SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549
                                   FORM 10-Q
    X    Quarterly report pursuant to Section 13 or 15(d) of the Securities
  _____  Exchange Act of   1934 for the quarterly period ended March 31, 1995.
  _____  Transition report pursuant to Section 13 or 15(d) of the Securities 
         Exchange Act of 1934 for the transition period from _____ to _____.
                         Commission File Number O-8092
                           OXIS INTERNATIONAL, INC.
                            A Delaware corporation
                 I.R.S. Employer Identification No. 94-1620407
                       6040 N. Cutter Circle, Suite 317
                              Portland, OR  97217
                          Telephone:  (503) 283-3911
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   _____
                            -----
At March 31, 1995, the issuer had outstanding the indicated number of shares of
       common stock:  9,322,762 (93,300 additional shares to be issued)
 
                        PART I.  FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS.
               CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                                            Three Months Ended
                                                 March 31
                                         ------------------------
                                             1995         1994
                                         ------------  ----------
                                                 
Revenues:
  Product sales                           $2,075,000   $  934,000
  Royalties                                   51,000       50,000
                                          ----------   ----------
     Total revenues                        2,126,000      984,000
 
Cost and expenses:
  Cost of sales                            1,177,000      624,000
  Research and development                 1,029,000      216,000
  Selling, general and administrative        645,000      342,000
                                          ----------   ----------
     Total costs and expenses              2,851,000    1,182,000
                                          ----------   ----------
Operating loss                              (725,000)    (198,000)
Interest income                                6,000       11,000
Interest expense                             (38,000)          --
                                          ----------   ----------
Net loss                                  $ (757,000)  $ (187,000)
                                          ==========   ==========
Net loss per share                        $     (.08)  $     (.04)
                                          ==========   ==========
Weighted average number of
  shares used in computation               9,377,705    4,982,670
                                          ==========   ==========
 
                                       1
 
                          CONSOLIDATED BALANCE SHEETS
 
                                                       March 31,   December 31,
                                                         1995         1994
                                                      (Unaudited)
                                                     ------------  -----------
                                                             
ASSETS
Current assets:
 Cash and cash equivalents                           $   724,000   $   936,000
 Certificates of deposit                                 198,000       496,000
 Accounts receivable                                   1,002,000       740,000
 Inventories                                             653,000       673,000
 Prepaid and other                                       313,000       228,000
                                                     -----------   -----------
  Total current assets                                 2,890,000     3,073,000
 
Property and equipment, net                            1,286,000     1,298,000
 
Assets under capital leases, net                       1,422,000     1,340,000
 
Technology for developed products
 and custom assays, net                                5,189,000     5,215,000
 
Other assets                                             300,000       268,000
                                                     -----------   -----------
 
  Total assets                                       $11,087,000   $11,194,000
                                                     ===========   ===========
                                       2
 
                          CONSOLIDATED BALANCE SHEETS
 
                                                         March 31,   December 31,
                                                           1995         1994     
                                                        (Unaudited)
                                                       ------------   ------------
                                                                
LIABILITIES AND SHAREHOLDERS' EQUITY
 
Current liabilities:
 Notes payable to bank                                 $    198,000   $    340,000
 Other notes payable                                        766,000             --
 Accounts payable                                         2,066,000      1,562,000
 Customer deposits                                          250,000      1,116,000
 Accrued liabilities                                        661,000        628,000
 Current portion of capital lease obligations               431,000        473,000
                                                       ------------   ------------
   Total current liabilities                              4,372,000      4,119,000
 
Capital lease obligations                                   267,000        297,000
 
Other liabilities                                            76,000         79,000
 
Shareholders' equity:
 Preferred stock - $.01 par value; 5,000,000 shares
  authorized; 40,000 shares issued                               --             --
 Common stock - $.50 par value; 25,000,000 shares
  authorized; 9,416,062 shares, including
  93,300 shares to be issued (Note 4)                     4,708,000      4,661,000
 Additional paid in capital                              20,338,000     20,230,000
 Accumulated deficit                                    (18,896,000)   (18,139,000)
 Accumulated translation adjustments                        222,000        (53,000)
                                                       ------------   ------------
   Total shareholders' equity                             6,372,000      6,699,000
                                                       ------------   ------------
Total liabilities and shareholders' equity             $ 11,087,000   $ 11,194,000
                                                       ============   ============
                                       3
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
 
 
 
                                                                 THREE MONTHS ENDED
                                                                      MARCH 31,
                                                              ------------------------
                                                                 1995          1994
                                                                      
Cash flows from operating activities:
 Net loss                                                      $(757,000)   $ (187,000)
 Adjustments to reconcile net loss to cash provided
  by (used for) operating activities:
   Depreciation and amortization                                 385,000        15,000
   Changes in assets and liabilities:
    Accounts receivable                                         (262,000)      411,000
    Inventories                                                   20,000        30,000
    Other current assets                                          44,000        13,000
    Accounts payable                                             504,000       165,000
    Customer deposits                                           (866,000)           --
    Accrued liabilities                                           33,000        45,000
                                                              ----------    ----------
 
     Net cash provided by (used for) operating activities       (899,000)      492,000
                                                              ----------    ----------
 
Cash flows from investing activities:
 Redemption of certificates of deposit                           298,000            --
 Purchases of equipment                                               --        (7,000)
 Deferred stock issuance costs                                   (23,000)           --
 Other, net                                                     (137,000)           --
                                                              ----------    ----------
     Net cash provided by (used for) investing activities        138,000        (7,000)
 
Cash flows from financing activities:
 Proceeds from issuance of notes                                 766,000            --
 Repayment of short-term bank borrowings                        (142,000)           --
 Repayment of long-term debt and capital lease obligations       (75,000)           --
                                                              ----------    ----------
 
     Net cash provided by financing activities                   549,000            --
                                                              ----------    ----------
 
Net increase (decrease) in cash and cash equivalents            (212,000)      485,000
 
Cash and cash equivalents - beginning of period                  936,000       758,000
                                                              ----------    ----------
 
Cash and cash equivalents - end of period                      $ 724,000    $1,243,000
                                                               =========    ==========
                                       4
 
             CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1.  FINANCIAL STATEMENTS AND CONDENSED NOTES
    The unaudited consolidated financial statements, which have been prepared in
    accordance with the instructions to Form 10-Q, do not include all of the
    information and notes required by generally accepted accounting principles
    for complete financial statements. All adjustments considered necessary by
    management for a fair presentation have been included. Operating results for
    interim periods are not necessarily indicative of the results that may be
    expected for the full year.
    An annual report (Form 10-K) has been filed with the Securities and Exchange
    Commission ("Commission") for the year ended December 31, 1994. That report
    contains, among other information, a description of the Company's business,
    audited financial statements, notes to the financial statements, the report
    of the independent auditors and management's discussion and analysis of
    results of operations and financial condition. Readers of this report are
    presumed to be familiar with that annual report.
    The functional currency of Bioxytech S.A. ("Bioxytech"), the Company's
    foreign subsidiary, is the French franc. Bioxytech's assets and liabilities
    are translated using the exchange rate at the end of the period. Its
    statement of operations is translated at the average exchange rate during
    the period that Bioxytech's revenues and expenses are included in the
    consolidated statement of operations. Gains or losses resulting from foreign
    currency translation are accumulated as a separate component of
    shareholders' equity.
2.  BASIS OF PRESENTATION
    These financial statements have been prepared on a going concern basis which
    contemplates the realization of assets and the satisfaction of liabilities
    in the normal course of business. The Company has incurred losses in each of
    the last three years, and for the quarter ended March 31, 1995. As of March
    31, 1995, the Company's current liabilities exceeded its current assets by
    $1,482,000. These and other factors indicate that the Company may be unable
    to continue as a going concern. The Company's continuation as a going
    concern is contingent upon its ability to obtain additional financing, and
    to generate revenue and cash flow to meet its obligations on a timely basis.
    These financial statements do not include any adjustments relating to the
    recoverability and classification of recorded asset amounts or the amounts
    and classification of liabilities that may be necessary should the Company
    be unable to continue as a going concern.
    The Company has engaged an investment banking firm on a best-efforts basis
    to assist it in completing a private placement of equity securities. The
    Company is seeking to raise from $4,500,000 to $9,000,000 which management
    believes would fund operations for up to two years before further financing
    would be necessary. Certain of the former Bioxytech shareholders have agreed
    to participate in the private placement, and, in February 1995,
                                       5
 
    advanced $766,000 to the Company under secured promissory notes as described
    in Note 4. Further, in May 1995 a major customer advanced $600,000 to the
    Company under a secured promissory note due in May 1996. 
    Pending completion of the $4,500,000 to $9,000,000 private placement of
    securities, the Company is attempting to raise through the issuance of
    either debt or equity securities, a smaller amount of additional capital
    ($1,000,000 to $2,000,000) that management believes would allow the Company
    to continue operating. If the Company is able to raise only an additional
    $1,000,000 to $2,000,000 before the end of June 1995, it intends to curtail
    its operations through the reduction of personnel and facilities costs and
    by slowing its research and development efforts. If the Company does not
    raise any additional capital before the end of June 1995, it may be forced
    to seek protection of the courts through reorganization, bankruptcy or
    insolvency proceedings.
3.  INVENTORIES
    Inventories are stated at the lower of cost or market. Cost has been
    determined by using the first-in, first-out and specific identification
    methods. Inventories at March 31, 1995 and December 31, 1994, consisted of
    the following:
                                    March 31,   December 31,
                                      1995          1994
                                            
                Raw materials       $181,000      $179,000
                Work in process      300,000       357,000
                Finished goods       172,000       137,000
                                    --------      --------
 
                Total               $653,000      $673,000
                                    ========      ========
4.  NOTES PAYABLE
    In February 1995 certain of the Company's shareholders, who were former
    Bioxytech shareholders, advanced $766,000 to the Company pursuant to
    promissory notes. The notes are due in February 1996 and bear interest at 8%
    per year. The notes are secured by certain of the Company's products and
    related assets and are subordinated to the major customer advance as
    discussed above in Note 2. 
    As additional consideration for the loans, the Company has agreed to issue
    93,300 shares of its common stock to the lenders, which have been recorded
    as a cost of debt issuance and are being amortized over one year, the life
    of the notes. Further, the Company has agreed to issue warrants entitling
    the lenders to purchase equity securities. The terms and number of warrants
    to be issued are directly tied to terms to be developed for investors that
    participate in the private placement of equity securities that the Company
    is pursuing.
                                       6
 
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.
ACQUISITIONS
    In September 1994, the Company significantly increased its scientific and
    technical staff, patent application portfolio, current product offerings,
    research and development programs, research and manufacturing facilities and
    its customer base by acquiring Bioxytech and International BioClinical, Inc.
    ("IBC"). Both acquisitions were completed through the exchange of stock, and
    were accounted for as purchases; accordingly, the acquired assets and
    liabilities were recorded at their estimated fair values as of the date of
    acquisition. IBC was merged into the Company. Bioxytech operates as a
    subsidiary of the Company.
    Because the acquisitions have been accounted for as purchases, the Company's
    consolidated results of operations include the operating results of the
    acquired businesses from the date of acquisition only. Therefore, the
    results of operations of the acquired businesses are included in the
    consolidated statement of operations for the first quarter of 1995, but not
    for the first quarter of 1994.
    The increased research and development investment, particularly in
    Bioxytech's programs, has placed significant demand on the Company's limited
    financial resources. See "Financial Condition, Liquidity and Capital
    Resources" below.
FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES
    OXIS' financial condition and liquidity have declined further during the
    first quarter of 1995. Cash and certificates of deposit at March 31, 1995
    totaled $922,000, down from $1,432,000 at December 31, 1994. The Company had
    a working capital deficit of $1,046,000 at December 31, 1994. The working
    capital deficit increased to $1,482,000 at March 31, 1995 as a result of the
    loss for the quarter.
    The Company expects to continue to report losses in the near term as the
    level of expenses is expected to continue to exceed revenues. The Company
    must raise additional capital resources during the second quarter of 1995.
    Failure to raise such additional capital would cause the Company to severely
    curtail or cease its operations. For more information concerning the
    Company's ability to continue as a going concern, see Note 2 to the
    consolidated financial statements.
    The Company has engaged an investment banking firm on a best-efforts basis
    to assist it in completing a private placement of equity securities. The
    Company is seeking to raise from $4,500,000 to $9,000,000. OXIS cannot
    predict the timing or the probability of success of this effort, and no
    assurances can be given that the Company will successfully raise the needed
    capital. Certain former shareholders of Bioxytech have committed to
    participate in the anticipated private placement. During February 1995,
    these former Bioxytech
                                       7
 
    shareholders advanced the Company $766,000 under secured promissory notes
    payable in 1996. Further, in May 1995 a major customer advanced $600,000 to
    the Company under a secured promissory note due in May 1996. These advances,
    and the forbearance of certain major trade creditors and lessors have made
    it possible for the Company to continue to operate well into the second
    quarter of 1995. Assuming that the Company successfully completes its
    $4,500,000 to $9,000,000 private placement of equity securities, it is
    anticipated that further financing would be needed within approximately 24
    months to allow the Company to continue its planned research and development
    programs and marketing of additional products.
    While the Company believes that its new products and technologies show
    considerable promise, its ability to realize significant revenues therefrom
    is dependent upon the Company's success in developing business alliances
    with biotechnology and/or pharmaceutical companies to develop and market
    these products. There is no assurance that the Company's effort to develop
    such business alliances will be successful. Further, there can be no
    assurances that the sales of recent years to Sanofi Winthrop (35% of 1994
    revenues) will continue. Sanofi Winthrop is currently conducting a second
    Phase III trial on its drug, DISMUTEC/TM/ (a coupled form of OXIS' bovine
    superoxide dismutase) to treat head trauma; the Company cannot predict
    whether these trials will conclude successfully. European sales and
    royalties continue to decline due to product withdrawals in four European
    countries in 1994. If bovine superoxide dismutase is withdrawn in Spain,
    revenues will decrease further. Therefore, no assurances can be given that
    the Company will have adequate liquidity and capital resources to continue
    operating beyond the second quarter of 1995. The Company cannot predict the
    source, terms, amount, form, and/or availability of additional capital to
    fund its operations for the remainder of 1995 and beyond.
    Pending completion of the $4,500,000 to $9,000,000 private placement of
    securities, the Company is attempting to raise through the issuance of
    either debt or equity securities, a smaller amount of additional capital
    ($1,000,000 to $2,000,000) that management believes would allow the Company
    to continue operating. If the Company is able to raise only an additional
    $1,000,000 to $2,000,000 before the end of June 1995, it intends to curtail
    its operations through the reduction of personnel and facilities costs and
    by slowing its research and development efforts. If the Company does not
    raise any additional capital before the end of June 1995, it may be forced
    to seek protection of the courts through reorganization, bankruptcy or
    insolvency proceedings.
                                       8
 
 RESULTS OF OPERATIONS - THREE MONTHS ENDED MARCH 31, 1995 COMPARED WITH THREE
                          MONTHS ENDED MARCH 31, 1994
REVENUES
    The Company's product sales for the quarters ended March 31, 1995 and
    1994 were as follows:
                                                        1995           1994
                                                               
         Bovine superoxide dismutase (bSOD)
           for research and human use                $1,121,000      $827,000
         Diagnostic and research assays                 559,000            --
         Palosein(R) (bSOD for veterinary use)          190,000        71,000
         Other                                          205,000        36,000
                                                     ----------      --------
                                                     $2,075,000      $934,000
                                                     ==========      ========
    Sales of bulk bSOD for research and human use increased by $294,000 in the
    first quarter of 1995 as compared to the first quarter of 1994. Bulk bSOD
    sales in the first quarter of 1995 include a $948,000 sale of bSOD to Sanofi
    Winthrop Inc. Further sales to Sanofi Winthrop depend on Sanofi Winthrop's
    plans for additional clinical trials, regulatory approval and
    commercialization of its new pharmaceutical for closed head injury and on
    results of negotiations between the Company and Sanofi Winthrop. Bulk bSOD
    sales in the first quarter of 1994 included sales to OXIS' German licensee;
    no sales to the German licensee have occurred in 1995, nor are any
    anticipated during the remainder of 1995. Sales of bulk bSOD to OXIS'
    Spanish licensee were $133,000 in the first quarter of 1994 and $169,000 in
    the first quarter of 1995. Due to regulatory actions in four European
    countries in 1994, the Company's licensee for Spain has had informal
    discussions with the Spanish regulatory authorities regarding the Company's
    bSOD product. Although no action has been taken by those authorities with
    regard to the Company's product, future sales in Spain may be adversely
    affected by either regulatory action in Spain, or safety concerns stemming
    from actions in other countries. In addition, the Company's German licensee
    has advised the Company that its Spanish subsidiary will be voluntarily
    withdrawing its bSOD product from the Spanish market. Whether the impact of
    this withdrawal on sales to the Company's Spanish licensee will be positive
    or negative cannot be determined.
    Sales of diagnostic and research assays for the first quarter of 1995
    totaled $559,000. The diagnostic assay products were acquired through the
    merger with IBC. The research assays were obtained in the acquisition of
    Bioxytech. Other product sales also increased as a result of inclusion in
    1995 of sales of products of the acquired companies.
                                       9
 
    Sales of Palosein(R), which was reintroduced to the U.S. market in 1993
    increased from $71,000 in the first quarter of 1994 to $190,000 in the first
    quarter of 1995 as a result of an active marketing campaign, which the
    Company intends to continue. In addition, in the first quarter of 1995, the
    Company obtained approval for the veterinary use of Palosein(R) in Canada,
    and began selling Palosein(R) through a Canadian distributor.
    Royalty income of $51,000 recognized in the first quarter of 1995 was
    similar to the amount for the first quarter of 1994. The Company anticipates
    that its royalty revenues from licensees of bSOD products for 1995 will be
    substantially less than the 1994 amount due to product withdrawals in
    Europe.
COSTS AND EXPENSES
    Cost of sales as a percentage of product sales decreased from 67% in the
    first quarter of 1994 to 57% in the first quarter of 1995. This decrease in
    cost was primarily the net result of three factors. First, the cost of sales
    in the first quarter of 1994 was higher than historical levels due to a
    significant sale of bulk bSOD at less than the Company's historic profit
    margin. Second, Palosein(R) sales, which more than doubled in 1995, have a
    lower cost than bulk bSOD sales. In addition, the decreases in cost of sales
    as a percentage of product sales were partially offset by the cost of the
    products of the businesses acquired in the third quarter of 1994. The cost
    of these products as a percentage of sales is greater than the cost of
    Palosein(R) and bulk bSOD sales due to the amortization of acquired
    technology which is included in the cost of sales of the acquired products.
    Research and development expenses increased from $216,000 in the first
    quarter of 1994 to $1,029,000 in the first quarter of 1995. The 1995
    increase resulted primarily from the cost of the research and development
    activities associated with acquired potential pharmaceuticals. If the
    Company is able to obtain sufficient capital funding, it expects its
    investment in research and development activities to continue at a level
    substantially higher than historical amounts.
    Selling, general and administrative expenses increased from $342,000 in the
    first quarter of 1994 to $619,000 in the first quarter of 1995. This
    increase is primarily due to the inclusion of selling, general and
    administrative costs of the companies acquired in 1994.
    The lease of the Company's Mountain View, California, facility expires at
    the end of June 1995, and management does not intend to renew this lease.
                                       10
 
INTEREST INCOME AND EXPENSE
    Interest income decreased in the first quarter of 1995 as compared with the
    first quarter of 1994 due to a decline in certificates of deposit. These
    funds were primarily used to support research and development programs,
    particularly at the Company's French subsidiary.
    Interest expense in 1995 relates primarily to the capitalized lease
    obligations of the Company's French subsidiary and short-term notes payable.
NET LOSS
    The Company continued to experience losses in the first quarter of 1995. The
    first quarter 1995 loss of $757,000 ($.08 per share) was $570,000 greater
    than the $187,000 ($.04 per share) loss for the first quarter of 1994. The
    increase in the net loss is primarily due to the increased research and
    development expenditures by the Company, particularly by the businesses
    acquired in the third quarter of 1994.
    The Company expects to incur a substantial net loss for 1995. If additional
    capital is raised through a private placement of securities (See Financial
    Condition, Liquidity and Capital Resources), the Company plans to continue
    to invest in research and development activities and incur marketing, sales
    and administrative expenses in amounts greater than its anticipated near-
    term product margins. If the Company is unable to raise sufficient
    additional capital, it will have to cease, or severely curtail, its
    operations. In the event that operations are severely curtailed, so that
    cash expenditures for operations are equal to receipts from product sales
    and royalties, the Company expects to continue to report net losses due to
    the amortization and potential write down of various assets.
                                       11
 
                          PART II.  OTHER INFORMATION
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.
    (a) Exhibits - See Exhibit Index on page 13.
    (b) Reports on Form 8-K.
No current reports (Form 8-K) have been filed with the Securities and Exchange
Commission during the quarter for which this report is filed.
                                   SIGNATURE
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.
                                    OXIS International, Inc.
May 9, 1995                         By   s/Ray R. Rogers
                                       -----------------
                                       Ray R. Rogers
                                       Chairman of the Board
May 9, 1995                         By   s/Jon S. Pitcher
                                       ------------------
                                       Jon S. Pitcher
                                       Chief Financial Officer
                                       12
 
                                 EXHIBIT INDEX
     Exhibit                                                               Page
     Number         Description of Document                               Number
      10(a)         Security Agreement dated February 7, 1995               14
                    between Alta-Berkeley L.P. II and Innolion S.A.,
                    and OXIS International, Inc., and five related
                    promissory notes.
      27(a)         Financial data schedule                                 29
                                      13