consolidated subsidiary                            --            24,300
                                                                  ------------    ------------
       Total Liabilities Not Subject to Compromise                   1,033,074       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 and outstanding 14,983,468 shares
   and 11,264,740 shares, respectively                                 147,836         110,649
  Paid-in capital                                                   16,815,569      16,349,532
  Deficit accumulated during the development stage                 (17,922,925)    (17,893,374)
                                                                  ------------    ------------
                                                                      (959,520)     (1,433,193)
  Less:  Cost of 2,985 shares of common stock held in treasury         (25,000)        (25,000)
                                                                  ------------    ------------
       Total Stockholders' Equity (Deficit)                           (984,520)     (1,458,193)
                                                                  ------------    ------------
       Total Liabilities and Stockholders' Equity                 $  2,450,092    $ 12,176,786
                                                                  ============    ============
</TABLE>

See accompanying notes to consolidated financial statements.



                                        3

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                        Six Months Ended                          
                                                                    Date of                December 31,                           
                                                                  Inception,      -----------------------------
                                                               August 28, 1979,                                                   
                                                               to Dec. 31, 1997       1997             1996                       
                                                               ----------------   ------------     ------------
<S>                                                            <C>                <C>             <C>          
COSTS AND EXPENSES:
  Purchase of NOXSO Process                                    $    260,625       $       --      $       --   
  Contract development-concept testing                            1,169,759               --              --   
  Contract development-demonstration plant                        1,727,715               --              --   
  Designing, drafting and consulting                              1,122,653               --             7,490
  Supplies, instruments and equipment                             2,002,894             10,607          18,255
  Depreciation and amortization                                   1,892,207            669,997          21,476
  Other research and development                                    386,309               --              --   
  Salaries and benefits                                           8,759,574            299,048         194,540
  Professional fees                                               2,357,052            511,932         105,281
  Rent                                                              701,500             76,839          49,009
  Income tax expense                                                139,940             23,207          82,087
  Other general administrative                                    3,922,601            128,029         631,282
  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               --         1,932,482
                                                               ------------       ------------    ------------
TOTAL COSTS AND EXPENSES                                         30,252,280          2,656,521       3,041,902
                                                               ------------       ------------    ------------
                                                                                 
LESS FUNDING AND OTHER:                                                          
  Funding of research agreement                                   1,200,000               --              --   
  Reimbursement of project costs                                  5,022,007             29,976          89,552
  Government grant                                                1,128,020               --              --   
  Sulfur dioxide processing revenue                               2,680,810          1,816,870            --   
  Interest income                                                 1,104,896              8,590          30,815
  Gain on sale of assets                                            771,534            771,534            --   
  Other                                                             470,345               --           285,708
                                                               ------------       ------------    ------------
TOTAL FUNDING AND OTHER                                          12,354,222          2,626,970         406,075
                                                               ------------       ------------    ------------
  Minority interest in net income of consolidated subsidiary         23,700               --            25,895
NET (LOSS) INCOME                                              $(17,921,758)      $    (29,551)   $ (2,661,722)
                                                               ============       ============    ============
(LOSS) INCOME PER COMMON SHARE:                                                  
  Basic                                                                           $       --      $       (.27)
                                                                                  ============    ============
  Average number of shares outstanding - basic                                      13,136,726       9,868,310      
                                                                                  ============    ============
  Diluted                                                                          $       --     $       (.27)
                                                                                  ============    ============
  Average number of shares outstanding - diluted                                    13,136,726       9,868,310      
                                                                                  ============    ============

<CAPTION>
                                                                     Three Months Ended
                                                                         December 31,        
                                                               -------------------------------
                                                                   1997               1996
                                                               ------------       ------------
<S>                                                            <C>                <C>       
COSTS AND EXPENSES:                                                              
  Purchase of NOXSO Process                                    $       --         $       --
  Contract development-concept testing                                 --                 --
  Contract development-demonstration plant                             --                 --
  Designing, drafting and consulting                                   --                5,375
  Supplies, instruments and equipment                                 4,563             10,499
  Depreciation and amortization                                     335,201              8,518
  Other research and development                                       --                 --
  Salaries and benefits                                             159,719            101,891
  Professional fees                                                 511,932             90,459
  Rent                                                               38,434             24,872
  Income tax expense                                                 23,207             35,222
  Other general administrative                                       62,908            486,160
  Sulfur dioxide processing costs                                      --                 --
  Loss on impairment of asset                                          --                 --
  ALCOA Project Expense                                                --            1,932,482
                                                               ------------       ------------
TOTAL COSTS AND EXPENSES                                          1,135,964          2,695,478
                                                               ------------       ------------
                                                                                 
LESS FUNDING AND OTHER:                                                          
  Funding of research agreement                                        --                 --
  Reimbursement of project costs                                     12,773             18,437
  Government grant                                                     --                 --
  Sulfur dioxide processing revenue                                 868,560               --
  Interest income                                                      --               11,922
  Gain on sale of assets                                            771,534               --
  Other                                                                --              169,192
                                                               ------------       ------------
TOTAL FUNDING AND OTHER                                           1,652,867            199,551
                                                               ------------       ------------
  Minority interest in net income of consolidated subsidiary           --               23,132
NET (LOSS) INCOME                                              $    516,903       $ (2,519,059)
                                                               ============       ============
(LOSS) INCOME PER COMMON SHARE:                                                  
  Basic                                                        $        .04       $       (.26)
                                                               ============       ============
  Average number of shares outstanding - basic                   12,640,155          9,722,019
                                                               ============       ============
  Diluted                                                      $        .04       $       (.26)
                                                               ============       ============
  Average number of shares outstanding - diluted                 12,640,155          9,722,019
                                                               ============       ============
</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 DECEMBER 31, 1997

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

<CAPTION>
                                                                      Stockholders' Equity
                                                  ------------------------------------------------------- 
                                                   Deficit
                                                 Accumulated                         Notes
                                                    During                      Receivable for                      
                                                  Development       Treasury      Purchase of                   
                                                     Stage           Stock       Common Stock       Total 
                                                  -----------      ----------    -------------  ---------- 
<S>                                               <C>              <C>           <C>            <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:
1979 - Issuance of Common Stock                   $      --        $     --      $      --      $      600 
1980 - Issuance of Common Stock                          --              --             --         808,382
1980 - Issuance of Warrants                              --              --             --             850
1983 - Issuance of Common Stock                          --              --             --          28,125
1986 - Issuance of Common Stock                          --              --             --         155,000
1986 - Issuance of Common Stock                          --              --             --          32,500
1987 - Issuance of Common Stock                          --              --             --         134,000
1987 - Issuance of Common Stock                          --              --             --          42,900
1988 - Issuance of Stock Option                          --              --             --         250,000
1989 - Issuance of Common Stock                          --              --          (27,000)         --
1989 - Issuance of Common Stock                          --              --          (30,000)      117,500
1989 - Issuance of Common Stock                          --              --             --       3,190,721
1989 - Issuance of Warrants                              --              --             --              80
1991 - Issuance of Common Stock                          --              --             --         569,464
1991 - Issuance of Common Stock                          --              --          (27,000)         --
1991 - Issuance of Common Stock                          --              --             --          27,000
1992 - Issuance of Common Stock                          --              --             --         683,356
1992 - Issuance of Common Stock                          --              --             --       2,000,000
1992 - Issuance of Common Stock                          --              --             --           5,500
</TABLE>


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

See accompanying notes to consolidated financial statements.



                                        5

<PAGE>




               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
     FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO DECEMBER 31, 1997
<TABLE>
<CAPTION>
                                                                                Stockholders' Equity
                                                    ---------------------------------------------------------------------- 
                                                         Consideration                       Common Stock                       
                                                    ----------------------     -------------------------------------------
                                                       Per                        Shares          Par            Paid-in            
                                                      Share       Total           Issued         Value           Capital            
                                                    ---------  ----------      ------------   ------------    ------------
<S>                                                 <C>         <C>             <C>            <C>             <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994: (CONTINUED)
  1992 - Issuance of Common Stock                   $ 2.00     $   69,124(10)         34,562   $        346    $     68,778    
  1992 - Issuance of Common Stock                                        (11)        116,500          1,165            --      
  1992 - Satisfaction of notes receivable                                               --             --              --      
  1993 - Issuance of Common Stock                    1.129        683,356(9)         605,544          6,056         677,300    
  1993 - Issuance of Common Stock                     2.04         26,260(9)          12,866            129          26,131    
  1993 - Issuance of Common Stock                      .50                            50,000            500          24,500    
  1993 - Acquisition of Common Stock for treasury                                       --             --              --      
  1993 - Satisfaction of notes receivable                                               --             --              --      
  1993 - Issuance of Common Stock                     5.00      2,594,115(16)        571,250          5,712       2,588,403    
  1994 - Issuance of Common Stock                    1.129        113,888(9)         100,920          1,009         112,879    
  1994 - Issuance of Common Stock                     2.00         23,624(13)         11,812            118          23,506    
  Net loss                                                                              --             --              --      
                                                                                ------------   ------------    ------------    
BALANCE, JUNE 30, 1994                                                             8,671,084   $     86,711    $ 11,579,799    
                                                                                ============   ============    ============    
                                                               
YEAR ENDED JUNE 30, 1995:                                      
  Issuance of Common Stock                          $ 2.00     $   47,252(10)         23,626   $        236    $     47,016    
  Issuance of Common Stock                            2.75         11,000(9)           4,000             40          10,960    
  Issuance of Common Stock                            3.85        497,500(16)        150,000          1,500         496,000    
  Issuance of Common Stock                            3.56        800,795(16)        250,000          2,500         798,295    
  Issuance of Common Stock                            3.25            325(17)            100              1             324    
  Net loss                                                                              --             --              --      
                                                                                ------------   ------------    ------------    
BALANCE, JUNE 30, 1995                                                             9,098,810   $     90,988    $ 12,932,394    
                                                                                ============   ============    ============    
                                                               
YEAR ENDED JUNE 30, 1996:                                      
  Issuance of Common Stock                            3.25         81,250(9)          25,000            250          81,000    
  Issuance of Common Stock                            1.91         19,063(9)          10,000            100          18,963    
  Issuance of Common Stock                           3.625         20,845(9)           5,750             58          20,787    
  Issuance of Common Stock                            4.55        409,725(16)        100,000          1,000         408,725    
  Issuance of Common Stock                            4.54        408,375(16)        100,000          1,000         407,375    
  Issuance of Common Stock                            4.56         45,626(9)          10,000            100          45,526    
  Issuance of Common Stock                            3.21        503,209(16)        156,763          1,569         501,640    
  Issuance of Common Stock                           3.425        500,003(16)        145,773          1,458         498,543    
  Net loss                                                                              --             --              --      
                                                                                ------------   ------------    ------------    
BALANCE, JUNE 30, 1996                                                             9,652,096   $     96,523    $  5,378,188    
                                                                                  ============   ============    ============  

<CAPTION>
                                                                      Stockholders' Equity
                                                  ------------------------------------------------------- 
                                                     Deficit    
                                                   Accumulated                        Notes
                                                     During                        Receivable for                   
                                                    Development       Treasury      Purchase of                   
                                                       Stage           Stock        Common Stock       Total 
                                                   ------------     ------------    ------------    ------------   
<S>                                                <C>             <C>              <C>             <C>        
AUGUST 28, 1979 (INCEPTION) TO JUNE 30, 1994:
  1992 - Issuance of Common Stock                  $       --       $       --      $       --      $     69,124   
  1992 - Issuance of Common Stock                       (1,165)             --              --              --     
  1992 - Satisfaction of notes receivable                  --               --            57,000(12)      57,000   
  1993 - Issuance of Common Stock                          --               --              --           683,356   
  1993 - Issuance of Common Stock                          --               --              --            26,260   
  1993 - Issuance of Common Stock                          --               --           (25,000)              0   
  1993 - Acquisition of Common Stock for treasury          --            (25,000)         25,000(15)           0   
  1993 - Satisfaction of notes receivable                  --               --            27,000(14)      27,000   
  1993 - Issuance of Common Stock                          --               --              --         2,594,115   
  1994 - Issuance of Common Stock                          --               --              --           113,888   
  1994 - Issuance of Common Stock                          --               --              --            23,624   
  Net loss                                          (9,727,095)             --              --        (9,727,095)  
                                                   ------------     ------------    ------------    ------------   
BALANCE, JUNE 30, 1994                             $ (9,727,095)    $    (25,000)   $       --      $  1,914,415   
                                                   ============     ============    ============    ============   
                                                                                                                   
YEAR ENDED JUNE 30, 1995:                                                                                          
  Issuance of Common Stock                         $       --       $       --      $       --      $     47,252   
  Issuance of Common Stock                                 --               --              --            11,000   
  Issuance of Common Stock                                 --               --              --           497,500   
  Issuance of Common Stock                                 --               --              --           800,795   
  Issuance of Common Stock                                 --               --              --               325   
  Net loss                                           (1,931,657)            --              --        (1,760,658)  
                                                   ------------     ------------    ------------    ------------   
BALANCE, JUNE 30, 1995                             $(11,487,753)    $    (25,000)   $       --      $  1,510,629   
                                                   ============     ============    ============    ============   
                                                                                                                   
YEAR ENDED JUNE 30, 1996:                                                                                          
  Issuance of Common Stock                                 --               --              --            81,250   
  Issuance of Common Stock                                 --               --              --            19,063   
  Issuance of Common Stock                                 --               --              --            20,845   
  Issuance of Common Stock                                 --               --              --           409,725   
  Issuance of Common Stock                                 --               --              --           408,375   
  Issuance of Common Stock                                 --               --              --            45,626   
  Issuance of Common Stock                                 --               --              --           503,209   
  Issuance of Common Stock                                 --               --              --           500,001   
  Net loss                                             (394,269)            --              --          (394,269)  
                                                   ------------     ------------    ------------    ------------   
BALANCE, JUNE 30, 1996                             $ (3,278,694)    $    (25,000)   $       --      $  3,104,454   
                                                   ============     ============    ============    ============ 
</TABLE>

                                                                           
                                                   

See accompanying notes to consolidated financial statements.

                                        6

<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
     FOR THE PERIOD AUGUST 28, 1979, DATE OF INCEPTION, TO DECEMBER 31, 1997
                                   (continued)


<TABLE>
<CAPTION>
                                                                                     Stockholders' Equity
                                                  ----------------------------------------------------------------------------------
                                                        Consideration                        Common Stock                       
                                                  -------------------------         ------------------------------      ------------
                                                     Per                               Shares             Par             Paid-in   
                                                    Share          Total               Issued            Value            Capital   
                                                  --------     ------------         ------------      ------------      ------------
<S>                                               <C>          <C>                    <C>             <C>               <C>       
YEAR ENDED JUNE 30, 1997:
  Issuance of Common Stock                        $   3.63     $     27,186(9)             7,500      $       75        $     27,111
  Issuance of Common Stock                            1.50          945,500(16)          630,333           6,303             939,197
  Issuance of Common Stock                            0.00             --  (16)          200,000            --                  --  
  Issuance of Common Stock                            0.26           40,000(17)          154,811           1,548              38,452
  Issuance of Common Stock                            0.25          100,000(16)          400,000           4,000              96,000
  Issuance of Common Stock                            0.63           43,750(18)           70,000             700              43,050
  Issuance of Common Stock                            0.00            1,500(19)          150,000           1,500                --  
  Deferred Debt Discount                                                                    --              --               290,769
Net loss                                                                                    --              --                  --  
                                                                                      ----------      ----------        ------------
BALANCE, JUNE 30, 1997                                                                11,264,740      $  110,649        $ 16,349,532
                                                                                      ==========      ==========        ============
                                                                                                                                    
SIX MONTHS ENDED DECEMBER 31, 1997 (UNAUDITED):                                                                                     
  Issuance of Common Stock                            0.15          150,000(17)          973,203           9,732             140,268
  Issuance of Common Stock                            0.13          150,000(17)        1,142,857          11,429             138,571
  Issuance of Common Stock                            0.16          200,000(17)        1,280,171          12,802             187,198
  Issuance of Common Stock                            0.00            1,000(19)          100,000           1,000                --  
  Issuance of Common Stock                            0.00            1,000(19)          100,000           1,000                --  
  Issuance of Common Stock                            0.00              167(19)           16,666             167                --  
  Issuance of Common Stock                            0.00              417(19)           41,666             417                --  
  Issuance of Common Stock                            0.00              333(19)           33,333             333                --  
  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                --  
Net loss                                                                                    --              --                  --
                                                                                      ----------      ----------        ------------
BALANCE, DECEMBER 31, 1997 (UNAUDITED)                                                14,983,468      $  147,836        $ 16,815,569
                                                                                      ==========      ==========        ============


<CAPTION>
                                                                             Stockholders' Equity
                                                    -------------------------------------------------------------------- 
                                                      Deficit                                 
                                                    Accumulated                            Notes
                                                       During                           Receivable for                   
                                                    Development          Treasury        Purchase of                   
                                                       Stage               Stock        Common Stock            Total 
                                                    ------------        ----------      -------------       ------------ 
<S>                                                 <C>                 <C>             <C>                 <C>
YEAR ENDED JUNE 30, 1997:                                                             
  Issuance of Common Stock                          $       --          $     --        $       --          $     27,186  
  Issuance of Common Stock                                  --                --                --               945,500  
  Issuance of Common Stock                                  --                --                --                     0  
  Issuance of Common Stock                                  --                --                --                40,000  
  Issuance of Common Stock                                  --                --                --               100,000  
  Issuance of Common Stock                                  --                --                --                43,750  
  Issuance of Common Stock                                  --                --                --                 1,500  
  Deferred Debt Discount                                    --                --                --               290,769 
Net loss                                              (6,011,352)             --                --            (6,011,352)  
                                                    ------------         ---------       ------------       ------------ 
BALANCE, JUNE 30, 1997                              $(17,893,374)        $ (25,000)      $      --          $ (1,458,193)  
                                                    ============         =========       ============       ============ 
                                                                                                                          
SIX MONTHS ENDED DECEMBER 31, 1997 (UNAUDITED):                                                                           
  Issuance of Common Stock                                  --                --                --               150,000  
  Issuance of Common Stock                                  --                --                --               150,000  
  Issuance of Common Stock                                  --                --                --               200,000  
  Issuance of Common Stock                                  --                --                --                 1,000  
  Issuance of Common Stock                                  --                --                --                 1,000  
  Issuance of Common Stock                                  --                --                --                   167  
  Issuance of Common Stock                                  --                --                --                   417  
  Issuance of Common Stock                                  --                --                --                   333  
  Issuance of Common Stock                                  --                --                --                    83  
  Issuance of Common Stock                                  --                --                --                   108  
  Issuance of Common Stock                                  --                --                --                    83  
  Issuance of Common Stock                                  --                --                --                    33  
Net loss                                                (29,551)              --                --               (29,551)         
                                                    ------------         ---------       ------------       ------------ 
BALANCE, DECEMBER 31, 1997 (UNAUDITED)              $(17,922,925)       $ (25,000)       $      --           $  (984,520)   
                                                    ============         =========       ============       ============ 
</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
                                                                                 August 28, 1979, 
                                                                                       to              Six Months Ended December 31,
                                                                                    December           -----------------------------
                                                                                    31, 1997               1997            1996
                                                                                ------------------     ------------    ------------
<S>                                                                               <C>                  <C>             <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                
  Net loss                                                                        $(17,921,758)        $    (29,551)   $ (2,661,722)
  Adjustments to reconcile net loss to net cash flows from operating activities:                     
      Depreciation and amortization                                                  1,844,492              669,997          21,609
      Amortization of deferred debt discount                                           290,769                 --              --
      Minority interest                                                                   --                 24,300          26,195
      Gain on sale of assets                                                          (765,782)            (771,534)           --
      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                                                              (14,146)              51,614       1,820,026
      Prepaid expenses and other current assets                                       (345,354)            (250,351)          2,978
      Deposits                                                                          (4,308)                --              --
      Liabilities not subject to compromise:                                                         
           Accounts payable                                                            132,330           (5,343,098)      3,997,639
           Accrued compensation                                                         11,342              (14,679)        (51,690)
           Advanced billings                                                              --                   --        (1,379,549)
           Other current liabilities                                                   495,626             (202,723)        254,274
      Liabilities subject to compromise                                              2,151,537           (2,336,843)        250,000
                                                                                  ------------         ------------    ------------
            Net cash flows from operating activities                              $(11,866,468)        $ (7,695,717)   $  2,279,760
                                                                                  ------------         ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:                                                                
  Acquisition of and deposits for property and equipment                           (13,641,045)                --        (3,093,458)
  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    $ (3,093,458)
                                                                                  ------------         ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:                                                                
  Net proceeds from private placement offering                                       6,826,408                 --           600,000
  Proceeds from line of credit                                                       3,025,000                 --              --
  Payment of line of credit                                                         (3,025,000)          (1,000,000)           --
  Proceeds from commercial loan                                                           --                   --           250,000
  Proceeds from issuance of common stock                                             7,760,647                 --              --
  Proceeds from sales of common stock options and warrants                           1,323,095                 --            27,188
  Proceeds from satisfaction of notes receivable                                        27,000                 --              --
  Proceeds from ALCOA and Olin loans                                                 2,874,000                 --              --
  Payment of ALCOA loan 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                                            (90,000)             (90,000)           --
  Net loans to stockholders and officers                                                (4,930)                --              --
                                                                                  ------------         ------------    ------------
          Net cash flows from financing activities                                $ 16,547,386         $ (2,307,334)   $    877,188
                                                                                  ------------         ------------    ------------
                                                                                                     
NET INCREASE (DECREASE), CASH AND EQUIVALENTS                                                        
  AND RESTRICTED CASH                                                                1,984,336            1,936,866          63,490
CASH AND EQUIVALENTS, BEGINNING OF PERIOD                                                 --                 47,470         464,723
                                                                                  ------------         ------------    ------------
CASH AND EQUIVALENTS, END OF PERIOD                                               $  1,984,336         $  1,984,336    $    528,213
                                                                                  ============         ============    ============
SUPPLEMENTAL CASH FLOW INFORMATION:                                                                  
  Interest paid                                                                   $    342,369         $        900    $    150,803
                                                                                  ============         ============    ============
NONCASH FINANCING ACTIVITIES:                                                                        
  Issuance of common stock for notes receivable                                   $     84,000         $       --      $       --
                                                                                  ============         ============    ============
  Acquisition of common stock into treasury to satisfy notes receivable           $    (25,000)        $       --      $       --
                                                                                  ============         ============    ============
  Issuance of common stock in exchange for warrants                               $      1,165         $       --      $       --
                                                                                  ============         ============    ============
  Compensation in satisfaction of notes receivable                                $     57,000         $       --      $       --
                                                                                  ============         ============    ============
</TABLE>
                                                                            
    See accompanying notes to consolidated financial statements. 


                                    
                                                                       
                                        8

<PAGE>



               NOXSO CORPORATION (A Development Stage Enterprise)

             NOTES TO 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.

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 - On February 11, 1998, the Bankruptcy Court granted
the Motion filed by the Company,  with the consent of its  unsecured  creditors,
extending  the time during which the Company has the  exclusive  right to file a
plan of reorganization until April 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 will seek 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

                                       10

<PAGE>



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 spring of 1999 with startup in
the spring 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  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  Company  to sell the  rights  to the  NOXSO  Process  in the
bankruptcy proceedings and to liquidate.

                                       11

<PAGE>



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 approximately  $645,000 as of December 31, 1997
owed to certain lenders of  debtor-in-possession  financing (See Note 5) and the
claims  of  the  Company's  prepetition  priority  and  non-priority   unsecured
creditors.  Approximately  $595,000 of the  debtor-in-possession  financing  was
repaid subsequent to December 31, 1997. As a result of this repayment, a portion
of the prepaid interest (a total of approximately $40,000) was refunded.

     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 has been recorded as restricted cash on the balance sheet.

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 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).

                                       12

<PAGE>



     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.

     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.

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

                                       13

<PAGE>



the Tennessee  Facility to be constructed  by the Company for Olin  Corporation.
The Tennessee  Facility will convert elemental sulfur into liquid sulfur dioxide
for use by Olin under the Olin Agreement. The complaint alleges that the Company
took over direction and supervision of Calabrian's  subcontract  relating to the
construction  of components of the Tennessee  Facility,  disrupting  Calabrian's
plans with  respect to the facility and  constituting  an unlawful  interference
with Calabrian's contractual relationships with its subcontractors, and that the
Company defaulted in certain payment obligations to Calabrian under the Purchase
Agreement.   The  complaint   requests   damages  in  the  amount  of  $665,000,
representing  the  balance  of the fee  allegedly  owed to  Calabrian  under the
Purchase  Agreement,  unspecified  damages  caused  Calabrian as a result of the
alleged  interference with contract,  any additional damages caused Calabrian by
the Company's  conduct and an order  prohibiting  the Company from disclosing to
any third party,  other than Olin, any confidential and proprietary  information
of Calabrian.  The Company has removed the action to the United States  District
Court for the Eastern District of Texas, Beaumont Division.

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

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

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

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

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

                                       14

<PAGE>



Company's  title to the Tennessee  Facility,  (iii)  performing  any work on the
Tennessee  Facility,  (iv)  interfering  with the  Company's  completion  of the
Tennessee  Facility or (v) taking any action to foreclose  against the Tennessee
Facility.  In its complaint,  the Company also requested a declaratory  judgment
requiring Olin,  among other things,  to perform its obligations  under the Olin
Agreement and a permanent  injunction having substantially the same terms as the
preliminary injunction. In the alternative, the Company 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 six and three month  periods ended  December 31,
1997  and  1996,  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.

Note 6 - 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,   totaling
approximately  $36,000, has been recorded as goodwill and will be amortized over
a period of ten years.


                                       15

<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").  On February  11,  1998,  the
Bankruptcy  Court  granted the motion filed by the Company,  with the consent of
its  unsecured  creditors,  extending  the time during which the Company has the
exclusive right to file a plan of reorganization until April 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.


                                       16

<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

                                       17

<PAGE>



DOE,  discussed above, the claims of the Company's  creditors that remain unpaid
as  of  the   date   hereof   are   $50,000   owed   to   certain   lenders   of
debtor-in-possession  financing (see  "Debtor-in-Possession  Financing") and the
claims 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 will seek 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 spring of 1999 with startup in
the spring of 2000.

                                       18

<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 1998, the loans made by the DIP Lenders were repaid early. As a
result, a portion of the prepaid interest (a total of approximately $40,000) was
refunded.


                                       19

<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 December 31, 1997

     Except for $2.7  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 six months ended December 31, 1997), 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  $9.7 million through December 31, 1997. The Company also recognized
$0.77  million in gain on the sale of the  Tennessee  Facility  during the three
months ended December 31, 1997. 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
September 30, 1997 in connection with the  acquisition,  development and testing
the NOXSO Process, as well as

                                       20

<PAGE>



general and administrative  expenses that have been incurred, the Company had an
accumulated  deficit of $17.9  million at December  31,  1997.  Since  inception
through  December 31, 1997,  the  Company's  total costs and expenses were $30.3
million,  including $8.8 million relating to salaries and benefits.  For the six
months ended December 31, 1997,  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 Six Months Ended December 31, 1997 Compared
to Three and Six Months Ended December 31, 1996

     Total funding and other revenue for the three and six months ended December
31, 1997, were $1.65 million and $2.63 million, respectively,  compared to $0.20
and $0.41 million, respectively, for the three and six months ended December 31,
1996. 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  $0.87 million and $1.82  million,  respectively,  in
sulfur dioxide processing revenue during the three and six months ended December
31, 1997 and (ii) the  recognition  of $0.77  million in gain on the sale of the
Tennessee Facility during the three months ended December 31, 1997. 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 six months  ended  December 31,
1997 were $1.14  million and $2.66  million,  respectively,  compared with $2.70
million and $3.04 million,  respectively, for the same periods in 1996. A number
of  elements  of costs and  expenses  increased  during the three and six months
ended  December 31, 1997 as compared to the same  periods in 1996.  Depreciation
and  amortization  increased by $0.65 million and $0.33  million,  respectively,
during the three and six month  periods  ended  December 31, 1997 as compared to
the same periods in 1996 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 six months
ended  December 31, 1997.  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 six months ended December 31, 1997, the Company recognized
a $0.48 million loss on  impairment of asset related to the Tennessee  Facility.
The Company also incurred  $0.51  million and $0.51  million,  respectively,  in
professional  fees during the three and six months  ended  December  31, 1997 as
compared to $0.09 million and $0.11 million,  respectively  during the three and
six months  ended  December 31, 1996.  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 $1.93  million of such costs was  reflected
during the three and six months ended  December  31,  1996,  and as a result the
Company's  costs and  expenses  decreased  during the three and six months ended
December 31, 1997, as compared to the same periods during 1996.



                                       21

<PAGE>



PART II - OTHER INFORMATION

Item 1. Legal Proceedings

Calabrian Litigation

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

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

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

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



                                       22

<PAGE>



Olin Litigation

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

     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, at the closing on the Republic sale, the Company and Olin
executed mutual releases releasing any and all other claims or causes of action.

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  $50,000  owed to certain  lenders  pursuant to
debtor-in-possession  financing  (see  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations  Liquidity and Capital Resources -
Debtor-in-Possession  Financing")  and the claims 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  December 31, 1997, the Company issued 30,833
shares of Common Stock in connection  with its  debtor-in-possession  financing.
These  shares were issued in reliance on Section 4(2) of the  Securities  Act of
1933, as amended.



                                       23

<PAGE>



Item 6. Exhibits and Reports on Form 8-K

     (a) Exhibits - None

     (b)  Reports - The  Company did not file any reports on Form 8-K during the
three months ended  December 31, 1997. 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 until February 15, 1998.


                                       24

<PAGE>


                                   SIGNATURES


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned 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:  February 13, 1998



                                       25



<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                            1,984,336
<SECURITIES>                                              0
<RECEIVABLES>                                        14,146
<ALLOWANCES>                                              0
<INVENTORY>                                               0
<CURRENT-ASSETS>                                    350,129
<PP&E>                                              494,672
<DEPRECIATION>                                     (433,282)
<TOTAL-ASSETS>                                    2,450,092
<CURRENT-LIABILITIES>                             3,434,612
<BONDS>                                                   0
                                     0
                                               0
<COMMON>                                            147,836
<OTHER-SE>                                       (1,107,356)
<TOTAL-LIABILITY-AND-EQUITY>                      2,450,092
<SALES>                                                   0
<TOTAL-REVENUES>                                  2,626,970
<CGS>                                                     0
<TOTAL-COSTS>                                             0
<OTHER-EXPENSES>                                  2,633,314
<LOSS-PROVISION>                                     23,207
<INTEREST-EXPENSE>                                        0
<INCOME-PRETAX>                                      (6,344)
<INCOME-TAX>                                         23,207
<INCOME-CONTINUING>                                 (29,551)
<DISCONTINUED>                                            0
<EXTRAORDINARY>                                           0
<CHANGES>                                                 0
<NET-INCOME>                                        (29,551)
<EPS-PRIMARY>                                             0
<EPS-DILUTED>                                             0
        


</TABLE>


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