Back to GetFilings.com



________________________________________________________________________________

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED MARCH 31, 2003

COMMISSION FILE NO. 1-15345

GALAXY NUTRITIONAL FOODS, INC.
(Exact name of registrant as specified in its charter)

DELAWARE 25-1391475
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

2441 VISCOUNT ROW
ORLANDO, FLORIDA 32809
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (407) 855-5500

Securities registered under Section 12(b) of the Exchange Act: NONE

Securities registered under Section 12(g) of the Exchange Act:

COMMON STOCK, PAR VALUE $.01 PER SHARE AMERICAN STOCK EXCHANGE
(Title of Class) (Name of exchange on which registered)

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 by check mark if a disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes [ ] No [X]

The aggregate market value of the voting common equity held by non-affiliates as
of September 30, 2002 (the last business day of the registrant's most recently
completed second fiscal quarter) was $20,177,131 based on the average of the
high and low sales price of such common equity of $3.10 per share on such date.

As of July 11, 2003, the number of shares outstanding of registrant's common
stock, $0.01 par value per share, was 15,152,878.

DOCUMENTS INCORPORATED BY REFERENCE: NONE

1


PART I

FORWARD LOOKING STATEMENTS

THIS FORM 10-K CONTAINS FORWARD-LOOKING STATEMENTS. THESE STATEMENTS RELATE TO
FUTURE EVENTS OR THE COMPANY'S FUTURE FINANCIAL PERFORMANCE. THESE
FORWARD-LOOKING STATEMENTS ARE BASED ON THE COMPANY'S CURRENT EXPECTATIONS,
ESTIMATES AND PROJECTIONS ABOUT ITS INDUSTRY, MANAGEMENT'S BELIEFS AND CERTAIN
ASSUMPTIONS MADE BY THE COMPANY. WORDS SUCH AS "ANTICIPATES," "EXPECTS,"
"INTENDS," "PLANS," "BELIEVES," "SEEKS," "ESTIMATES" AND VARIATIONS OF THESE
WORDS OR SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING
STATEMENTS. THESE STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND ARE
SUBJECT TO CERTAIN RISKS, UNCERTAINTIES AND ASSUMPTIONS THAT ARE DIFFICULT TO
PREDICT. THEREFORE, ACTUAL RESULTS COULD DIFFER MATERIALLY FROM THOSE EXPRESSED
OR FORECASTED IN ANY FORWARD-LOOKING STATEMENTS AS A RESULT OF A VARIETY OF
FACTORS, INCLUDING THOSE SET FORTH IN "RISK FACTORS" AND ELSEWHERE IN, OR
INCORPORATED BY REFERENCE INTO, THIS FORM 10-K. THE COMPANY UNDERTAKES NO
OBLIGATION TO UPDATE PUBLICLY ANY FORWARD-LOOKING STATEMENTS FOR ANY REASON,
EVEN IF NEW INFORMATION BECOMES AVAILABLE OR OTHER EVENTS OCCUR IN THE FUTURE.

ITEM 1. DESCRIPTION OF BUSINESS.

GENERAL

Galaxy Nutritional Foods, Inc. (the "Company") is principally engaged in
developing, manufacturing and marketing a variety of healthy cheese and dairy
related products, as well as other cheese alternatives, and is a leading
producer of dairy alternative products made with soy. The Company was founded by
Angelo S. Morini in 1972. In 1980, the Company's original name of Fiesta Foods &
Galaxy Foods was changed to Galaxy Cheese Company with headquarters in New
Castle, Pennsylvania. The Company was subsequently reincorporated in Delaware in
1987. In June 1992, the Company changed its name to Galaxy Foods Company. In
November 2000, the Company again changed its name to Galaxy Nutritional Foods,
Inc. to more clearly define itself in the healthy nutritional foods market, one
of the fastest growing sectors in the food industry.

In June 1991, the Company relocated to Orlando, Florida and began production and
shipment of its products directly from its Orlando plant to customers in each of
the Company's two principal markets--retail stores, such as supermarket chains
and health food stores; and food service operations, such as restaurant chains,
cafeterias, hospitals and schools.

The Company's sales effort is primarily directed to retailers, to take advantage
of what it perceives to be an increased consumer emphasis on nutrition, by
offering a diverse line of low and no fat, no saturated fat, no trans-fats, low
and no cholesterol, no lactose cheese and dairy-related products. These include
individually wrapped cheese slices, shredded cheeses, grated toppings, cheese
crumbles, butter, milk, yogurt, smoothies, chunk cheeses, deli cheeses, string
cheese and soft cheeses like sour cream, cream cheese and cheese sauces.

The Company also manufactures and markets non-branded and private label process
and blended cheese products, as well as branded, organic soy-based, rice-based
and non-dairy cheese products. Most of these

2


products are made using the Company's formulas and processes, which are believed
to be proprietary, and the Company's state-of-the-art manufacturing equipment.

The Company's strategy for the future is to continue its marketing efforts
primarily in the retail market to capitalize on the continuing interest among
consumers in eating more nutritious natural foods, which will help reduce their
cholesterol levels and saturated fat intake. The Company believes that one of
the leading contributors of cholesterol and saturated fat in the American diet
is conventional cheese. By providing good tasting cheese alternatives in diverse
forms and flavors, the Company believes it will be able to attract an increasing
number of worldwide consumers interested in improving their health and changing
to more nutritious eating habits. The Company intends to broaden this strategy
for the future by creating a more widely accepted and broader appealing line of
great tasting, healthy dairy related products.

DEVELOPMENT OF BUSINESS

In the past seven years, the Company has developed several new product lines for
the retail and foodservice markets. In retail, the Company developed a unique
marketing strategy for its complete product line of plant-based dairy
alternatives, called Veggie Nature's Alternative to Milk(R). While most
companies sell dairy products through supermarket dairy cases, the Company
adopted a marketing strategy whereby its Veggie plant-based dairy alternatives
are sold mostly in produce cases of supermarkets nationwide. In produce, they
are sold next to other nutritious natural products, which allows the target
market to locate the products much more easily instead of being sold in the
dairy cases of supermarkets where the target market may not look.

In health food stores, the Company significantly expanded its existing product
lines and introduced several new line extensions over the past few years. These
product line extensions also are plant-based dairy alternatives and are made
from either soy or rice. The Company believes its vegan (non-dairy) product line
is the most extensive in the world. With the addition of natural food sections
to most supermarkets, the Company also markets these products to the mass
market. In the past, these products were only sold to the health food industry.

In the past few years, the Company began offering these plant-based dairy
alternatives to the foodservice market. Prior to doing this, the Company
primarily sold only conventional-type products to foodservice.

In order to expand the Company's then-current product lines and introduce new
product lines, the Company purchased several new manufacturing machines since
introducing Veggie Nature's Alternative to Milk(R) products in 1996. The plant
is now capable of producing approximately 111 million pounds of cheese slices,
approximately 51 million pounds of shredded cheese and approximately 23 million
pounds of soft cheeses and smoothie products on an annual basis.

The Company also expanded its warehousing facilities to accommodate the increase
in plant productivity and to operate more efficiently. This facility consists of
85,000 square feet of which approximately 33,000 square feet is refrigerated
space including freezers. The new facility gives the Company's shipping
department the ability to efficiently handle the shipping of over six million
pounds of product per week. The warehouse has eight dry loading docks and a
refrigerated staging area with sixteen loading docks.

PRODUCTS AND SERVICES

The Company's healthy cheese and dairy related products, sold under the
Company's brand names such as Veggie Nature's Alternative to Milk(R), Veggie
Slices(R), Veggie Milk(TM), Soyco(R), Soymage(R), Wholesome Valley(R), Rice
Slice(TM), Veggy Singles(R), Lite Bakery(R), and Veggie Lite Bakery(TM) , are
low or no fat, low or no cholesterol, no saturated fat, and lactose (milk sugar)
free, vitamin and mineral enriched, and contain one-third fewer calories and
more calcium than conventional cheese. These healthy cheese and dairy related

3


products mirror the flavor, appearance and texture of conventional cheeses and
products that use conventional cheeses, and are nutritionally equal or superior
to such cheeses and products. Some of the Company's cheese alternatives, which
are marketed for their lower price points and not for their nutritious
components are not nutritionally equivalent or superior to conventional cheeses.

VEGGIE NATURE'S ALTERNATIVE TO MILK(R)- COMPLETE LINE OF HEALTHY DAIRY
ALTERNATIVES - The Company's flagship brand has a complete line of nutritious
dairy alternative products made with soy. All Veggie products are low in fat,
contain less calories, and are saturated fat, cholesterol and lactose free. The
Veggie product line includes Veggie Slices(R), Veggie Chunks, Veggie Shreds,
Veggie Cream Cheese, Veggie Sour Cream, Veggie Butter, Veggie Honey Butter,
Veggie Grated Toppings, Veggie Milk, Veggie Milk Bars, Veggie Ice Cream, Veggie
Yogurt, Veggie String Cheese, Veggie Deli Products and Ultra Smoothie(TM) made
with Tropicana(R) Juices.

DAIRY FREE - SOYMAGE(R) VEGAN DAIRY ALTERNATIVES - Soymage(R) products were
developed for health food and specialty stores. These products are intended for
consumers who are allergic to dairy products, such as milk protein, or who are
practicing a Vegan lifestyle. The Soymage(R) Vegan line is completely dairy
free, contains no animal fats and has no casein (skim milk protein). The
Soymage(R) Vegan product line includes: cheese slices, grated toppings, chunk
cheeses, sour cream, cream cheese and cheese sauce alternatives. The Company
believes that its Soymage(R) line is the largest and most comprehensive vegan
line in the world.

SOY FREE - SOY FREE DAIRY ALTERNATIVES MADE WITH RICE -- The Company has
developed a dairy free alternative product line made with organic brown rice.
This product is low in fat, cholesterol free, lactose free, soy free and is
fortified with essential vitamins and minerals. Additionally, this product is
formulated for people with soy allergy or who are just looking for alternatives
for conventional dairy products. The Rice product line includes individual
slices, shreds, chunks, grated toppings, cream cheese, sour cream, butter and
yogurt.

VEGGY - SOY NUTRITIOUS - SOY DAIRY ALTERNATIVES - These Veggy products offer the
taste of cheese, are available in many forms, and are made from soy. They are
low in fat or fat free, and are lactose, cholesterol and saturated fat free. The
Veggy product line comes in several flavors and is available in individual
slices (Veggy Singles(R)), grated toppings and chunks. These products are
distributed to natural foods stores and produced specifically to meet the
discriminating taste and nutritional demands of the specialized nutritional
foods market.

WHOLESOME VALLEY(R) ORGANIC - PRODUCTS MADE FROM ORGANIC MILK - These products
are processed cheese foods made from organic milk, contain up to 50% less fat
than regular processed cheese food, contain no artificial ingredients, no rBST
hormone or antibiotics and are an excellent source of calcium and protein. The
farmland, cows and feed are free from pesticides, antibiotics, growth hormones
and chemicals.

PROCESSED CHEESE PRODUCTS - GALAXY SANDWICH SLICES(TM) AND TOPPINGS - These
products are low in cholesterol and serve as an alternative to conventional
dairy cheeses. They are not nutritionally equivalent or superior to conventional
cheeses and may have more cholesterol than the Company's branded cheeses. These
products include a variety of sandwich slices and shredded cheeses, including
shredded taco and pizza toppings, and a cheddar cheese sauce. They are marketed
as a lower cost alternative to conventional dairy cheeses.

LITE BAKERY(R) - VEGGIE LITE BAKERY(R) - The Company has developed a collection
of over 50 recipes using the Company's soy based bakery ingredients. The
Company's soy based bakery powder can be used to develop finished products or
can be sold as an ingredient to be used in other foods. The Company's Lite
Bakery(R) mix is fat free, low or reduced fat, cholesterol free and lactose
free.

4


VEGGIE CAFE(TM) - The Company's Veggie Cafe(TM) concept requires a few feet of
space and takes the form of kiosks, counters or carts. This concept was designed
for colleges, universities food courts, student unions and high school
cafeterias. The Veggie Cafe(TM) concept serves a full line of healthy offerings
such as pizza, wraps, salads, baked goods, desserts and beverages created from
the Company's plant and protein based products and ingredients. This Company is
currently working on developing the signage for displays that will promote this
concept in food service outlets.

VEGGIE CULINARY SCHOOL - The Company's Veggie Culinary School provides an
educational culinary resource for chefs, dietitians, nutritionists,
restaurateurs and the general public to incorporate innovative nutraceutical
food products into their entrees. Classes are designed to increase understanding
of the relationship between food and disease, benefits of incorporating
functional foods into a diet, and nutritional basics. The school is recognized
and accredited by the American Dietetic Association, the American Culinary
Institute and Valencia Community College.

The Company's only branded product line, which accounts for more than 10% of the
Company's gross sales for the fiscal year ended March 31, 2003, is the Veggie
Nature's Alternative to Milk(R) line of products. This line of products
contributed approximately sixty-one percent (61%), fifty-six percent (56%), and
fifty-four percent (54%) of revenues for the fiscal years ended March 31, 2003,
2002 and 2001, respectively. The Company's non-branded imitation, private label
and Sandwich Slice business contributed approximately twenty-one (21%),
twenty-nine percent (29%), and thirty-three percent (33%) of gross sales for the
fiscal years ended March 31, 2003, 2002 and 2001, respectively.

The characteristics of the Company's products vary according to the specific
requirements of individual customers within each market. In the retail market,
the Company's products are formulated to meet the health concerns of today's
consumers. In the food service markets, the Company's products are made
according to the customer's specifications as to color, texture, shred, melt,
cohesiveness, stretch, browning, fat retention, protein, vitamin and mineral
content, and cost parameters. The Company's products are manufactured in various
forms, such as individual slices, grated, shredded, salad toppings, deli loaves,
and multi-pound blocks and are available in several flavors, including, but not
limited to mozzarella, pepper-jack, cheddar, American, parmesan and Swiss.

MARKETS

The Company's products are sold primarily to two commercial markets: retail
(conventional grocery stores, mass merchandisers, natural foods and club stores)
and food service (restaurants, cafeterias, hospitals and schools).

In the retail market, where the Company believes taste and nutrition generally
outweighs price considerations, the Company markets its Veggie Nature's
Alternative to Milk(R) and Soyco(R) products at prices generally comparable to
or higher than the prices of conventional cheeses. In this market, the Company
sells directly to retail establishments, including national and regional
supermarket chains, and to distributors that sell and deliver to retail
establishments.

In the food service market, the Company markets its more expensive premium
products to customers who place importance on taste and nutrition and its less
expensive branded, non-branded and private label substitute and
conventional-type cheese products to customers whose primary consideration is
cost. The food service products are primarily sold to distributors who supply
food to restaurants, cafeterias, hospitals, and schools. The Company also
markets its products directly to large national restaurant chains.

The following chart sets forth the percentage of gross sales that the retail and
food service markets represented for the fiscal years ended March 31, 2003, 2002
and 2001:

5


PERCENTAGE OF SALES
FISCAL YEARS ENDED MARCH 31,

CATEGORY 2003 2002 2001
- -----------------------------------------------------------
Retail sales 87% 83% 82%
Food service sales 13% 17% 18%

DISTRIBUTION CHANNELS AND METHODS

The Company currently distributes all of its products by common carrier and
customer pick-up. The Company ships all its products from its shipping,
warehouse and cooler facilities in Orlando, Florida. In order to distribute to
its Canadian customers quickly and efficiently, the Company stores and
distributes products through a public storage facility in Canada. The Company
maintains a certain stock level at this facility and pays the Canadian facility
a processing fee for its services.

MANUFACTURING PROCESS

Most of the Company's products are made using the Company's formulas, processes
and manufacturing equipment, from four principal ingredients: casein, a pure
skim milk protein (instead of liquid milk which is used to make conventional
cheeses); soybean and canola oil; water; and natural flavorings. The Company's
Soymage(R) products are also made using the Company's formulas, processes and
manufacturing equipment from these principal ingredients, except that Soymage(R)
does not contain casein. All of these products are produced at a temperature
above that required for pasteurization. The Company's original formulas and
processes were designed and developed by the Company's Founder and President,
Angelo S. Morini. Mr. Morini has assigned the rights to these formulas,
processes and equipment to the Company. Unlike the conventional cheese
manufacturing process, the production of the Company's products does not require
the costly and time-consuming use of bacteria to curdle milk, nor does it
require removal of whey or product curing.

QUALITY CONTROL

Throughout the production process, the Company subjects its products to
stringent quality control inspections in order to satisfy federal and state
regulations for good manufacturing procedures, meet customer specifications, and
assure consistent product quality. A sample of each production run is tested for
various characteristics including taste, color, acidity (Ph), melt, stretch,
percentage fat, and microorganisms, such as pathogens, total bacterial count,
yeast, mold, and coliform. Random samples are also regularly sent to an
independent laboratory to test for bacteria and other microorganisms.

CAPITAL EXPENDITURES

During the fiscal years ended March 31, 2003, 2002 and 2001, the Company's
capital expenditures, including capitalized leases, were approximately $309,000,
$1,705,000, and $10,887,000, respectively. This included capitalized interest of
$826,725 during the fiscal year ended March 31, 2001. The substantial capital
expenditures for the fiscal year ended March 31, 2001 were the result of the
Company's acquisition of manufacturing equipment and installation of several new
production lines at its manufacturing facility in Orlando, Florida. These new
lines included two new slice lines, a new chunk cheese line, a cup line, a
string cheese line and a shred line.

SALES AND MARKETING

In the retail market, the Company markets its healthy products to supermarkets,
health food stores and club stores. The Company believes its healthy products
appeal to a wide range of consumers interested in lower fat, lower

6


cholesterol, lactose free products and other health-promoting aspects of these
products and that the retail market for its products will continue to expand.
These products are sold through distributors and directly to customers by
in-house and territory sales managers and a nationwide network of non-exclusive
commission brokers. The Company uses conventional marketing and public relations
techniques for market introductions such as promotional allowances, coupons,
in-store consumer sampling, print advertising and television.

In the food service market, the Company promotes its healthy Veggie Nature's
Alternative to Milk(R) and formagg(R) cheese products as well as lower cost
cheese alternatives. In marketing its Veggie and formagg(R) line of products to
food service customers, the Company emphasizes that its products taste like
conventional cheese and have no or low fat, low or no cholesterol, no lactose
and more calcium than conventional cheeses. The Company also promotes its food
service products on the basis of their considerably longer shelf life and
microbiologically safer profile than conventional cheeses. The Company sells
directly to food distributors and other customers in the food service market, as
well as utilizing its in-house staff, territory managers and nationwide network
of non-exclusive commission brokers to sell the Company's products.

PRODUCT DEVELOPMENT

The Company conducts ongoing research to improve product quality on key
strategic product lines, develop new varieties of cheese, dessert products and
dairy related products, in addition to developing new flavors and customized
formulations for existing products. For the fiscal years ended March 31, 2003,
2002 and 2001, expenditures for product development were $232,552, $261,972, and
$265,949, respectively. None of the research and development costs are directly
borne by any particular customer or group of customers, instead they are
considered part of operating expenses.

Currently, the Company has a licensing arrangement with Tropicana(R) that
enables the Company to manufacture, distribute and market its Ultra Smoothie(TM)
product in a co-branding relationship by combining the Company's Ultra
Smoothie(TM) package with Tropicana's logo ie. "made with Tropicana(R) Juices."
This product is currently being tested regionally in grocery stores and
nationally in the natural foods retail outlets. The Company anticipates rollouts
of the Ultra Smoothie(TM) in the food service market to commence in its third
quarter of the fiscal year to end March 31, 2004.

SUPPLIERS

The Company purchases the ingredients used in its manufacturing operations,
i.e., casein, vegetable proteins and oils, enzymes and other ingredients, from
several sources, and it believes that all of these ingredients are readily
available from numerous suppliers. Due to more cost effective conditions in
other countries, suppliers from such countries are often able to supply casein
at prices lower than domestic suppliers. Accordingly, the Company currently
purchases its major ingredient, casein, from foreign suppliers. Because casein
purchased by the Company is imported, its availability is subject to a variety
of factors, including federal import regulations. During the later part of the
fiscal year ended March 31, 2001, casein prices significantly increased as a
result of "Mad Cow" and "foot and mouth" disease epidemics in Europe. The
Company's increased costs for casein in the third and fourth quarters of the
fiscal year ended March 31, 2001 and throughout the fiscal year ended March 31,
2002 had an adverse impact on the Company's results of operations for such
fiscal years. In fiscal 2003, the cost of casein returned to levels comparable
to those prior to the occurrence of the above events.

For the fiscal years ended March 31, 2003, 2002 and 2001, the Company purchased
approximately $7,911,000, $8,975,000, and $9,127,000, respectively, of casein,
the principal raw material used to manufacture the Company's products. The
following table sets forth the name of each supplier along with the percentage
they supplied of casein which either alone, or together with their affiliates,
provided 5% or more casein to the Company, based on dollar volume purchased.

7




PERCENT OF CASEIN PURCHASES
FISCAL YEAR ENDED MARCH 31,
TYPE OF RAW MATERIAL NAME OF SUPPLIER 2003 2002 2001
- ---------------------------------------------------------------------------------------------------

Casein Lactalis f/n/a Besnier-Scerma U.S.A. 24% 36% 12%
Glanbia f/n/a Avonmore Food Products 36% 18% 30%
Irish Dairy Board 22% 20% 21%
Eurial Poitouraine/Euro Proteins 18% 10% 12%
JLS Foods International -- 7% 6%
Kerry Ingredients -- -- 10%


TRADEMARKS AND PATENTS

The Company owns several registered and unregistered trademarks, which are used
in the marketing and sale of the Company's products. The registered trademarks
are generally in effect for ten years from the date of the initial registration,
and may be renewed for successive ten-year periods thereafter. The following
table sets forth the registered and unregistered trademarks of the Company, the
country in which the mark is filed, and the renewal date for such mark:



MARK COUNTRY RENEWAL DATE
- ---------------------------------------------------------------------------------------

Formagg(R) Canada March 1, 2015
France June 6, 2004
Greece October 3, 2004
Ireland April 25, 2005
Israel December 16, 2007
Japan August 31, 2004
United Kingdom April 25, 2005
United States April 3, 2004
G(R)and Design United States February 1, 2010
Galaxy Nutritional Foods(R) United States April 9, 2012
United States June 11, 2012
Labella's(R)& Design United States October 9, 2004
Lite Bakery(R) United States October 7, 2007
The Lite Bakery(R)& Design United States October 21, 2007
Lite "n" Less(R)& Design United States April 18, 2010
Pizza and Dessert that Doesn't Hurt(R) United States September 15, 2008
Soyco(R) Australia November 12, 2011
United States January 12, 2013
Soyco(R)& Design United States August 17, 2003
Soymage(R) United States January 5, 2013
Veggie Nature's Alternative to Milk(R) United States December 17, 2012
Veggie Nature's Alternative to Milk(R)& Design Australia November 12, 2011
Veggie Slices(R) Australia November 12, 2011
United States October 29, 2012
Veggie Slices(R)& Design Japan February 21, 2013
Veggie Slices Nature's Alternative to
Cheese(R)& Design Japan February 21, 2013
Veggy Singles(R) United States June 3, 2007
Wholesome Valley(R) United States February 1, 2010


8


Currently, the Company has a licensing arrangement with Tropicana(R) that
enables the Company to manufacture, distribute and market its Ultra Smoothie(TM)
product in a co-branding relationship by combining the Company's Ultra
Smoothie(TM) package with Tropicana's logo ie. "made with Tropicana(R) Juices."
It does not give Tropicana(R) the rights to the Ultra Smoothie(TM) trademark nor
the Company the rights to Tropicana(R) trademarks. The arrangement is set to
expire in May 2005 unless renewed by Tropicana(R).

Trademarks include registered brand names, logos, symbols, or copyright used to
identify the Company's products or services. As such, this prevents other
manufacturers from using any words or symbols for which the Company holds the
trademark. This is important as it helps provide competitive insulation around
the Company's products in the marketplace and enables consumers to identify with
one particular brand or another. The Company will continue to market its
trademarks in order to increase brand awareness for its products in order to
improve demand and margin.

Although the Company believes that its formulas and processes are proprietary,
the Company has not sought and does not intend to seek patent protection for
such technology. In not seeking patent protection, the Company is instead
relying on the complexity of its technology, on trade secrecy laws, and on
employee confidentiality agreements. The Company believes that its technology
has been independently developed and does not infringe on the patents or trade
secrets of others. However, please see Item 3. "Legal Proceedings" of this Form
10-K regarding a suit alleging various acts of patent infringement by the
Company.

INVENTORY SUPPLY

During the fiscal year ended March 31, 2002, the Company reduced the number of
items it manufactures on a regular basis from 400 to 200. In fiscal 2003, the
Company further reduced its core item base to 135 items that are in line with
the Company's strategy of higher margin or higher volume products. As a result
of this change in production policy and the desire to create more inventory
turns during the year, the Company reduced its inventory levels from $10,774,540
at March 31, 2001 to $5,748,652 at March 31, 2002 and then to $5,294,500 at
March 31, 2003.

CUSTOMERS

The Company sells to customers throughout the United States and direct to 14
other countries. Revenues derived from foreign countries account for less than
5% of gross sales for the fiscal years ended March 31, 2003, 2002 and 2001. The
Company has no long-term assets located outside of the United States.

For the fiscal years ended March 31, 2003, 2002 and 2001, the Company had net
sales of $40,008,769, $42,927,104, and $45,085,937, respectively. The following
table sets forth the name of each customer of the Company, which either alone,
or together with its affiliates, accounted for 5% or more of the Company's sales
for the fiscal years ended March 31, 2003, 2002, and 2001:

PERCENTAGE OF SALES
FISCAL YEAR ENDED MARCH 31,

CUSTOMER NAME 2003 2002 2001
- ---------------------------------------------------------
DPI Food Products 8.2% 6.1% *
Kroger 6.1% 5.9% *
Publix 6.5% 5.0% *
United Natural Foods 6.8% 5.7% *

* Less than 5% of sales for the stated fiscal year.

9


The majority of the Company's customers are required to make payment on goods
within 30 days of invoicing. The Company's credit department makes calls on
payments that are 10 to 15 days past due and then puts accounts on credit hold
if they have not made arrangements for those payments that are 30 to 45 days
past due.

The Company provides a guarantee of sale to many of its retail customers in
natural food stores, conventional grocery stores and mass merchandising
industry. If the product is not sold during its shelf life, the Company will
allow a credit for the unsold merchandise. Since the shelf life of the Company's
products range from 6 months to one year, the Company historically averages less
than 2% in credits for unsold product.

COMPETITION

The food industry is highly competitive, and the Company faces substantial
competition in the manufacturing, marketing and sale of its products. In the
retail cheese market, the Company competes with conventional cheeses, including
"Lite" and "low fat", and low or no cholesterol or lactose products produced by
manufacturers of conventional cheeses. "Lite" cheese generally has lower fat
content than regular cheese but still contains cholesterol and lactose, unlike
the Company's Veggie Nature's Alternative to Milk(R) and Soyco(R) brand product
lines, which are soy nutritious, contain no cholesterol and are lactose free. In
the food service markets, the Company's substitute and imitation cheese products
compete with other substitute and imitation cheese products, as well as with
conventional cheeses.

The Company believes that its primary competition in its niche market are small
companies such as Tree of Life, White Wave, Tofutti Brands, Inc. ("Tofutti"),
Yves, a subsidiary of Hain Celestial Group, and Melissa's. Tree of Life is a
wholly owned subsidiary of Koninklijke Wessanen, NV, a multinational
manufacturer of dairy, natural and specialty foods and cereals. Like the
Company's products, Tree of Life's Soya Kaas, Yves and Melissa's dairy
alternatives are sold in mainstream supermarkets. White Wave is a private
company that primarily markets soy milk to the retail markets (Grocery and
Natural Foods stores). Tofutti (AMEX:TOF) is a public company that offers a wide
range of soy based products including alternative cheese slices, sour creams,
cream cheese and frozen pizza made with alternative cheeses to the retail
markets (primarily Grocery).

The Company also competes with larger national and regional manufacturers of
conventional and imitation cheeses, such as Kraft (which produces products under
the Kraft Free(R) label), Borden's, and ConAgra (which produces products under
the Healthy Choice(R) label). Each of these competitors is well established and
has substantially greater marketing, financial and human resources than the
Company. However, management believes its products are nutritionally superior,
strategically marketed, and positioned to a slightly different consumer base
versus the healthy cheese items offered by larger cheese manufacturers.

The Company believes that it has the most complete line of alternative dairy
products in the industry and that its competitors' current products do not have
all of the healthy characteristics that the Company's branded products are
fortified and possess soy-based ingredients, low and no fat, low or no
cholesterol, no saturated fat, no lactose, no artificial colorings or
flavorings. The Company further believes that it is superior to the competition
in its niche in the most important competitive factors, which are taste,
nutritional value, product appearance, and breadth and depth of product line.

The Company also believes that its vertically integrated operations provide it
with a cost advantage over its smaller competitors because it has the ability to
maintain quality and efficiency at every level, from purchasing to manufacturing
to shipping to merchandising. Furthermore, the Company believes the breadth

10


and depth of its product line has made it difficult for its smaller competitors
to have a significant impact on the Company's market share in the alternative
cheese category. For the 52-week period ended March 29, 2003, the Company's
branded products held an 87.4% share of the alternative cheese sale market in
mainstream supermarkets according to Information Resources, Inc. Per SPINS
report for the 2002 calendar year, the Company holds a 49.3% share of the
packaged organic cheese alternative market in natural products supermarkets.
Information Resources, Inc. and SPINS are scanner based syndicated data services
that collect weekly consumption data by product at the retail store level. This
data includes but is not limited to dollar sales, market share, price points,
distribution, and merchandising for most consumer products.

GOVERNMENT REGULATION

As a manufacturer of food products for human consumption, the Company is subject
to extensive regulation by federal, state and local governmental authorities
regarding the quality, purity, manufacturing, distribution and labeling of food
products.

The Company's United States product labels are subject to regulation by the
United States Food and Drug Administration ("FDA"). Such regulation includes
standards for product descriptions, nutritional claims, label format, minimum
type sizes, content and location of nutritional information panels, nutritional
comparisons, and ingredient content panels. The Company's labels, ingredients,
and manufacturing techniques and facilities are subject to inspection by the
FDA. In May 1994, the United States enacted a new labeling law, which
dramatically impacted the food industry as a whole. The regulations require
specific details of ingredients and their components along with nutritional
information on labels. The Company believes this mandatory disclosure has
enhanced the marketability of the Company's products and has resulted in
increased sales of the Company's products because the new labels make it easier
for consumers to recognize the nutritional benefits of the Company's products
compared to other products.

The Company's facility and manufacturing processes are subject to inspection by
the Florida Department of Agriculture and Consumer Services. The Company
received its Annual Food Permit from that bureau for 2003.

The Company believes that it is in material compliance with all applicable
governmental regulations regarding its current products and has obtained the
necessary government permits, licenses, qualifications, and approvals, which are
required for its operations.

ENVIRONMENTAL REGULATION

The Company is required to comply with environmental regulations in connection
with the development of its products and the operation of its business. At the
present time, the Company believes that it is in material compliance with the
federal, state and local environmental laws and regulations applicable to it.
The Company believes that continued compliance with any current or reasonably
foreseeable future environmental laws and regulations will not have a material
adverse effect on the capital expenditures, earnings, financial condition or
competitive position of the Company.

EMPLOYEES

As of July 11, 2003, the Company had a total of 165 full-time employees and 3
temporary employees. All personnel are employed directly by the Company. The
Company is an affirmative action employer providing equal employment opportunity
to all applicants. The Company considers its relations with employees to be
satisfactory. No employee is a member of a trade union.

11


ITEM 2. DESCRIPTION OF PROPERTY.

The Company occupies two facilities, close in proximity, approximating a total
of 140,000 square feet of industrial property in Orlando, Florida. The Company's
corporate headquarters occupies approximately 55,000 square feet and is
comprised of approximately 8,500 square feet in office space, approximately
31,500 square feet of dock-height, air-conditioned manufacturing space and
coolers of approximately 15,000 square feet, which are situated on 2.4 acres of
a 5.2 acre site in an industrial park. The Company entered into a lease
agreement for the corporate headquarters with Anco Company, a Florida general
partnership, on November 13, 1991. The lease was renewed for a 5-year period in
November 1996 and again in November 2001. The lease expires in November 2006,
unless renewed pursuant to terms mutually agreeable to the Company and the
landlord. The Company has a right of first refusal to purchase or lease the
remaining 2.8 acres upon 20 days notice to the landlord in the event that the
landlord elects to sell or lease such remaining land. The lease is a "triple
net" lease, which means that the Company is responsible for all taxes,
insurance, maintenance and repair of the facilities, in addition to rental
payments. The monthly base rent through the stated expiration of the lease is
$28,173.

The Company produces all of its products at its Orlando manufacturing facility.
The Company maintains production equipment for mixing, blending, cooking and
heating ingredients, and for production, shredding, dicing, slicing, chopping,
grating, packaging and labeling of its products. The Company also maintains cold
storage areas for cooling finished products and warehouse areas for storing
supplies and finished goods.

The Company's second facility includes additional office space, shipping and
receiving, warehouse and cooler space totaling approximately 85,000 square feet.
The Company entered into a lease agreement with Cabot Industrial Properties, a
Florida limited partnership, on July 28, 1999 for this second facility. The term
of the lease is for five years and provides for escalating rental payments
ranging from $23,212 to $25,943 per month through the end of the lease period.
The lease is a "triple net lease", which means the Company is responsible for
all taxes, insurance, maintenance, and repair of the facility, in addition to
rental payments.

Management believes that the Company's properties are adequately covered by
casualty insurance. The Company believes that its facilities and production
equipment are adequate to meet current requirements and its anticipated growth
through the end of fiscal 2006. The Company further believes that suitable
additional space and equipment will be available as needed to accommodate any
further physical expansion of its operations.

ITEM 3. LEGAL PROCEEDINGS.

On May 17, 2002, Schreiber Foods, Inc. of Green Bay, Wisconsin, filed a lawsuit
against the Company in the federal district court for the Eastern District of
Wisconsin ("Wisconsin lawsuit"), being Case No. 02-C-0498, alleging various acts
of patent infringement. The Complaint alleges that the Company's machines for
wrapping of individual cheese slices, manufactured by Kustner Industries, S.A.
of Switzerland, known as models KE and KD, and the Company's machines for
producing individually wrapped slices manufactured by Hart Design Mfg., Inc. of
Green Bay, Wisconsin, infringe certain claims of U.S. Patents Nos. 5,112,632,
5,440,860, 5,701,724 and 6,085,680. Schreiber Foods is seeking a preliminary and
permanent injunction prohibiting the Company from further infringing acts and is
also seeking damages in the nature of either lost profits or reasonable
royalties. Schreiber Foods has not specified the amount of money damages it
plans to seek at the time of trial; however, preliminary discussions between the
parties lead the Company to conclude that the amount requested will be at least
several million dollars, and will be based roughly on a cents-per-pound of
product formula.

The '860 and '724 Patents--and the Kustner machines for producing individually
wrapped slices--were the subject of a lawsuit commenced by Schreiber in 1997
against Beatrice Foods and others in the Eastern District of Wisconsin, being
Case No. 97-CV-11. Schreiber alleges that the machines that were at issue in
that case are similar to the Kustner machines in use by the Company. In the 1997
lawsuit, the matter was

12


tried to a jury, which found the Kustner machines to infringe and awarded
Schreiber $26 million in a verdict of August 25, 1998. On March 30, 2000,
however, the judge reversed that verdict, entered a finding of no infringement
on the part of Beatrice, and dismissed the case. Schreiber appealed that order
to the Court of Appeals for the Federal Circuit, which entered its judgment on
appeal on February 27, 2002. The appeals court reversed the action of the trial
court, found that substantial evidence supported the jury's finding of
infringement, and ordered the jury verdict reinstated. However, the Company
understands that a motion to rescind the verdict and judgment is currently
pending. Schreiber has also commenced a similar action against Borden, Inc., and
others, in March 2002, but no result has yet been reached in that case.

Several years prior to the filing of the lawsuit against the Company, the
Company modified its Kustner machines. The two Hart Design machines were
modified by the manufacturer from the standard Hart Design configuration and
were delivered to the Company as modified. The Company believes that the
modifications to the machines take them even further outside the ambit of the
Schreiber patents at issue.

As well, the Company has, through legal counsel, advised the Court of the scope
it believes should be given to the claims at issue in the lawsuit (as part of
the so-called Markman briefing process). Schreiber has taken a different view of
the claims. The Court has scheduled a hearing on the issue for August 4, 2003;
the result of that hearing is expected to narrow the issues of the case.

The Company and Schreiber recently participated in a Court-sponsored mediation
of claims that did not result in a settlement agreement. Based upon the failure
of the mediation process to resolve the matter, the Company has requested the
formal opinion of patent counsel with regard to the merits of Schreiber's patent
and Schreiber's claims of infringement. Patent counsel has advised that, in his
opinion, the patent claim interpretation being asserted by the Company in the
Markman briefing process is the correct one, and that the Company's machines do
not infringe the patent claims if that claim interpretation is adopted by the
Court. Of course, the Court's ruling on the pending claim interpretation issues
may affect those conclusions.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There were no matters submitted to a vote of security holders during the fourth
quarter of the fiscal year ended March 31, 2003.

13


PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

Market Information
- ------------------
Since August 1999, the Company's common stock, $.01 par value per share, has
been traded on the American Stock Exchange ("AMEX") under the symbol "GXY".
There is no established public trading market for the Company's Series A
Convertible Preferred Stock, $0.01 par value per share. The following table sets
forth the high and low closing sales prices for each quarter for the Company's
common stock as reported on AMEX during the fiscal years ended March 31, 2003
and 2002:



Period High Closing Sales Price Low Closing Sales Price
- ---------------------------------------------------------------------------------------

2003 Fiscal Year, quarter ended:
June 30, 2002 $5.48 $4.74
September 30, 2002 $4.70 $2.90
December 31, 2002 $2.90 $1.50
March 31, 2003 $2.15 $1.55

2002 Fiscal Year, quarter ended:
June 30, 2001 $5.75 $4.40
September 30, 2001 $6.75 $4.98
December 31, 2001 $6.10 $5.30
March 31, 2002 $5.99 $4.90



Holders
- -------
On July 11, 2003, there were 653 shareholders of the Company's common stock of
record and 2 holders of the Company's Series A convertible preferred stock of
record.

Dividends
- ---------
The Company has not paid any dividends with respect to the Company's common
stock and does not expect to pay dividends on its common stock in the
foreseeable future. It is the present policy of the Company's Board of Directors
to retain future earnings to finance the growth and development of the Company's
business. Any future dividends will be declared at the discretion of the Board
of Directors and will depend, among other things, upon the financial condition,
capital requirements, earnings and liquidity of the Company. The Company's
Restated Certificate of Incorporation provides that before any dividend is
declared or paid, the Company must secure the consent of the holders of at least
60% of the then-outstanding shares of the Series A Convertible preferred stock.
Additionally, the Company's credit facilities with Textron Financial Corporation
and SouthTrust Bank require the Company to obtain the approval of such financial
institutions prior to declaring or paying any dividends. See Management's
Discussion and Analysis of Financial Condition and Results of Operations for a
discussion of the Company's current capital position.

Securities Authorized for Issuance under Equity Compensation Plans
- ------------------------------------------------------------------
Please see the section titled "Equity Compensation Plan Information" in Item 12
in Part III of this Form 10-K.

Recent Sales of Unregistered Securities
- ---------------------------------------
On April 24, 2003, the Company and the holders of the Series A convertible
preferred stock entered into that certain Stock Purchase Option Agreement,
whereby the Company was granted the option to purchase all of the shares of the
Series A convertible preferred stock owned by such holders at the time the
purchase is consummated. The option may be exercised by the Company or its
assigns at any time until the earlier of five

14


days after the date of the Company's next annual shareholders meeting or
September 30, 2003. Pursuant to such agreement, the holders of the Series A
convertible preferred stock also agreed to extend the Company's deadline to hold
a shareholders meeting to September 30, 2003. The deadline to hold a
shareholders meeting arose when BH Capital Investments, L.P. and Excalibur
Limited Partnership, as holders of a majority of the shares of the Company's
Series A convertible preferred stock, exercised their right under their Series A
convertible preferred stock and Warrants Purchase Agreement to require the
Company to solicit the approval of its shareholders for the Company's issuance
of all of the shares of common stock potentially issuable upon conversion of the
Series A convertible preferred stock in full and the exercise of their warrants.
This right arose when the number of shares of common stock they are entitled to
receive, assuming conversion of the all of the Series A convertible preferred
stock and the exercise of their warrants, exceeded 15% of the Company's
then-outstanding shares of common stock. In exchange for the option and the
extension of the annual meeting date, the Company issued to each of BH Capital
Investments, L.P. and Excalibur Limited Partnership warrants to purchase 250,000
shares of the Company's common stock. These warrants are exercisable until July
15, 2006 at an exercise price equal to $2.00 per share, which price was greater
than the market value of our common stock on April 24, 2003. The Company agreed
to register the shares underlying the warrants by no later than December 31,
2003.

On April 10, 2003, Mr. Frederick A. DeLuca entered into a credit arrangement
with the Company pursuant to which Mr. DeLuca would purchase for the Company raw
materials in an aggregate amount not to exceed $500,000. The amounts paid for
the purchased materials, plus interest at the rate of 15% per annum on such
amounts, were paid in full and the credit arrangement terminated as of June 27,
2003. In consideration of the credit arrangement, the Company issued to Mr.
DeLuca a warrant to purchase 100,000 shares of the Company's common stock at an
exercise price of $1.70.

Pursuant to the Company's Restated Certificate of Incorporation, the warrant
issued to Mr. DeLuca caused the maximum conversion price of the Series A
convertible preferred stock to decrease to $1.75, such that the conversion rate
of the Series A convertible preferred stock to common stock is currently equal
to the quotient of (i) $48.18, plus all accrued dividends that are then unpaid
for each share of the Series A convertible preferred stock then held by the
holder, divided by (ii) the lesser of (x) $1.75 or (y) 95% of the average of the
two lowest closing bid prices of the common stock on the American Stock Exchange
out of the fifteen trading days immediately prior to conversion.

Pursuant to seven Securities Purchase Agreements dated May 21, 2003, the Company
sold and issued a total of 2,138,891 shares of its common stock at a price per
share equal to $1.80 for aggregate gross proceeds to the Company of $3,850,000.
The purchase price of the shares was $1.80 per share. Pursuant to a Registration
Rights Agreement dated May 21, 2003, the Company has agreed to register the
shares of common stock purchased by the investors with the Securities and
Exchange Commission no later than November 24, 2003. Sales to individual
investors were as follows:

Investor Shares Purchased Total Purchase Price
- -------- ---------------- --------------------
Frederick A. DeLuca 555,556 $ 1,000,000
David H. Lipka 55,556 $ 100,000
Ruggieri of Windermere Family
Limited Partnership 83,333 $ 150,000
Ruggieri Financial Pension Plan 55,556 $ 100,000
Fromageries Bel S.A. 1,111,112 $ 2,000,000
Apollo Capital Management Group 138,889 $ 250,000
Apollo MicroCap Partners, L.P. 138,889 $ 250,000
--------- -----------
Total 2,138,891 $ 3,850,000
========= ===========

15


ITEM 6. SELECTED FINANCIAL DATA.

FISCAL YEAR ENDED MARCH 31,



2003 2002 2001 2000 1999

Net sales $ 40,008,769 $ 42,927,104 $ 45,085,937 $ 41,911,295 $ 29,484,834
Income (loss) before taxes 1,034,128 (15,499,152) (5,939,334) 2,420,560 1,351,367
Income (loss) before cumulative
effect of change in accounting
policy 1,034,128 (17,059,152) (5,699,334) 3,629,891 1,291,367
Net income (loss) available to
common shareholders (601,077) (19,147,995) (6,485,763) 3,629,891 1,291,367
Net income (loss) per common
share before cumulative effect
of change in accounting policy
- basic (0.05) (1.81) (0.61) 0.40 0.14
Net income (loss) per common
share - basic (0.05) (1.81) (0.69) 0.40 0.14
Net income (loss) per common
share before cumulative effect
of change in accounting policy
- diluted (0.05) (1.81) (0.61) 0.39 0.14
Net income (loss) per common
share - diluted (0.05) (1.81) (0.69) 0.39 0.14
Total assets 33,402,063 36,247,550 48,083,126 36,450,393 24,476,912
Long-term debt 10,170,195 12,511,461 14,720,875 7,261,706 3,178,991
Redeemable Convertible Preferred
Stock 2,324,671 2,156,311 -- -- --


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION.

Statements other than historical information contained in this report are
considered forward looking and involve a number of risks and uncertainties.
Factors that could cause such statements not to be accurate include, but are not
limited to, increased competition for the Company's products, improvements in
alternative technologies, a lack of market acceptance for new products
introduced by the Company and the failure of the Company to successfully market
its products.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and reported amounts of revenues and expense during the
reporting period. The Company's significant estimates include the allowance for
doubtful accounts receivable, provision for obsolete inventory, and valuation of
deferred taxes and warrants. Actual results could differ from those estimates.

The Company records revenue upon shipment of products to its customers and there
is reasonable assurance of collection on the sale. It provides credit terms to
customers usually based on net 30 days. The Company performs ongoing credit
evaluations of its accounts receivable and makes reserves for anticipated future
credits that will be issued to its customers for promotions, discounts, spoils,
etc., based on historical experience. In addition, the Company evaluates the
accounts for potential uncollectible amounts. The reserve for accounts
receivable is then adjusted to reflect these estimates. At March 31, 2003 and
2002, the Company had reserved approximately $487,000 and $678,000,
respectively, for known and anticipated

16


future credits and doubtful accounts. The Company utilizes a detailed customer
invoice promotion settlement process to methodically predict, track, manage, and
resolve invoicing issues.

Inventories are valued at the lower of cost (weighted average, which
approximates FIFO) or market. The Company reviews its inventory valuation each
month and writes down the inventory for potential obsolete and damaged
inventory. In addition, the inventory value is reduced to market value when the
known sales price is less than the cost of the inventory.

Valuation allowances are established when necessary to reduce deferred tax
assets to the amount expected to be realized. Income tax expense is the tax
payable or refundable for the period plus or minus the change during the period
in deferred tax assets and liabilities.

Statement of Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting
for Stock Based Compensation", requires the Company to provide pro-forma
information regarding net income (loss) and earnings (loss) per share amounts as
if compensation cost for the Company's employee and director stock options had
been determined in accordance with the fair market value-based method prescribed
in SFAS No. 123. The Company estimates the fair value of each stock option at
the grant date by using a Black-Scholes option-pricing model. The following
assumptions were used for options issued during the periods:

Year Ended March 31, 2003 March 31, 2002 March 31, 2001
-------------- -------------- --------------
Dividend Yield None None None
Volatility 37% to 44% 38% 46%
Risk Free Interest Rate 1.71% to 5.03% 4.75% 4.42% to 5.69%
Expected Lives in Months 60 to 120 120 120

NEW ACCOUNTING PRONOUNCEMENTS

In July 2002, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards ("SFAS") No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 requires that a
liability for costs associated with an exit or disposal activity be recognized
and measured initially at fair value only when the liability is incurred. SFAS
No. 146 is effective for exit or disposal activities that are initiated after
December 31, 2002. The application of the requirements of SFAS 146 did not have
any impact on the Company's financial position or result of operations.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock Based
Compensation--Transition and Disclosure--an Amendment to SFAS 123." SFAS 148
provides two additional transition methods for entities that adopt the
preferable method of accounting for stock based compensation. Further, the
statement requires disclosure of comparable information for all companies
regardless of whether, when, or how an entity adopts the preferable, fair value
based method of accounting. These disclosures are now required for interim
periods in addition to the traditional annual disclosure. The amendments to SFAS
123, which provides for additional transition methods, are effective for fiscal
years ending after December 15, 2002, although earlier application is permitted.
The amendments to the disclosure requirements are required for financial reports
containing condensed financial statements for interim periods beginning after
December 15, 2002. The Company adopted the disclosure provisions of SFAS No. 148
during the fiscal year ended March 31, 2003. The Company has not yet determined
in what manner or when it will adopt the fair value methodology of SFAS 148.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity." The Statement
establishes standards for how an issuer classifies and measures in its statement
of financial position certain financial instruments with characteristics of both
liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope

17


as a liability (or an asset in some circumstances) because that financial
instrument embodies an obligation of the issuer. Many of such instruments were
previously classified as equity. The statement is effective for financial
instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15,
2003, except for mandatory redeemable financial instruments of nonpublic
entities. The Statement is to be implemented by reporting the cumulative effect
of a change in accounting principle for financial instruments created before the
issuance of the date of the Statement and still existing at the beginning of the
interim period of adoption. Restatement is not permitted. Management believes
that the adoption of this Statement will not have a significant impact on the
financial position, results of operations or cash flows of the Company.

In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others," which clarifies disclosure and
recognition/measurement requirements related to certain guarantees. The
disclosure requirements are effective for financial statements issued after
December 15, 2002 and the recognition/measurement requirements are effective on
a prospective basis for guarantees issued or modified after December 31, 2002.
The application of the requirements of FIN 45 did not have any impact on the
Company's financial position or result of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities." FIN 46 clarifies the application of Accounting Research Bulletin No.
51, "Consolidated Financial Statements," to certain entities in which equity
investors do not have the characteristics of a controlling financial interest or
do not have sufficient equity at risk for the entity to finance its activities
without additional subordinated financial support from other parties. FIN 46 is
applicable immediately for variable interest entities created after January 31,
2003. For variable interest entities created prior to January 31, 2003, the
provisions of FIN 46 are applicable no later than July 1, 2003. The Company has
not identified any variable interest entities and does not expect FIN 46 to have
any effect on its consolidated financial statements.

RECENT DEVELOPMENTS

On April 1, 2003, C. Anthony Wainwright was appointed to the Board of Directors
to fill the vacancy created when Michael H. Jordan resigned to accept an
appointment as the chairman and chief executive officer of Electronic Data
Systems Corporation. Mr. Jordan agreed to cancel his options to acquire 200,000
shares of common stock upon his resignation. The Company granted to Mr.
Wainwright options to acquire 200,000 shares of common stock at an exercise
price of $2.17.

On May 2, 2003, the Company voted to expand the number of members of the Board
of Directors to eight and, effective May 30, 2003, appointed Patrice M.A.
Videlier as a director.

In May 2003, the Company issued 2,138,891 shares of its common stock for
aggregate gross proceeds of $3,850,000. Additionally, SouthTrust Bank extended
the Company an additional term loan in the principal amount of $2,000,000. The
proceeds from these transactions were used to repay the Company's $4,000,000
mezzanine loan from FINOVA Mezzanine Capital, Inc. Simultaneous with the closing
of the equity raise and SouthTrust loan, the Company obtained a revolving credit
facility from Textron Financial Corporation in the maximum principal amount of
$7,500,000. This credit facility replaced the Company's asset-based credit
facility with FINOVA Capital Corporation, which was outstanding as of March 31,
2003 and due to be paid by July 1, 2003.

18


RESULTS OF OPERATIONS

As a result of the large cash outlays related to a large plant expansion, delays
in new product shipment, and a sales mix skewed toward lower margin imitation
and private label items in the fiscal year ended March 31, 2001 ("fiscal 2001"),
the Company experienced shortfalls in cash that affected nearly every aspect of
its operations in the fiscal year ended March 31, 2002 ("fiscal 2002"). This
cash constraint on purchasing ingredients forced the Company to eliminate
significant amounts of business at the key account level in order to achieve
sustainable and adequate case fill and order fill levels. In the fiscal March
31, 2003 ("fiscal 2003"), the Company has achieved positive cash flow levels
through efficiencies in production, purchase discounts, realignment of the sales
mix toward branded items, reduction in overall number of items being sold and
inventoried, improved customer fulfillment levels, new terms of sale, new
customer invoice promotion settlement processes, new trade spending strategies
and additional cost reductions through rigorous management. All excess cash has
been invested into operations to improve the Company's operations and financial
position.

FISCAL 2003 AS COMPARED TO FISCAL 2002
- --------------------------------------

SALES for the fiscal year ended March 31, 2003 decreased by 7% from the fiscal
year ended March 31, 2002, reflecting the reduction of lower margin business
during fiscal 2003. Sales in the fourth quarter of fiscal 2003 were $10,213,005
reflecting a 3% increase over fourth quarter sales in fiscal 2002 and a 5%
increase from the sales in the third quarter of fiscal 2003. While the Company
has experienced positive cash flows in fiscal 2003, it has used this cash to
improve the balance sheet by paying down debt and payables rather than
increasing inventory for sale. As a result of the constraints put on ingredient,
packaging and finished goods availability, the Company made a strategic decision
to downsize sales volume in an effort to increase its margins. The product mix
shift to focus on higher-margin brand name products under the Veggie and
Soyco(R) brands, required the Company to turn away certain private label and
other lower margin, non-branded business. While both the customer and consumer
demand (as measured by IRI Scan Data for Grocery stores and SPINS Scan Data for
Natural Food stores) for the Company's products and private label business
remains strong, sales growth was maintained at lower levels so that the Company
can improve margins on its core items and grow profitably. The Company
anticipates a decline in first quarter Fiscal 2004 sales due to the Company's
continued strategic decision to focus first quarter selling efforts on higher
margin branded products versus lower margin non-branded products that were still
reflected in the Company's revenues in Fiscal 2003. The Company's Fiscal 2004
sales plan is heavily reliant upon new distribution of core Veggie and Soyco(R)
items that will occur 90 days after the Company's financial restructuring as
discussed above. Although the first quarter of Fiscal 2004 will show a decline
in sales, the Company still expects to achieve double-digit top line growth for
all Fiscal 2004 as compared to all Fiscal 2003.

COST OF GOODS SOLD ("COGS") were $28,080,188 representing 70% of net sales for
the year ended March 31, 2003, compared with $35,276,362 or 82% of net sales for
the year ended March 31, 2002. There was an overall decrease in costs of
$7,196,174 in fiscal 2003 compared to fiscal 2002. This decrease in cost is
primarily the result of several factors, including: (a) a 7% decrease in raw
materials required for operations from the previous fiscal year (a decrease of
$3 million) due to the 7% decrease in sales described above; (b) the completed
installation of the new equipment which resulted in a substantial decrease in
the number of production personnel late in fiscal 2002 and caused labor-related
expenses to decrease by approximately $900,000 in fiscal 2003 as compared to
fiscal 2002; (c) the non-recurrence of a $600,000 inventory write-off which
occurred in fiscal 2002 due to the Company's decision to decrease its product
mix to 200 core items that constituted nearly 98% of sales; and (d) a decrease
in raw material costs due to improved vendor relations, lower raw material costs
and purchase discounts.

Now that the equipment is fully operational, the labor crews are trained,
ingredient and packaging supply is consistent, and fewer number of core items
are being produced, based on specific sales forecasting, the

19


Company is experiencing longer production runs, and improved run rates with
more, high-quality product produced per hour. This resulted in the Company's
gross margin increasing from 18% in fiscal 2002 to 30% in fiscal 2003. The
Company expects that with its increased efficiencies in labor, production and
purchasing along with tight controls on product mix and individual item margins,
it will continue to sustain its improved margins throughout fiscal 2004.

SELLING expenses decreased by $3,615,685 (42%) for the fiscal year ended March
31, 2003 compared with the same period in fiscal 2002. The Company decreased
advertising and promotional expenses by approximately $155,000 and $2,101,000,
respectively, in fiscal 2003 as compared to fiscal 2002. In fiscal 2002, more
effort was directed to provide incentives to our direct customers for brand item
purchases, in addition to discounts offered to maintain current relationships
with brokers and customers. The Company also experienced a decrease of
approximately $933,000 in brokerage and salary costs directly attributable to
deployment of more focused, productive key account selling strategies and
tactics and to the reduction in sales. The remainder of the decrease was caused
by improved administrative efficiencies and a reduction in travel expenses. The
Company expects that fiscal 2004 selling expenses will increase compared to
fiscal 2003 expenses based on the Company's current plan for expanding
distribution of strategic products, and advertising and promotional allowances
that are focused towards specific customers.

DELIVERY expenses decreased 19% for the fiscal year ended March 31, 2003
compared with the same period in fiscal 2002. The decrease in delivery costs is
due as result of the decrease in net sales and due to a diversification in
shipping carriers resulting in lower prices per shipment.

NON-CASH COMPENSATION RELATED TO OPTIONS AND WARRANTS showed income of
$2,906,762 and an expense of $2,373,662 for the years ended March 31, 2003 and
2002, respectively. The Financial Accounting Standards Board issued
Interpretation No. 44 ("FIN 44"), which clarifies the application of APB Opinion
25 relating to the accounting consequences of various modifications to fixed
stock options. FIN 44 states that when an option is repriced, it is treated as a
variable option and is marked to market each quarter. Accordingly, any increase
in the market price of the Company's common stock over the exercise price of the
options, that was not previously recorded, is recorded as compensation expense
at each reporting period. If there is a decrease in the market price of the
Company's common stock compared to the prior reporting period, the reduction is
recorded as compensation benefit. Compensation benefit is limited to the
original base exercise price (the "floor") of the options. During fiscal 2003,
the market price of the Company's common stock decreased from $5.43 at March 31,
2002 to $1.87 at March 31, 2003. In accordance with FIN 44, the underlying
shares related to the $12,772,200 note receivable from Angelo S. Morini, the
Company's President, are treated as variable due to the nature of the note being
non-interest bearing and non-recourse. Therefore, the Company recorded a
$3,060,000 decrease in the non-cash compensation based on the change in the
market price of the Company's common stock from $5.43 to the floor of $4.38 (the
average base exercise price of the shares). The Company also recorded a $153,238
expense related to the fair value of warrants issued for consulting services.
Due to the volatility of the market price of its common stock, the Company is
incapable of predicting whether this expense will increase or decrease in the
future. A $0.01 increase or decrease in the Company's common stock price results
in an expense or income, respectively, of $29,143.

On October 11, 2002 through unanimous consent of the Board of Directors, the
Company repriced all outstanding options granted to employees prior to this date
(4,284,108 shares at former prices ranging from $2.84 to $10.28) to the market
price of $2.05 per share. In addition, the Company repriced the outstanding
warrants held by current consultants prior to this date (291,429 shares at
former prices ranging from $3.31 to $5.50) to the market price of $2.05 per
share. This stock option repricing resulted in variable accounting treatment for
these stock options beginning with the quarter ended December 31, 2002 until the
related options have been cancelled, expired or exercised. On December 4, 2002,
as a result of discussions and negotiations with certain major shareholders, the
Company's President agreed to reverse the repricing of his 3,692,035 options for
the purpose of improving shareholder value and lessening potential financial
statement expense. Although the exercise prices of the options were reversed
back to their original amounts, the

20


Company is still required to account for any outstanding options related to
these reversed-repriced options and any new options issued to the Company's
President prior to June 4, 2003 in accordance with variable accounting standards
each quarter.

Variable accounting treatment will result in unpredictable stock-based
compensation expense or income depending on fluctuations in quoted prices for
the Company's common stock. The remaining variable options and warrants as of
March 31, 2003 were 3,612,770 of which none were vested and "in-the-money" based
on the Company's closing stock price of $1.87 on March 31, 2003. Therefore,
there is no non-cash compensation expense recorded in fiscal 2003 related to
these variable options and warrants. Assuming no further options or warrants are
exercised or cancelled and all are vested, a $0.01 increase in the Company's
stock price may result in a non-cash compensation expense of approximately
$39,000.

GENERAL AND ADMINISTRATIVE ("G&A") expenses decreased $1,777,624 (33%) for the
fiscal year ended March 31, 2003, as compared to fiscal 2002. The decrease was
due to a $798,000 decrease in bad debt expense and a $162,000 decrease in
personnel costs along with a general reduction in standard administrative
expenses due to cost cutting measures implemented at the end of fiscal 2002.
Additionally, fiscal 2002 expenses were higher than fiscal 2003 due to $547,000
in unused advertising trade credits that the Company wrote off in the fourth
quarter of fiscal 2002.

RESEARCH AND DEVELOPMENT expenses decreased 11% for the fiscal year ended March
31, 2003 compared to fiscal 2002. The decrease resulted primarily from a
reduction in personnel costs during fiscal 2003. The Company anticipates minimal
increases to research and development in future periods mainly related to
increasing personnel costs.

INTEREST expense decreased $670,876 (19%) from $3,594,091 in fiscal 2002 to
$2,923,215 in fiscal 2003. On September 30, 1999, the Company entered into a
$4,000,000 subordinated note payable with FINOVA Mezzanine Capital, Inc.
("FINOVA Mezzanine"). During fiscal 2003, this debt bore interest at a rate of
15.5% and included an original issuance discount of $786,900, which was
amortized as interest expense over the term of the debt until September 30,
2002. In connection with FINOVA Mezzanine's warrant exercise and transfer of
815,000 shares of the Company's common stock, the Company agreed to guarantee
the price at which the shares were sold to the public at $4.41 per share. The
actual price received by FINOVA Mezzanine was $3.25 per share and the difference
of $945,400 was recorded as a debt discount and was amortized over the term
until September 30, 2002. During the year ended March 31, 2003, interest expense
decreased $205,000 because the above debt discounts were fully amortized.
Additionally, interest expense decreased approximately $520,000 as a result of
lower debt balances during fiscal 2003 compared to fiscal 2002. Loan fees
amortized to interest expense increased approximately $54,000 during the year
ended March 31, 2003 due to additional loan costs and the shortened loan
periods. See "Debt Financing" below for further detail on the Company's
outstanding debts and interest rates thereon.

INCOME TAX EXPENSE for the year ended March 31, 2002 was $1,560,000 compared to
zero income tax for fiscal 2003. At March 31, 2001, the Company had recorded a
deferred tax asset of $1,560,000, derived mainly from tax net operating losses
incurred in prior years, which was expected to be realized in the future. This
asset was written off during the fiscal year 2002 due to the uncertainty of the
Company's ability to take advantage of the net operating loss carryforwards
before they expire. As of March 31, 2003, the Company has approximately $36
million of net operating loss carryforwards that it may be able to use to offset
future taxable income.

FISCAL 2002 AS COMPARED TO FISCAL 2001
- --------------------------------------

SALES for the fiscal year ended March 31, 2002 decreased by 5% over the same
period in 2001. This decrease in sales is attributed to unanticipated delays in
the installation of additional production equipment, which

21


caused the Company to experience significant shortages in product shipments
against customer orders. Due to the significant reduction in cash flows in
fiscal 2002 as described above, the Company experienced an inability to purchase
raw materials, which resulted in an inability to fill orders and created short
shipments to customers. The short shipments forced the Company to temporarily
compensate its customers through incentives and additional rebates in efforts to
maintain its shelf space in supermarkets. While demand for the Company's
products continued to increase rapidly, sales growth was maintained at lower
levels until the Company obtained the cash required to meet these demands.

COST OF GOODS SOLD ("COGS") as a percentage of sales were 82% for the fiscal
year ended March 31, 2002 compared to 73% for the same period in fiscal 2001.
The increase was primarily the result of four key factors: (a) the additional
costs related to the operation of the new production lines, (b) an increase in
raw material costs, (c) an inability to negotiate beneficial vendor terms, and
(d) a change in production focus. First, since the construction on the six new
production lines was completed in early fiscal 2002, there are increased
overhead costs in the operation of the new machines including additional
utilities and depreciation. Depreciation expense in COGS increased by
approximately $625,000 in the fiscal year ended March 31, 2002 compared to the
same period in 2001. Second, due to a worldwide shortage of the Company's
primary raw ingredient, casein, resulting from the outbreak of "Mad Cow" and
"foot and mouth" disease epidemics in Europe, the price of casein increased by
approximately 19% in the twelve months ended March 31, 2002 compared to the same
period one year ago. In fiscal 2002, purchases of casein comprised 25.4% of the
total cost of goods sold and the Company paid approximately $1,438,000 more due
to the price increase. For fiscal 2001, purchases of casein comprised 27.8% of
total cost of goods sold. The price of casein dropped during the first quarter
of fiscal 2003, and the Company anticipates that this lower level pricing will
continue throughout fiscal 2003. Third, due to the Company's cash shortage
resulting from its use of cash to purchase and install new production equipment,
and delays in implementing the new equipment, the Company's purchasing
department was unable to purchase raw materials in sufficient quantities or to
take advantage of beneficial terms for cash payment that has, in the past,
created optimum pricing for raw materials and supplies and helped the Company
reduce costs. The Company is working to establish more favorable terms with new
and existing vendors for fiscal 2003. Finally, late in the second quarter of
fiscal 2002, the Company changed its production focus by scaling back our
product mix from 400 to 200 core items. These 200 core items make up nearly 98%
of our sales. As a result of the change in focus, the Company has written off
$1,181,000 in potential obsolete and slow moving inventory. In response to the
additional efficiencies that the new equipment is now providing, the Company
substantially decreased the number of production personnel late in fiscal 2002.
This change caused labor-related expenses to decrease approximately $284,000 in
fiscal 2002. Now that the equipment is fully operational and the labor crews are
trained, the Company is seeing improved run rates with more product produced per
hour. In addition, the Company is seeing raw material costs stabilize at more
normal levels.

SELLING expenses decreased by approximately $377,000 (4%) for the fiscal year
ended March 31, 2002 compared with the same period in fiscal 2001. In fiscal
2002, the Company decreased advertising expenses related to print, television
and radio advertising by $1.8 million, but increased promotional discounts and
credits issued to customers by $1.6 million as compared to the same period a
year ago. During fiscal 2001, the Company was involved in an extensive
advertising campaign to promote the flagship Veggie product line. This campaign
included print, television, and radio advertising and focuses on key markets
throughout the country where distribution of our products is widespread. The
Company completed this extensive media campaign in 2001. In 2002, more effort
was directed to provide incentives to our direct customers for brand item
purchases, in addition to discounts offered to maintain current relationships
with brokers and customers.

DELIVERY expenses increased 1% for the fiscal year ended March 31, 2002 compared
with the same period in fiscal 2001. This increase is mainly attributable to the
Company's reallocation of wages related to shipping personnel. In fiscal 2002,
the shipping coordination was brought in-house and therefore, all wages related
to the shipping personnel were allocated to delivery expense as of October 1,
2001. In fiscal 2001, all shipping was coordinated by an outside service and all
in-house wages were allocated to cost of goods sold.

22


NON-CASH COMPENSATION RELATED TO OPTIONS AND WARRANTS increased nearly
$1,257,000 (113%) for the fiscal year ended March 31, 2002 as compared to fiscal
2001. The change is the result of the adoption of Interpretation No. 44 ("FIN
44"). The Financial Accounting Standards Board issued FIN 44, which clarifies
the application of APB Opinion 25 relating to the accounting consequences of
various modifications to fixed stock options. FIN 44 covers specific events that
occurred after December 15, 1998 and was effective as of July 2, 2000. FIN 44
clarified that when an option is repriced, it is treated as a variable option
and is marked to market each quarter. Accordingly, any increase in the market
price of the Company's common stock over the exercise price of the options, that
was not previously recorded, is recorded as compensation expense at each
reporting period. If there is a decrease in the market price of the Company's
common stock compared to the prior reporting period, the reduction is recorded
as compensation benefit. Compensation benefit is limited to the original base
exercise price (the "floor") of the options. During fiscal 2002, the market
price of the Company's common stock increased from $4.76 at March 31, 2001 to
$5.43 at March 31, 2002 and the Company recorded a $1,960,000 increase in the
non-cash compensation based on the increase in the market price of the Company's
common stock. The Company also recorded a $413,662 expense related to the fair
value of warrants issued for consulting services. For the fiscal year ended
March 31, 2001, the Company recorded $1,100,000 of compensation expense to mark
the options to market in accordance with variable accounting and a $16,444
expense related to the fair value of warrants issued for consulting services.

GENERAL AND ADMINISTRATIVE expenses increased approximately $2,025,000 (61%) for
the fiscal year ended March 31, 2002, as compared to fiscal 2001. In the fourth
quarter of 2002, the Company wrote off $547,000 in unused advertising trade
credits that it believes will not be able to be used during the required use
period. These costs were in prepaid expenses in prior periods. In addition, the
Company began an intense credit and collection effort on significantly
outstanding deductions by customers in 2002. During fiscal 2002, the Company
identified and wrote off to G&A expense approximately $926,000 that is
uncollectible. In addition, the Company experienced an increase in legal and
auditing fees by nearly $500,000 in relation to the multiple stock transactions
and consulting services required during the 2002 fiscal year.

RESEARCH AND DEVELOPMENT expenses decreased 1% for the fiscal year ended March
31, 2002 compared with the same period in fiscal 2001. This decrease in expense
is mainly the result of the completion of all additional research associated
with formulas for the new production lines during fiscal 2001.

INTEREST expense increased 76% from $2,047,097 in fiscal 2001 to $3,594,091 in
fiscal 2002. Approximately $154,000 of the increase was attributable to higher
interest rates on the Company's line of credit as well as a subordinated note
issued on September 30, 1999. The Company also paid $315,000 in additional
waiver and extension fees in fiscal 2002. On September 30, 1999, the Company
entered into a $4,000,000 subordinated note payable with FINOVA Mezzanine
Capital, Inc. ("FINOVA Mezzanine"). This debt bore interest at a rate of 15.5%
and includes an original issuance discount of $786,900, which was amortized as
interest expense over the term of the debt. In connection with FINOVA
Mezzanine's warrant exercise and transfer of 815,000 shares of the Company's
common stock, the Company agreed to guarantee the price at which the shares were
sold to the public at $4.41 per share. The actual price received by FINOVA
Mezzanine was $3.25 per share and the difference of $945,400 was recorded as a
debt discount and is being amortized over the remaining term of the subordinated
note. During fiscal 2002 and 2001, $818,974 and $220,407, respectively, of the
total debt discount of $1,732,300 was amortized to interest expense. As of March
31, 2002, the unamortized debt discount was $614,230 and the principal balance
on the note was $4,000,000, resulting in a net balance shown of $3,385,770. In
March 2000, the Company signed a $10 million term note payable with SouthTrust
Bank. The balance of this note was $8,870,535 at March 31, 2002. In addition,
during November 2000, the Company executed a $1.5 million bridge loan from
SouthTrust Bank. The principal balance of this note was $1 million as of March
31, 2002. Interest on these notes is at the prime rate. For the year ended March
31, 2001, the Company capitalized $826,725 of interest into the construction
costs of the new equipment.

23


INCOME TAX EXPENSE for the year ended March 31, 2002 was $1,560,000 compared to
income tax benefit of $240,000 for the same period in the prior year. At March
31, 2001, the Company had recorded a deferred tax asset of $1,560,000 derived
mainly from tax net operating losses incurred in prior years, which are expected
to be realized in the future. This asset was written off during the fiscal year
2002 due to the uncertainty of the Company's ability to take advantage of the
net operating loss carryforwards before they expire.

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY totaled $786,429 for the year
ended March 31, 2001. The Company changed its accounting policy in the third
quarter of fiscal 2001 in regards to slotting fees and certain advertising
costs. The one-time effect of this accounting change is to adopt this policy as
of the beginning of fiscal 2001 (April 1, 2000). Previously, slotting fees and
certain advertising costs were capitalized and amortized over the shorter of the
expected period of benefit or one year. The Company changed this accounting
policy to expense these costs as incurred. This change was made because there
has been a change in the expected period of benefit related to these costs.
During fiscal 2001, the Company's slotting fees and advertising costs increased
significantly in order for the Company to maintain current relationships with
brokers and customers as opposed to generation and stimulation of future sales.
As a result, the Company believes these expenses are more appropriately period
expenses, rather than those that would benefit future periods, and should be
expensed as incurred. There is no cumulative effect of a change in accounting
policy in fiscal 2002.

SUMMARY OVERVIEW OF FISCAL 2002
The $19.1 million loss for fiscal year 2002 included approximately $5.4 million
in accounts receivable and inventory write-downs, a non-cash compensation charge
of approximately $2.4 million related to stock options, non-cash preferred stock
dividends of approximately $2.1 million, a non-cash deferred income tax expense
adjustment of $1.5 million, approximately $1 million in fixed asset disposals
and unused trade credit write-offs, approximately $3.6 million in interest
expense of which $818,974 was a non-cash charge related to debt discount, and
depreciation and amortization expense of approximately $2.4 million.


LIQUIDITY AND CAPITAL RESOURCES

OPERATING ACTIVITIES - For the fiscal year ended March 31, 2003, the Company
received cash from operating activities of $1,175,875, which is an increase in
cash of $4,904,364 over the previous fiscal year. The increase in cash from
operations is primarily attributable to a net income of $1,034,128 (of which
$162,501 related to non-cash activities) evidencing the improved gross margins
and reduction in cash operating expenditures in fiscal 2003 along with further
collections on accounts receivable and reductions in inventory levels. In fiscal
2002, the Company used a significant portion of its cash to decrease its amounts
payable to vendors and to fund operating losses. During 2002, the Company had a
net loss of $17,059,152 (of which $8,505,562 related to non-cash activities).

INVESTING ACTIVITIES - Net cash used in investing activities totaled $100,026
for the year ended March 31, 2003 compared to $138,476 for the same period ended
March 31, 2002. The Company used cash of $214,003 and $140,277 to purchase
equipment in fiscal 2003 and 2002, respectively. Additionally, the Company
received $113,977 in cash due to a decrease in its deposits and other assets
during fiscal 2003.

FINANCING ACTIVITIES - Net cash flows used in financing activities were
$1,074,419 for the year ended March 31, 2003 compared to cash flows provided by
financing activities of $3,866,633 for the same period ended March 31, 2002.
During the first quarter of fiscal 2003, the Company received loan proceeds from
Excalibur Limited Partnership in the amount of $500,000 in cash. The proceeds of
which were used to pay down a portion of the Company's outstanding debt under
its term loan from SouthTrust Bank. In addition, the Company raised $1,500,000
through the issuance of common stock to Stonestreet Limited Partnership (as
further discussed below). These proceeds were used to pay off its term loan from
Excalibur Limited Partnership and for working capital purposes. The Company used
its cash from operating activities to reduce

24


the balance of the Company's outstanding debt under its line of credit from
FINOVA Capital and to pay down its term debt with SouthTrust Bank. During fiscal
2002, the Company received net proceeds of $8,832,372 in relation to issuance of
common stock and Series A convertible preferred stock, as more fully discussed
below. These proceeds were partially used for reductions under the line of
credit from FINOVA Capital Corporation, and payments for the subordinated term
loan from FINOVA Mezzanine Capital, Inc., and the term loan from SouthTrust
Bank. The remaining proceeds were used to finance the Company's operating
activities in fiscal 2002.

DEBT FINANCING
Effective May 30, 2003, the Company obtained from Textron Financial Corporation
("TFC") a revolving credit facility (the "TFC Loan") in the maximum principal
amount of $7,500,000 pursuant to the terms and conditions of a Loan and Security
Agreement dated May 27, 2003 (the "Loan Agreement"). The TFC Loan is secured by
the Company's inventory, accounts receivable and all other assets. Generally,
subject to the maximum principal amount which can be borrowed under the TFC Loan
and certain reserves that must be maintained during the term of the TFC Loan,
the amounts available under the TFC Loan for borrowing by the Company from time
to time is equal to the sum of (i) up to eight-five percent (85%) of the net
amount of its eligible accounts receivable plus (ii) up to sixty percent (60%)
of the Company's eligible inventory not to exceed $3,500,000. Advances under the
TFC Loan bear interest at a variable rate, adjusted on the first (1st) day of
each month, equal to the prime rate plus one and three-quarter percent (1.75%)
per annum calculated on the average cash borrowings for the preceding month. The
TFC Loan matures and all amounts are due and payable in full on May 26, 2006.
The TFC Loan replaced the Company's asset-based credit facility with FINOVA
Capital Corporation. The principal amount outstanding on May 30, 2003, the date
when the FINOVA Capital Corporation loan was repaid, was $4,254,667.

As of March 31, 2003, the Company had a line of credit with a maximum principal
amount of $7.5 million from FINOVA Capital Corporation, the proceeds of which
were for working capital purposes. The amount that the Company could borrow
under the line of credit was based on a formula of up to 80% of eligible
accounts receivable plus a certain percentage of eligible inventories not to
exceed $3 million, as defined in the agreement. Pursuant to a certain Amendment
and Limited Waiver to Security Agreement dated June 26, 2002, the inventory
advance rate decreased by 1% per month beginning July 1, 2002 from a level of
50% at June 30, 2002 to 37% by the maturity date (41% at March 31, 2003). The
line of credit was secured by all accounts receivable, inventory, machinery,
equipment, trademarks and patents owned by the Company. Interest was payable
monthly on the outstanding draws on the line of credit at a rate of prime plus
four percent (8.25% at March 31, 2003). The outstanding principal balance of the
line of credit as of March 31, 2003 was $4,939,894. The maturity date of line of
credit was July 1, 2003, at which time the entire outstanding principal amount
of the line of credit, and all accrued but unpaid interest thereon, was due and
payable in full. This line of credit was paid in full as of May 30, 2003 by the
new asset-based credit facility with TFC as discussed above.

On September 30, 1999, the Company obtained a $4 million subordinated loan from
FINOVA Mezzanine to finance additional working capital and capital improvement
needs. The Company received loan proceeds in the amount of $3,620,000 after
paying loan costs of $380,000. Amounts outstanding under the loan were secured
by a subordinated lien on substantially all of the Company's assets. A balloon
payment of the entire principal amount of the loan, and all accrued but unpaid
interest thereon, was due upon maturity in July 2003. During fiscal 2003, the
interest rate applicable to the loan was 15.5%. In consideration of the loan,
the Company issued to FINOVA Mezzanine a warrant to purchase 915,000 shares of
the Company's common stock at an exercise price of $3.41 per share, which
represented 80% of the fair value of the Company's stock on the date the warrant
was issued. The warrant, valued at $786,900, was recorded as a debt discount and
was amortized to interest expense from the date of issuance of the note to
September 30, 2002, an original earlier maturity date of the note. In accordance
with the warrant agreement, FINOVA Mezzanine received an additional 100,000
warrants at an exercise price of $3.41 per share on September 30, 2002 because
the loan was still outstanding on this date. The Company recorded the fair value
of the warrant of $76,000 in

25


non-cash compensation related to options and warrants in fiscal 2003. As of
March 31, 2003, the Company had an outstanding principal balance of $4,000,000
under this loan which was paid in full as of May 30, 2003 by the proceeds from
the new loan from SouthTrust Bank and from the equity proceeds raised in the
private placements in May 2003, as discussed below. In accordance with the
warrant agreement on May 30, 2003, the exercise price on FINOVA Mezzanine's
remaining 200,000 warrants was reduced to $1.80 per share based on the sales
price of the Company's common stock in its private placements in May 2003.
FINOVA Mezzanine exercised these warrants to purchase 200,000 shares of the
Company's common stock on June 2, 2003. The Company received net proceeds of
$119,000 after deduction for the $241,000 waiver fee discussed below.

On December 26, 2000, FINOVA Mezzanine exercised a portion of the warrant to
purchase 815,000 shares of common stock at a price of $3.41 per share. The
Company received from the exercise of the warrant net proceeds of $2,452,329,
after paying transaction costs of $326,822. In connection with this transaction,
the Company agreed to reimburse FINOVA Mezzanine for brokerage commission and
other expenses incurred by it, in connection with the sale of the 815,000 shares
to the public, which were sold at a price of $3.25 per share. These costs and
expenses were recorded as a reduction in the proceeds received from the exercise
of the warrants. In addition, the Company agreed to guarantee the price ($4.41
per share) at which the shares would be sold to the public. The difference
between the actual price received by FINOVA Mezzanine ($3.25) and the guaranteed
price ($4.41) of $945,400 was recorded as a debt discount and was being
amortized over the term of the subordinated note until September 30, 2002. The
consideration for the difference between the exercise price of $3.41 and the
guaranteed price of $4.41 was $815,000. During the years March 31, 2003 and
2002, $614,230 and $818,974, respectively, of the total debt discounts of
$1,732,300 were amortized to interest expense.

The FINOVA line of credit and subordinated loans described above contained
certain financial and operating covenants. In every quarter from March 31, 2001
to June 30, 2002, the Company was in violation of the minimum operational cash
flow to contractual debt service ratio and the funded debt to EBITDA ratio. Each
time FINOVA Capital and FINOVA Mezzanine granted waivers for the violations, but
would not revise the covenants prior to June 2002. Pursuant to a certain
Amendment and Limited Waiver to Security Agreement dated June 26, 2002, FINOVA
Capital agreed to waive those violations for the fiscal year ended March 31,
2002 and the fiscal quarter ended June 30, 2002 and to amend such covenants for
the fiscal quarters beginning July 1, 2002. In consideration of the waivers and
covenant amendments, the Company agreed to pay a facility fee of $413,500, which
was deemed fully earned on June 26, 2002. The facility fee was payable as
follows: $172,500 is due and payable on the earliest of (a) $28,750 per month
beginning January 2003, (b) the occurrence of an event of default, or (c) the
date on which the Company repays either all of the obligations to FINOVA Capital
under the Loan Agreement or any portion of the principal obligations to FINOVA
Mezzanine under the FINOVA Mezzanine loan documents, with the balance of
$241,000 due and payable only upon FINOVA Mezzanine's exercise of its remaining
100,000 warrants. The Company was in compliance with all amended covenants
throughout the remainder of its loan period until the refinancing on May 30,
2003. By May 30, 2003, all costs and fees owed to FINOVA Capital and FINOVA
Mezzanine were paid in full except for the $241,000 portion of the June 2002
waiver fee that was paid in June 2003 upon FINOVA Mezzanine's exercise of its
warrants for the purchase of 200,000 shares of the Company's common stock.

In March 2000, the Company obtained a $10 million term loan from SouthTrust
Bank. This note bore interest at prime rate (4.25% at March 31, 2003) and was
due in monthly principal installments of $93,000 plus interest by March 2005. In
a letter agreement dated September 27, 2002, the bank deferred the four
principal payments, due in June 2002 through September 2002, until the maturity
of the note. This note was used to pay off a prior term loan and to finance
approximately $7.5 million in new equipment purchases to expand the Company's
production capacity, including the new production equipment purchased and
installed throughout fiscal 2001 and the beginning of fiscal 2002. The balance
outstanding on this note as of March 31, 2003 was $8,247,010.

26


Simultaneously with the closing of the TFC Loan in May 2003, SouthTrust Bank
extended the Company a new term loan in the principal amount of $2,000,000. This
loan was consolidated with the Company's March 2000 term loan, which had a then
outstanding principal balance of $8,131,985 for a total term loan amount of
$10,131,985. The revised term loan bears interest at the rate of SouthTrust
Bank's prime rate of interest plus 1%, and is due in increasing principal
installments by June 2009. Each month the Company will pay the accrued interest
on the loan plus principal amounts as follows: $75,000 from July 2003 to June
2004, $110,000 from July 2004 to June 2005, and $166,250 from July 2005 until
maturity in June 2009. This note is secured by all of the Company's equipment
and certain related assets. The proceeds of the new term loan, together with the
proceeds from certain private placements conducted in May 2003, were used to
repay the Company's $4,000,000 mezzanine loan from FINOVA Mezzanine.

In October 2000, the Company obtained a $1.5 million bridge loan from SouthTrust
Bank, which is guaranteed by Mr. Angelo S. Morini, the Company's President, and
secured by the pledge of one million shares of the Company's common stock owned
by him. Interest on this note is at the prime rate (4.25% at March 31, 2003).
The loan is being paid down by monthly principal payments of $50,000 plus
interest. In a letter agreement dated September 27, 2002, the bank deferred the
four principal payments, due in June 2002 through September 2002, until the
maturity of the note. The balance outstanding on this note as of March 31, 2003
was $750,000. In May 2003, SouthTrust Bank also amended this loan to extend the
maturity date from October 2003 to April 2004. Principal payments of $50,000 are
due each month beginning June 1, 2003 until maturity. In consideration of his
guaranty and stock pledge in respect to this loan, the Company granted Mr.
Morini stock options to acquire 343,125 shares of common stock at an exercise
price of $3.88 per share, which was equal to the fair value of the Company's
common stock at the date of the grant. Such options shall expire on December 15,
2010.

In connection with the consolidations and extensions of the SouthTrust Bank
loans described above, the Company issued a warrant to purchase 100,000 shares
of the Company's common stock to SouthTrust Bank on May 29, 2003. The warrant is
exercisable until June 1, 2009 at an exercise price of $1.97 per share.

The March 2000 term loan and the bridge loan from SouthTrust Bank contain
certain financial and operating covenants. The Company was in violation of all
financial covenants as of March 31, 2002. On June 27, 2002, the Company received
a waiver for the year ended March 31, 2002 and for all future periods through
July 1, 2003. On February 13, 2003, the Company received a waiver for all future
periods through March 31, 2004. The revised loan agreements with SouthTrust Bank
on May 30, 2003 revised all required financial and operating covenants and the
Company is in compliance with these covenants.

In March 2002, Angelo Morini, the Company's President, loaned $330,000 to the
Company in order for it to pay down certain notes payable that were coming due.
This loan bears interest at prime (4.25% at March 31, 2003) and is due on or
before June 15, 2006.

On June 26, 2002, the Company signed a $550,000 promissory note with Excalibur
Limited Partnership, one of the holders of the Company's Series A convertible
preferred stock. In consideration of the note, the Company issued Excalibur
Limited Partnership a warrant to purchase 30,000 shares of the Company's common
stock, which are exercisable until June 26, 2007 at a price equal to $5.50 per
share. This note was non-interest bearing assuming that it was repaid on or
before July 26, 2002. This note was secured by 250,000 shares of the Company's
common stock owned by the Angelo S. Morini, the Company's President. In
consideration of his pledge, the Company granted Mr. Morini stock options to
acquire 289,940 shares of common stock at an exercise price of $5.17 (110% of
market) per share. These options expire on July 1, 2007. On June 26, 2002, the
Company received loan proceeds in the amount of $500,000 in cash from Excalibur
Limited Partnership. The additional $50,000 was retained by Excalibur Limited
Partnership as payment for consulting fees due to Excalibur Limited Partnership
in accordance with a consulting agreement entered into on June 26, 2002, which
expired December 31, 2002. This note was paid in full on June 28,

27


2002 from proceeds derived from the issuance of common stock to Stonestreet
Limited Partnership as discussed below.

On August 15, 2002, the Company executed and delivered to Target Container, Inc.
a $347,475 promissory note in satisfaction of its accounts payable obligation to
this vendor. This note bears interest at 7% per annum and is due in twelve equal
monthly installments of $30,066. The balance outstanding on this note as of
March 31, 2003 was $147,734.

EQUITY FINANCING
On April 6, 2001, the Company issued to BH Capital Investments, L.P. and
Excalibur Limited Partnership, in accordance with an exemption from registration
under Regulation D promulgated under the Securities Act of 1933, as amended
("Regulation D"), (i) an aggregate of 72,646 shares of the Company's Series A
convertible preferred stock, $0.01 par value (the "Series A convertible
preferred stock"), and (ii) warrants to purchase shares of the common stock, at
an aggregate sales price of approximately $3,082,000. The Series A convertible
preferred stock is subject to certain designations, preferences and rights set
forth in the Company's Restated Certificate of Incorporation, including the
right to convert such shares into shares of common stock at any time, at a
current conversion rate (subject to appropriate adjustment for stock splits,
stock dividends, recapitalizations and other events) equal to the quotient of:

o $48.18, plus all accrued dividends that are then unpaid for each share
of the Series A convertible preferred stock then held by the holder,

divided by,

o the lesser of (x) $1.75 or (y) 95% of the average of the two lowest
closing bid prices on the American Stock Exchange of the common stock
out of the fifteen trading days immediately prior to conversion.

In no case, however, shall any holder of the Series A convertible preferred
stock be permitted to convert the Series A convertible preferred stock in an
amount that would cause such holder to beneficially own at any given time, in
the aggregate, such number of shares of common stock which would exceed 9.99% of
the aggregate outstanding shares of common stock, unless such holder waives such
restriction upon not less than 61 days prior notice to the Company. The number
of shares issuable upon conversion of the Series A convertible preferred stock
will vary depending upon the closing bid prices of the Company's common stock on
the AMEX.

In connection with the issuance of the Series A convertible preferred stock, the
Company also granted to BH Capital Investments, L.P. and Excalibur Limited
Partnership warrants to purchase an aggregate of 120,000 shares of Common Stock.
The initial warrants were exercisable for a period of five years from April 6,
2001, at a per share exercise price of $5.30. Pursuant to a letter agreement
dated October 5, 2001, the Company agreed to issue additional warrants to
acquire 60,000 shares of its common stock at an exercise price of $5.86 per
share to each of BH Capital Investments, L.P. and Excalibur Limited Partnership.
In exchange for the warrants, BH Capital Investments, L.P. and Excalibur Limited
Partnership agreed to provide us certain consulting services, including the
introduction of potential customers in Canada. Subsequently, the Company agreed
to reduce the per share exercise price on all the warrants to $2.67 in order to
induce BH Capital Investments, L.P. and Excalibur Limited Partnership to
exercise their warrants and to gain their required approval for a private
placement. On January 17, 2002, BH Capital Investments, L.P. and Excalibur
Limited Partnership exercised all 240,000 warrants for a total of $640,800.

On December 26, 2002, Excalibur Limited Partnership and BH Capital Investments,
L.P. converted 10,378 and 4,884 shares of the Series A convertible preferred
stock, respectively, plus accrued dividends, into 424,950 and 199,986 shares of
common stock, respectively. The conversion price was $1.3633 based on

28


95% of the average of the two lowest closing bid prices on the AMEX for the
fifteen trading days immediately prior to conversion. On June 3, 2003, BH
Capital Investments, L.P. converted 1,500 shares of the Series A convertible
preferred stock into 52,302 shares of common stock. The conversion price was
$1.6483 based on 95% of the average of the two lowest closing bid prices on the
AMEX for the fifteen trading days immediately prior to conversion.

In accordance with Regulation D and pursuant to a Securities Purchase Agreement
dated as of September 24, 2001, Hare & Co. f/b/o John Hancock Small Cap Value
Fund, an affiliate of John Hancock Advisors, Inc., purchased 522,648 shares of
Common Stock and warrants to purchase 140,000 shares of Common Stock, at an
aggregate sales price of $3,000,000. The warrants held by Hare & Co. f/b/o John
Hancock Small Cap Value Fund were exercisable at a price per share equal to
$6.74 until September 25, 2006. Subsequently, the Company agreed to reduce the
per share exercise price on all the warrants to $4.50 in order to induce Hare &
Co. f/b/o John Hancock Small Cap Value Fund to exercise their warrants. All of
the warrants were exercised in January 2002 at a price of $4.50 per share for a
total of $630,000.

In accordance with Regulation D and pursuant to certain Securities Purchase
Agreements dated January 17, 2002 with FNY Millenium Partners, LP, Millenium
Global Offshore Ltd., Potomac Capital Partners, LP, and Potomac Capital
International Ltd., the Company sold 158,095 shares of Common Stock for $4.74
(95% of an average market price) and issued warrants to purchase 39,524 shares
of Common Stock at a price equal to $5.74 per share. Pursuant to the same
Securities Purchase Agreements dated January 17, 2002, the Company sold 12,270
shares of Common Stock for $4.74 (95% of an average market price) and issued
warrants to purchase 3,068 shares of Common Stock at a price equal to $5.74 per
share to its officers Angelo S. Morini, Christopher New, LeAnn Hitchcock and
Kulbir Sabharwal. All of the warrants are exercisable until January 17, 2007.
The Company received total proceeds of $808,212 related to the sale of these
shares of Common Stock.

In accordance with Regulation D and pursuant to a certain Common Stock and
Warrants Purchase Agreement dated June 28, 2002, the Company sold 367,647 shares
of Common Stock for $4.08 (85% of an average market price) and issued warrants
to purchase 122,549 shares of Common Stock at a price equal to $5.52 per share
to Stonestreet Limited Partnership. In connection with such sale, the Company
issued 7,812 shares of Common Stock to Stonestreet Corporation and 4,687 shares
of Common Stock to H&H Securities Limited in exchange for their services as
finders. Per the terms of the agreement, the Company received net proceeds of
$930,000, after the repayment of a $550,000 promissory note dated June 26, 2002
in favor of Excalibur Limited Partnership and payment of $20,000 for Stonestreet
Limited Partnership's costs and expenses related to the purchase of these shares
of Common Stock.

In accordance with Section 4(2) of the Securities Act of 1933, as amended, and
pursuant to a Food Service Brokerage Agreement dated June 25, 2002, the Company
issued 140,273 shares of Common Stock for $4.08 per share on September 9, 2002
to certain food brokers in consideration for prior services rendered valued at
$572,310.

In accordance with Section 4(2) of the Securities Act of 1933, as amended, and
pursuant to a Securities Purchase Agreement dated August 27, 2002, the Company
issued 65,404 shares of Common Stock for $4.08 per share in settlement of an
outstanding payable to Hart Design and Manufacturing, Inc. in the amount of
$266,848.

On April 10, 2003, Mr. DeLuca entered into a credit arrangement with the Company
pursuant to which Mr. DeLuca would purchase for the Company raw materials in an
aggregate amount not to exceed $500,000. The amounts paid for the purchased
materials, plus interest at the rate of 15% per annum on such amounts, were paid
in full and the credit arrangement terminated as of June 27, 2003. In
consideration of the credit arrangement, the Company issued to Mr. DeLuca a
warrant to purchase 100,000 shares of the Company's common stock at an exercise
price of $1.70.

29


Pursuant to the Company's Restated Certificate of Incorporation, the warrant
issued to Mr. DeLuca caused the maximum conversion price of the Series A
convertible preferred stock to decrease to $1.75, such that the conversion rate
of the Series A convertible preferred stock to common stock is currently equal
to the quotient of (i) $48.18, plus all accrued dividends that are then unpaid
for each share of the Series A convertible preferred stock then held by the
holder, divided by (ii) the lesser of (x) $1.75 or (y) 95% of the average of the
two lowest closing bid prices of the common stock on the American Stock Exchange
out of the fifteen trading days immediately prior to conversion.

Pursuant to seven Securities Purchase Agreements dated May 21, 2003, the Company
sold and issued a total of 2,138,891 shares of its common stock at a price per
share equal to $1.80 for aggregate gross proceeds to the Company of $3,850,000.
The purchase price of the shares was $1.80 per share. Pursuant to a Registration
Rights Agreement dated May 21, 2003, the Company has agreed to register the
shares of common stock purchased by the investors with the Securities and
Exchange Commission no later than November 24, 2003. Sales to individual
investors were as follows:


Investor Shares Purchased Total Purchase Price
- -------- ---------------- --------------------
Frederick A. DeLuca 555,556 $ 1,000,000
David H. Lipka 55,556 $ 100,000
Ruggieri of Windermere Family
Limited Partnership 83,333 $ 150,000
Ruggieri Financial Pension Plan 55,556 $ 100,000
Fromageries Bel S.A. 1,111,112 $ 2,000,000
Apollo Capital Management Group 138,889 $ 250,000
Apollo MicroCap Partners, L.P. 138,889 $ 250,000
--------- -----------
Total 2,138,891 $ 3,850,000
========= ===========

The Company used $2,000,000 of the proceeds generated from the May 2003 private
placements to pay down the balance of the Company's mezzanine loan from FINOVA
Mezzanine Capital, Inc. The Company then applied the additional proceeds from
the new loan from SouthTrust Bank, as discussed above, to pay the remaining
$2,000,000 on the FINOVA Mezzanine loan. The Company intends to utilize the
remainder of the private placement proceeds for working capital and general
corporate purposes.

Management believes that with the proceeds received in connection with its
revised credit facilities and equity financings together with cash flow from
current operations, the Company will have enough cash to meet its current
liquidity needs based on current operation levels.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

The Company leases its operating facilities and certain equipment under
operating and capital leases, expiring at various dates through fiscal year
2008. In addition, the Company has several loan obligations as described in
detail above. The table below summarizes the Company's principal balances of its
obligations for indebtedness and lease obligations as of March 31, 2003:



Payments due by period
----------------------------------------------------------------------------
Contractual Obligations Total 2004 2005-2006 2006-2007 Thereafter
- ---------------------------------------------------------------------------------------------------------------------

FINOVA Capital credit facility (1) $ 4,939,894 $ -- $ -- $ 4,939,894 $ --

FINOVA Mezzanine subordinated loan(2) 2,000,000 2,000,000 -- -- --

SouthTrust Bank term loan (3) 10,247,010 790,026 3,041,250 3,990,000 2,425,734

SouthTrust Bank bridge loan 560,000 560,000 -- -- --

Target Container loan 147,734 147,734 -- -- --

Angelo S. Morini loan 330,000 -- -- 330,000 --

Capital Lease Obligations 746,362 363,152 383,210 -- --

Operating Lease Obligations 2,003,375 838,259 953,819 211,297 --
----------------------------------------------------------------------------
Total $ 20,974,375 $ 4,699,171 $ 4,378,279 $ 9,471,191 $ 2,425,734
============================================================================


30


(1) Reflects the refinancing by Textron Financial Corporation as discussed
above that is due in May 2006.
(2) Reflects the $2,000,000 portion of the FINOVA Mezzanine loan that was
paid with equity proceeds from private placements in May 2003.
(3) Reflects the increase in the term loan in May 2003 of $2,000,000,
which was used to pay off the FINOVA Mezzanine loan. Additionally,
reflects the new payment schedule as set forth in the May 2003 loan
documents.

On May 22, 2003, the Company entered into a Master Distribution and Licensing
Agreement (the "Agreement") with Fromageries Bel S.A., a leading branded cheese
company in Europe. The Agreement became effective upon the closing of the
Textron Financial Corporation asset based loan, the new $2 million loan from
SouthTrust Bank and the private placements described above. Under the Agreement,
the Company has granted Fromageries Bel S.A. exclusive distribution rights for
the Company's products (the "Products") in a territory comprised of the European
Union States and to more than 21 other European countries and territories (the
"Territory"). The Company has also granted Fromageries Bel S.A. the exclusive
option during the term of the Agreement to elect to manufacture the Products
designated by Fromageries Bel S.A. for distribution in the Territory. The term
of the Agreement is ten years, provided that either of the parties may elect to
terminate the Agreement by delivery of notice to the other between March 24,
2007 and May 22, 2007, which termination shall be effective as of first
anniversary of the date of the notice of termination. Alternatively, the parties
may mutually agree to continue operating under the Agreement, to convert the
Agreement to a manufacturing and license agreement, or to terminate the
Agreement.

RISK FACTORS

In addition to the other information in this Form 10-K, the following factors
should be considered carefully in evaluating the Company's business and
prospects. If any of the following risks actually occur, they could seriously
harm the Company's business, financial condition, results of operations or cash
flows. This could cause the trading price of the Company's common stock to
decline and you could lose all or part of your investment. For the purposes of
this "RISK FACTORS" section, the terms "we," "us," "our" and similar terms refer
to the Company.

WE MAY ISSUE SECURITIES WITH RIGHTS SUPERIOR TO THOSE OF THE COMMON STOCK, WHICH
COULD MATERIALLY LIMIT THE OWNERSHIP RIGHTS OF EXISTING STOCKHOLDERS.

We may offer debt or equity securities in private and/or public offerings in
order to raise working capital and to refinance our debt. The board of directors
has the right to determine the terms and rights of any debt securities and
preferred stock without obtaining the approval of the stockholders. It is likely
that any debt securities or preferred stock that we sell would have terms and
rights superior to those of the common stock and may be convertible into common
stock. Any sale of securities could adversely affect the interests or voting
rights of the holders of common stock, result in substantial dilution to
existing stockholders, or adversely affect the market price of our common stock.

As of July 11, 2003, 55,884 shares of our Series A convertible preferred stock
were issued and outstanding. The Series A convertible preferred stock is subject
to certain designations, preferences and rights set forth in our Restated
Certificate of Incorporation, including the right to convert such shares into
shares of common

31


stock at any time, at a current conversion rate (subject to appropriate
adjustment for stock splits, stock dividends, recapitalizations and other
events) equal to the quotient of:

o $48.18, plus all accrued dividends that are then unpaid for each share
of the Series A convertible preferred stock then held by the holder,

divided by,

o the lesser of (x) $1.75 or (y) 95% of the average of the two lowest
closing bid prices on the American Stock Exchange of our common stock
out of the fifteen trading days immediately prior to conversion.

In no case, however, shall any holder of the Series A convertible preferred
stock be permitted to convert the Series A convertible preferred stock in an
amount that would cause such holder to beneficially own at any given time, in
the aggregate, such number of shares of common stock which would exceed 9.99% of
the aggregate outstanding shares of common stock, unless such holder waives such
restriction upon not less than 61 days prior notice to us. The number of shares
issuable upon conversion of the Series A convertible preferred stock will vary
depending upon the closing bid prices of our common stock on the American Stock
Exchange.

Each holder of the Series A convertible preferred stock is also entitled to
receive a stock dividend equal to 10% of the holder's shares of the Series A
convertible preferred stock for the first year after issuance and a stock
dividend equal to 8% of the holder's shares of the Series A convertible
preferred stock for each of the subsequent three years thereafter. All accrued
dividends shall become payable upon the conversion of the shares of the Series A
convertible preferred stock. As of July 11, 2003, the holders of the Series A
convertible preferred stock were each entitled to an additional $9.71 per
outstanding preferred share, or 11,264 total additional shares of the Series A
convertible preferred stock, for dividends accrued on their initial purchase of
the Series A convertible preferred stock. This dividend is payable in cash or
shares of the Series A convertible preferred stock at our discretion. However,
in accordance with the terms of our asset-based loan from Textron Financial
Corporation, we are prohibited from paying dividends in cash without Textron's
consent. The holders of the Series A convertible preferred stock are entitled to
a liquidation preference, prior to the payment of any amounts payable to the
holders of the common stock, in an amount per share equal to the $48.18, plus
all accrued dividends that are unpaid for each share of the Series A convertible
preferred stock then held by the holder. Although we may authorize and issue
additional or other preferred stock which is junior in rank to the Series A
convertible preferred stock with respect to the preferences as to distributions
and payments upon our liquidation, dissolution or winding up, as long as at
least 25% of the Series A convertible preferred stock ever issued is
outstanding, we may not authorize or issue capital stock which is of equal or
senior rank to the Series A convertible preferred stock with respect to such
rights and preferences without the prior written consent of the holders of no
less than 60% of the then-outstanding shares of the Series A convertible
preferred stock. Each holder of the Series A convertible preferred stock has the
right to require us to redeem all or any part of the Series A convertible
preferred stock at any time subsequent to the fourth anniversary of the date of
issuance of the Series A convertible preferred stock to such holder or upon the
occurrence of certain other events.

We have no present plans to issue any additional shares of the Series A
convertible preferred stock or any other preferred stock.

WE CANNOT CONTROL THE TIMING OR VOLUME OF SALES OF A SUBSTANTIAL NUMBER OF
SHARES OF OUR COMMON STOCK. As of July 11, 2003, approximately 5,985,496 shares
of the 15,152,878 shares of our issued and outstanding common stock were freely
tradable (unless acquired by one of our "affiliates") under the Securities Act
of 1933. All of the shares which are not freely tradable are "restricted
securities" within the meaning of

32


Rule 144 promulgated by the Securities and Exchange Commission under the
Securities Act, and may be sold in open market transactions after the holding
period under Rule 144 with respect to such transaction has been met. As to
shares subject to outstanding options and warrants, the one-year holding period
generally will not begin until the shares underlying such options or warrants
actually have been acquired. After the one-year holding period has been met,
each holder generally may sell, every three months in brokerage transactions, an
amount equal to the greater of one percent of our outstanding common stock or
the amount of the average weekly trading volume during the four weeks preceding
the sale. After two years, unless any such holder is one of our "affiliates,"
such sales can be made without restriction.

Pursuant to a Registration Rights Agreements dated May 31, 2003 that we executed
with each of the parties that purchased our common stock in private placements
closed on May 30, 2003, we agreed to register on or before November 24, 2003,
the 2,138,891 shares of common stock issued in such private placements.

As of July 11, 2003, 55,884 shares of our Series A convertible preferred stock
were issued and outstanding. The Series A convertible preferred stock is subject
to certain designations, preferences and rights set forth in our Restated
Certificate of Incorporation, including the right to convert such shares into
shares of common stock at any time. We registered 1,557,895 shares of our common
stock to cover the number of shares required to be issued upon conversion of the
Series A convertible preferred stock assuming the conversion price were to fall
50% below the conversion price on April 6, 2001.

Because the sales of registered common stock, including common stock underlying
the Series A convertible preferred stock and the resale of any additional shares
which may be attempted under Rule 144 may not be effected through an underwriter
pursuant to a firm commitment agreement, there will be a substantial number of
additional shares which may be available for sale on the market at one time
without any control over the timing or volume of sales thereof by us or any
third party. We cannot foresee the impact of such potential sales on the market,
but it is possible that if a significant percentage of such available shares are
attempted to be sold within a short period of time, the effect on the market may
be negative. It is also unclear as to whether or not the market for our common
stock could absorb a large number of attempted sales in a short period of time,
regardless of the price at which the same might be offered. It is noted that
even if a substantial number of sales are not effected within a short period of
time, the mere existence of this "market overhang" could have a negative effect
on the market for our common stock and our ability to raise additional capital
or refinance our indebtedness.

OUR PRESIDENT OWNS A LARGE PERCENTAGE OF THE OUTSTANDING SHARES, WHICH COULD
MATERIALLY LIMIT THE OWNERSHIP RIGHTS OF EXISTING STOCKHOLDERS.
As of July 11, 2003, Angelo S. Morini, our founder and President, beneficially
owned approximately 23% of our current outstanding common stock and held options
which, if exercised and assuming the exercise of no other outstanding options or
warrants, would give him approximately 35% of our issued and outstanding common
stock. Shareholders may be unable to elect any members of the board of directors
or exercise significant control over us or our business as a result of Mr.
Morini's ownership.

SHAREHOLDERS MAY EXPERIENCE FURTHER DILUTION.
We have a substantial number of outstanding options and warrants to acquire
shares of common stock. A total of 5,894,377 shares have been reserved for
issuance upon exercise of options and warrants that we have granted or may grant
in the future. A total of 2,688,914 of these options and warrants are "in the
money" and are currently exercisable as of July 11, 2003. "In the money"
generally means that the current market price of the common stock is above the
exercise price of the shares subject to the warrant or option. The issuance of
common stock upon the exercise of these options and warrants could adversely
affect the market price of the common stock or result in substantial dilution to
our existing stockholders.

As of July 11, 2003, 55,584 shares of our Series A convertible preferred stock
were issued and outstanding, Additionally, the holders of the Series A
convertible preferred stock were each entitled to an additional $9.71

33


per outstanding preferred share, or 11,264 total additional shares of the Series
A convertible preferred stock, for dividends accrued on their initial purchase
of the Series A convertible preferred stock. This dividend is payable in cash or
shares of the Series A convertible preferred stock at our discretion. However,
in accordance with the terms of our asset-based loan from Textron Financial
Corporation, we are prohibited from paying dividends in cash without Textron's
consent. The Series A convertible preferred stock is subject to certain
designations, preferences and rights set forth in our Restated Certificate of
Incorporation, including the right to convert such shares into shares of common
stock at any time. The issuance of common stock upon the conversion of the
Series A convertible preferred stock could negatively affect the market price of
the common stock or result in substantial dilution to our existing stockholders.

IF WE LOSE KEY FOREIGN SUPPLIERS ON WHOM WE DEPEND, WE MAY BE UNABLE TO OBTAIN
ADEQUATE SUPPLIES TO MANUFACTURE OUR PRODUCTS.
Currently, we purchase our major ingredient, a milk protein called casein, from
a limited number of foreign suppliers. We purchase casein from foreign suppliers
because they have lower prices than domestic suppliers. However, their lower
prices are generally the result of governmental export supports or subsidies. We
do not have any contractual arrangements with our principal suppliers, except
for short-term agreements for periods of less than six months. Because we
purchase casein from foreign suppliers, its availability is subject to a variety
of factors, including federal import regulations. If the export supports or
subsidies are reduced or eliminated or the United States takes retaliatory
action or otherwise establishes trade barriers with any of the countries in
which our casein suppliers are located, our business and results of operations
would be negatively affected. Moreover, exchange rate fluctuations or the
imposition of import quotas or tariffs could have an adverse effect on our
business and our ability to compete with competitors that do not rely on foreign
suppliers. We cannot assure you that we could obtain casein from U.S. sources if
a foreign supply of casein were reduced or terminated. Even if we could obtain
casein from U.S. sources, our production may be reduced during the period that
it takes us to change suppliers and the prices for the casein would likely be
significantly higher than we are paying now. Either event would negatively
affect our business, results of operations and cash flows.

BECAUSE THE MAJORITY OF OUR CUSTOMER ORDERS REQUIRE SHIPMENT OF INDIVIDUALLY
WRAPPED CHEESE SLICES, THE LOSS OF CERTAIN PRODUCTION MACHINES WOULD NEGATIVELY
IMPACT OUR BUSINESS.
On May 17, 2002, Schreiber Foods, Inc. of Green Bay, Wisconsin, filed a lawsuit
against the Company in the federal district court for the Eastern District of
Wisconsin ("Wisconsin lawsuit"), being Case No. 02-C-0498, alleging various acts
of patent infringement. The Complaint alleges that the Company's machines for
wrapping of individual cheese slices, manufactured by Kustner Industries, S.A.
of Switzerland, known as models KE and KD, and the Company's machines for
producing individually wrapped slices manufactured by Hart Design Mfg., Inc. of
Green Bay, Wisconsin, infringe certain claims of U.S. Patents Nos. 5,112,632,
5,440,860, 5,701,724 and 6,085,680. Schreiber Foods is seeking a preliminary and
permanent injunction prohibiting the Company from further infringing acts and is
also seeking damages in the nature of either lost profits or reasonable
royalties. Schreiber Foods has not specified the amount of money damages it
plans to seek at the time of trial; however, preliminary discussions between the
parties lead the Company to conclude that the amount requested will be at least
several million dollars, and will be based roughly on a cents-per-pound of
product formula.

The '860 and '724 Patents--and the Kustner machines for producing individually
wrapped slices--were the subject of a lawsuit commenced by Schreiber in 1997
against Beatrice Foods and others in the Eastern District of Wisconsin, being
Case No. 97-CV-11. Schreiber alleges that the machines that were at issue in
that case are similar to the Kustner machines in use by the Company. In the 1997
lawsuit, the matter was tried to a jury, which found the Kustner machines to
infringe and awarded Schreiber $26 million in a verdict of August 25, 1998. On
March 30, 2000, however, the judge reversed that verdict, entered a finding of
no infringement on the part of Beatrice, and dismissed the case. Schreiber
appealed that order to the Court of Appeals for the Federal Circuit, which
entered its judgment on appeal on February 27, 2002. The appeals court reversed
the action of the trial court, found that substantial evidence supported the
jury's finding of

34


infringement, and ordered the jury verdict reinstated. However, the Company
understands that a motion to rescind the verdict and judgment is currently
pending. Schreiber has also commenced a similar action against Borden, Inc., and
others, in March 2002, but no result has yet been reached in that case.

Several years prior to the filing of the lawsuit against the Company, the
Company modified its Kustner machines. The two Hart Design machines were
modified by the manufacturer from the standard Hart Design configuration and
were delivered to the Company as modified. The Company believes that the
modifications to the machines take them even further outside the ambit of the
Schreiber patents at issue.

As well, the Company has, through legal counsel, advised the Court of the scope
it believes should be given to the claims at issue in the lawsuit (as part of
the so-called Markman briefing process). Schreiber has taken a different view of
the claims. The Court has scheduled a hearing on the issue for August 4, 2003;
the result of that hearing is expected to narrow the issues of the case.

The Company and Schreiber recently participated in a Court-sponsored mediation
of claims that did not result in a settlement agreement. Based upon the failure
of the mediation process to resolve the matter, the Company has requested the
formal opinion of patent counsel with regard to the merits of Schreiber's patent
and Schreiber's claims of infringement. Patent counsel has advised that, in his
opinion, the patent claim interpretation being asserted by the Company in the
Markman briefing process is the correct one, and that the Company's machines do
not infringe the patent claims if that claim interpretation is adopted by the
Court. Of course, the Court's ruling on the pending claim interpretation issues
may affect those conclusions.

BECAUSE WE ARE DEPENDENT UPON A SINGLE MANUFACTURING FACILITY, THE LOSS OF THE
FACILITY WOULD RESULT IN A WORK STOPPAGE, WHICH WOULD NEGATIVELY IMPACT OUR
BUSINESS.
We manufacture all of our products at a single manufacturing facility in
Orlando, Florida, and our revenues are dependent upon the continued operation of
this facility. This facility is subject to a lease that expires in November
2006, unless renewed pursuant to terms mutually agreeable to our landlord and
us. We do not have a backup facility or contractual arrangements with any other
manufacturers in the event of a casualty to or destruction of the facility or if
the facility ceases to be available to us for any other reason. If we are
required to rebuild or relocate our manufacturing facility, a substantial
investment in improvements and equipment would be necessary. Any rebuilding or
relocation also would likely result in a significant delay or reduction in
manufacturing and production capability which, in turn, could lead to
substantially reduced sales and loss of market share.

COMPETITION IN OUR INDUSTRY IS INTENSE.
Competition in our segment of the food industry is intense. We believe that as
consumers become more interested in healthy food alternatives the competition in
our markets will increase substantially. Our primary competition consists of
equally sized companies such as Tree of Life, White Wave, Yves and Tofutti
Brands that manufacture soy-based products, such as alternative cheese slices,
sour creams, cream cheese and related products. In addition, we compete with
major companies such as Kraft, which produces products under the Kraft Free(R)
label, Borden's, and ConAgra, which produces products under the Healthy
Choice(R) label. Each of these companies has substantially greater name
recognition and greater research and development, marketing, financial and human
resources than we have. These advantages have led to a substantially greater
market penetration and product acceptance than we have developed. In addition,
our competitors may succeed in developing new or enhanced products, which are
better than our products. These companies may also prove to be more successful
than us in marketing and selling these products. We cannot assure you that we
will be able to compete successfully with any of these companies or achieve a
greater market share than we currently possess. Increased competition as to any
of our products or services could result in price reductions, reduced margins,
and loss of market share, which could negatively affect our business, prospects,
results of operations and financial condition.

35


WE RELY ON THE PROTECTION OF OUR TRADEMARKS, AND THE LOSS OF A TRADEMARK WOULD
NEGATIVELY IMPACT THE PRODUCTS ASSOCIATED WITH THE TRADEMARK, WHICH COULD
MATERIALLY ADVERSELY AFFECT OUR BUSINESS.
We own several registered and unregistered trademarks, which are used in the
marketing and sale of our products. We have invested a substantial amount of
money in promoting our trademarked brands. However, the degree of protection
that these trademarks afford us is unknown. Further, we may not have the money
necessary to engage in actions to prevent infringement of our trademarks. A loss
of a trademark would negatively impact the products associated with it, and
could negatively affect our business, prospects, results of operations,
financial condition and cash flows.

WE DO NOT HAVE PATENT PROTECTION FOR OUR FORMULAS AND PROCESSES, AND A LOSS OF
OWNERSHIP OF ANY OF OUR FORMULAS AND PROCESSES WOULD NEGATIVELY IMPACT OUR
BUSINESS.
We believe that we own our formulas and processes. However, we have not sought,
and do not intend to seek, patent protection for our formulas and processes.
Instead, we rely on the complexity of our formulas and processes, trade secrecy
laws, and employee confidentiality agreements. However, we cannot assure you
that other companies will not acquire our confidential information or trade
secrets or will not independently develop equivalent or superior products or
technology and obtain patent or similar rights. Although we believe that our
formulas and processes have been independently developed and do not infringe the
patents or rights of others, a variety of components of our processes could
infringe existing or future patents, in which event we may be required to modify
our processes or obtain a license. We cannot assure you that we will be able to
do so in a timely manner or upon acceptable terms and conditions and the failure
to do either of the foregoing would negatively affect our business, results of
operations, financial condition and cash flows.

BECAUSE WE SELL FOOD PRODUCTS, WE FACE THE RISK OF EXPOSURE TO PRODUCT LIABILITY
CLAIMS.
We, like any other seller of food, face the risk of exposure to product
liability claims in the event that our quality control procedures fail and the
consumption of our products causes injury or illness. With respect to product
liability claims, our insurance may not continue to be available at a reasonable
cost, or, if available, may not be adequate to cover liabilities. We generally
seek contractual indemnification and insurance coverage from parties supplying
us products, but this indemnification or insurance coverage is limited, as a
practical matter, to the creditworthiness of the indemnifying party, and their
carriers, if any, as well as the insured limits of any insurance provided by
suppliers. If we do not have adequate insurance or contractual indemnification
available, product liability claims relating to defective products could have a
material adverse effect on our financial condition, results of operations and
cash flows.

GOVERNMENT REGULATION COULD INCREASE OUR COSTS OF PRODUCTION AND INCREASE OUR
LEGAL AND REGULATORY EXPENSES.
We are subject to extensive regulation by federal, state, and local governmental
authorities regarding the quality, purity, manufacturing, distribution, and
labeling of food products. We cannot assure that you that we will be able to
continue to comply with these regulations, or comply with future regulations,
without inordinate cost or interruption of our operations. Failure to comply
with applicable laws and regulations could subject us to civil remedies,
including fines, injunctions, recalls or seizures, as well as possible criminal
sanctions, which could have a material adverse effect on our business.

THE LOW VOLUME OF TRADING OF OUR SHARES MAY NEGATIVELY IMPACT THE LIQUIDITY OF
OUR SHARES.
Although our shares are publicly traded on the American Stock Exchange, the
trading market for our shares is limited. During the calendar quarter prior to
July 11, 2003, the trading volume for our shares averaged 18,000 shares per
trading day. We do not anticipate any material increase in the trading volume
for our shares. The lack of an active trading market for our shares could
negatively impact stockholders' ability to sell their shares when they desire
and the price, which could be obtained upon a sale of shares.

36


RISING INTEREST RATES COULD NEGATIVELY AFFECT OUR RESULTS OF OPERATIONS.
The interest rates of most of the Company's outstanding debts fluctuate based
upon changes in our lenders' prime rate. Increases in the prime rate will result
in an increase in our cost of funds, and could negatively affect our results of
operations. We have not entered into any derivative instruments such as interest
rate swap or hedge agreements to manage our exposure to rising interest rates.

THE MARKET PRICE OF OUR STOCK COULD BE SUBJECT TO FLUCTUATION.
The market price of our common stock could be subject to fluctuations in
response to factors such as the following, some of which are beyond our control:

o quarterly variations in our operating results;
o operating results that vary from the expectations of securities
analysts and investors;
o changes in expectations as to our future financial performance,
including financial estimates by securities analysts and investors;
o announcements by us or our competitors of major business developments,
such as new products, services or technologies or significant
contracts, acquisitions, strategic partnerships, joint ventures or
capital commitments;
o announcements by third parties of significant claims or proceedings
against us;
o future sales of our common stock;
o and general market conditions.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company's exposure to market risk results primarily from fluctuations in
interest rates. The interest on most of the Company's outstanding debts,
including its past debt to FINOVA Capital Corporation and its current debt to
SouthTrust Bank, Textron Financial Corporation and Angelo S. Morini, is floating
and based on the prevailing market interest rates. For market-based debt,
interest rate changes generally do not affect the market value of the debt but
do impact future interest expense and hence earnings and cash flows, assuming
other factors remain unchanged. A theoretical 1% change in market rates in
effect on March 31, 2003 with respect to the Company's anticipated debt as of
such date would increase interest expense and hence reduce net income of the
Company by approximately $41,000 per quarter.

The Company's sales which were denominated in a currency other than U.S. dollars
during the fiscal years ended March 31, 2003, 2002 and 2001 were less than 2% of
gross sales and no net assets were maintained in a functional currency other
than U. S. dollars such fiscal years. Therefore, the effects of changes in
foreign currency exchange rates have not historically been significant to the
Company's operations or net assets.

37


ITEM 8. FINANCIAL STATEMENTS.

Report of Independent Certified Public Accountants

To the Board of Directors and Stockholders
Galaxy Nutritional Foods, Inc.
Orlando, Florida

We have audited the accompanying balance sheets of Galaxy Nutritional Foods,
Inc. as of March 31, 2003 and 2002 and the related statements of operations,
stockholders' equity and cash flows for each of the three years in the period
ended March 31, 2003. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Galaxy Nutritional Foods, Inc.
as of March 31, 2003 and 2002 and the results of its operations and its cash
flows for each of the three years in the period ended March 31, 2003 in
conformity with accounting principles generally accepted in the United States of
America.

/s/ BDO Seidman, LLP

Atlanta, Georgia
July 1, 2003

38


GALAXY NUTRITIONAL FOODS, INC.
BALANCE SHEETS



MARCH 31, MARCH 31,
2003 2002
------------ ------------

ASSETS
CURRENT ASSETS:

Cash $ 1,598 $ 168
Trade receivables, net of allowance for doubtful
accounts of $487,000 and $678,000 5,109,247 5,283,187
Inventories 5,294,500 5,748,652
Prepaid expenses and other 553,396 555,520
------------ ------------

Total current assets 10,958,741 11,587,527

PROPERTY AND EQUIPMENT, NET 22,168,404 24,180,636
OTHER ASSETS 274,918 479,387
------------ ------------

TOTAL $ 33,402,063 $ 36,247,550
============ ============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Book overdrafts $ 1,151,276 $ 1,192,856
Line of credit 4,939,894 5,523,875
Accounts payable 2,622,996 5,399,143
Accrued liabilities 1,891,773 994,341
Current portion of term notes payable 1,497,760 1,809,000
Current portion of subordinated note payable 2,000,000 --
Current portion of obligations under capital leases 363,152 349,380
------------ ------------

Total current liabilities 14,466,851 15,268,595

TERM NOTES PAYABLE, less current portion 7,786,985 8,391,535
SUBORDINATED NOTE PAYABLE, less current portion 2,000,000 3,385,770
OBLIGATIONS UNDER CAPITAL LEASES, less current portion 383,210 734,156
------------ ------------

Total liabilities 24,637,046 27,780,056
------------ ------------

COMMITMENTS AND CONTINGENCIES -- --

REDEEMABLE CONVERTIBLE PREFERRED STOCK 2,324,671 2,156,311

STOCKHOLDERS' EQUITY:
Common stock, $.01 par value, authorized 85,000,000 shares;
12,761,685 and 11,540,041 shares issued 127,617 115,400
Additional paid-in capital 59,800,732 60,717,914
Accumulated deficit (40,595,342) (41,629,470)
------------ ------------

19,333,007 19,203,844
Less: Notes receivable arising from the exercise of stock
options and sale of common stock (12,772,200) (12,772,200)
Treasury stock, 26,843 shares, at cost (120,461) (120,461)
------------ ------------

Total stockholders' equity 6,440,346 6,311,183
------------ ------------

TOTAL $ 33,402,063 $ 36,247,550
============ ============


See accompanying notes to financial statements

39


GALAXY NUTRITIONAL FOODS, INC.
STATEMENTS OF OPERATIONS



YEARS ENDED MARCH 31, 2003 2002 2001
------------ ------------ ------------

NET SALES $ 40,008,769 $ 42,927,104 $ 45,085,937

COST OF GOODS SOLD 28,080,188 35,276,362 32,841,748
------------ ------------ ------------
Gross margin 11,928,581 7,650,742 12,244,189
------------ ------------ ------------

OPERATING EXPENSES:
Selling 4,958,272 8,573,957 8,950,982
Delivery 2,008,638 2,475,989 2,454,616
Non-cash compensation related to options & warrants (2,906,762) 2,373,662 1,116,444
General and administrative 3,570,889 5,348,513 3,323,435
Research and development 232,552 261,972 265,949
------------ ------------ ------------
Total operating expenses 7,863,589 19,034,093 16,111,426
------------ ------------ ------------

INCOME (LOSS) FROM OPERATIONS 4,064,992 (11,383,351) (3,867,237)
------------ ------------ ------------

OTHER INCOME (EXPENSE):
Interest expense (2,923,215) (3,594,091) (2,047,097)
Loss on disposal of assets (47,649) (464,190) --
Other (60,000) (57,520) (25,000)
------------ ------------ ------------
Total (3,030,864) (4,115,801) (2,072,097)
------------ ------------ ------------

INCOME (LOSS) BEFORE INCOME TAXES 1,034,128 (15,499,152) (5,939,334)

INCOME TAX BENEFIT (EXPENSE) -- (1,560,000) 240,000
------------ ------------ ------------

INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF CHANGE IN
ACCOUNTING POLICY 1,034,128 (17,059,152) (5,699,334)

Cumulative Effect of Change in Accounting Policy -- -- (786,429)
------------ ------------ ------------

NET INCOME (LOSS) $ 1,034,128 $(17,059,152) $ (6,485,763)

Preferred Stock Dividends 264,314 709,400
Preferred Stock Accretion to Redemption Value 1,370,891 1,379,443 --
------------ ------------ ------------

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS $ (601,077) $(19,147,995) $ (6,485,763)
============ ============ ============

BASIC NET LOSS PER COMMON SHARE BEFORE CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING POLICY $ (0.05) $ (1.81) $ (0.61)

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY -- -- (0.08)
------------ ------------ ------------

NET LOSS PER COMMON SHARE $ (0.05) $ (1.81) $ (0.69)
============ ============ ============

DILUTED NET LOSS PER COMMON SHARE BEFORE CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING POLICY $ (0.05) $ (1.81) $ (0.61)

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY -- -- (0.08)
------------ ------------ ------------

NET LOSS PER COMMON SHARE $ (0.05) $ (1.81) $ (0.69)
============ ============ ============


See accompanying notes to financial statements

40


GALAXY NUTRITIONAL FOODS, INC.
STATEMENTS OF STOCKHOLDERS' EQUITY



Common Stock Notes
------------------------ Additional Accumulated Receivable for Treasury
Shares Par Value Paid-In Capital Deficit Common Stock Stock Total
-----------------------------------------------------------------------------------------------------

Balance at March 31, 2000 9,184,546 $ 91,845 $ 48,289,955 $(18,084,555) $(12,772,200) $ -- $ 17,525,045

Purchase of treasury stock -- -- -- -- -- (120,461) (120,461)
Exercise of warrants, net
of costs 815,000 8,150 2,444,179 -- -- -- 2,452,329
Issuance of common stock
under employee stock
purchase plan 18,066 181 67,966 -- -- -- 68,147
Non-cash compensation
related to variable
options and warrants -- -- 1,100,000 -- -- -- 1,100,000
Net loss -- -- -- (6,485,763) -- -- (6,485,763)
-----------------------------------------------------------------------------------------------------

Balance at March 31, 2001 10,017,612 $ 100,176 $ 51,902,100 $(24,570,318) $(12,772,200) $ (120,461) $ 14,539,297

Exercise of options 4,143 41 19,480 -- -- -- 19,521
Exercise of warrants 753,625 7,537 2,252,549 -- -- -- 2,260,086
Issuance of common stock
under employee stock
purchase plan 11,648 116 32,163 -- -- -- 32,279
Issuance of common stock 753,013 7,530 3,801,282 -- -- -- 3,808,812
Issuance of warrants 355,692 -- -- -- 355,692
Non-cash compensation
related to variable
options and warrants -- -- 1,960,000 -- -- -- 1,960,000
Dividends on preferred
stock -- -- (350,000) -- -- -- (350,000)
Discount on preferred
stock -- -- 2,003,770 -- -- -- 2,003,770
Accretion of discount
on preferred stock (1,259,122) -- -- -- (1,259,122)
Net loss -- -- -- (17,059,152) -- -- (17,059,152)
-----------------------------------------------------------------------------------------------------

Balance at March 31, 2002 11,540,041 $ 115,400 $ 60,717,914 $(41,629,470) $(12,772,200) $ (120,461) $ 6,311,183

Exercise of options 1,000 10 4,240 -- -- -- 4,250
Issuance of common stock
under employee stock
purchase plan 9,880 99 19,564 -- -- -- 19,663
Issuance of common stock 585,828 5,859 2,295,269 -- -- -- 2,301,128
Conversion of preferred
stock 624,936 6,249 845,726 -- -- -- 851,975
Issuance of warrants -- -- 146,000 -- -- -- 146,000
Non-cash compensation
related to variable
options and warrants -- -- (3,060,000) -- -- -- (3,060,000)
Dividends on preferred
stock -- -- (264,314) -- -- -- (264,314)
Accretion of discount
on preferred stock (903,667) -- -- -- (903,667)
Net income -- -- -- 1,034,128 -- -- 1,034,128
-----------------------------------------------------------------------------------------------------

Balance at March 31, 2003 12,761,685 $ 127,617 $ 59,800,732 $(40,595,342) $(12,772,200) $ (120,461) $ 6,440,346
=====================================================================================================


See accompanying notes to financial statements

41


GALAXY NUTRITIONAL FOODS, INC.
STATEMENTS OF CASH FLOWS



YEARS ENDED MARCH 31, 2003 2002 2001
------------ ------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES:

Net Income (Loss) $ 1,034,128 $(17,059,152) $ (6,485,763)
Adjustments to reconcile net income (loss) to net cash
from (used in) operating activities:
Depreciation 2,273,349 2,362,900 1,605,149
Amortization of debt discount and financing costs 1,264,273 1,069,522 220,407
Deferred tax expense (benefit) -- 1,560,000 (240,000)
Provision for losses on trade receivables (190,967) 925,836 200,000
Non-cash compensation related to variable options and stock
issued under non-recourse note receivable (3,060,000) 1,960,000 1,100,000
Amortization of consulting and director fee expense paid
through issuance of common stock warrants 153,238 413,662 16,444
Loss on disposal of assets 47,649 464,190 --
(Increase) decrease in:
Trade receivables 364,907 1,844,538 (796,625)
Inventories 454,152 5,025,888 (1,751,592)
Prepaid expenses and other 2,124 1,260,490 191,201
Increase (decrease) in:
Accounts payable (1,589,514) (4,056,922) 4,439,509
Accrued liabilities 422,536 500,559 (23,552)
------------ ------------ ------------

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 1,175,875 (3,728,489) (1,524,822)
------------ ------------ ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (214,003) (140,277) (10,887,497)
Decrease in other assets 113,977 1,801 78,136
------------ ------------ ------------

NET CASH USED IN INVESTING ACTIVITIES (100,026) (138,476) (10,809,361)
------------ ------------ ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Increase (decrease) in book overdrafts (41,580) 746,027 (1,247,924)
Net borrowings (payments) on line of credit (583,981) (3,252,403) 6,313,207
Borrowings on term notes payable 500,000 330,000 7,380,593
Repayments on term notes payable (1,763,265) (1,409,964) (93,000)
Borrowings on subordinated note payable -- -- 123,183
Repayments on subordinated note payable -- (815,000) --
Financing costs for long term debt (239,539) (25,000) (47,832)
Principal payments on capital lease obligations (431,937) (539,399) (41,613)
Proceeds from issuance of common stock, net of offering costs 1,481,633 3,841,091 68,147
Proceeds from exercise of common stock options 4,250 19,521 --
Proceeds from exercise of common stock warrants, net of costs -- 2,070,801 --
Proceeds from issuance of preferred stock, net of costs -- 2,900,959 --
Purchase of treasury stock -- -- (120,461)
------------ ------------ ------------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (1,074,419) 3,866,633 12,334,300
------------ ------------ ------------

NET INCREASE (DECREASE) IN CASH 1,430 (332) 117

CASH, BEGINNING OF YEAR 168 500 383
------------ ------------ ------------

CASH, END OF YEAR $ 1,598 $ 168 $ 500
============ ============ ============


See accompanying notes to financial statements.

42


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Business
--------
Galaxy Nutritional Foods, Inc. (the "Company") is principally engaged in
the development, manufacturing and marketing of a variety of healthy cheese
and dairy related products, as well as other cheese alternatives. These
healthy cheese and dairy related products include low or no fat, low or no
cholesterol and lactose-free varieties. These products are sold throughout
the United States and internationally to customers in the retail, food
service and industrial markets. The Company's headquarters and
manufacturing facilities are located in Orlando, Florida.

Accounts Receivable
-------------------
Accounts receivable are customer obligations due under normal trade terms.
The Company evaluates the collectibility of its accounts receivable on a
combination of factors. In circumstances where it is aware of a specific
customer's inability to meet its financial obligations, it records a
specific allowance to reduce the amounts recorded to what it believes will
be collected. In addition to reserving for potential uncollectible
accounts, the Company uses its allowance for trade receivables account to
estimate future credits that will be issued to customers for items such as
rebates, sales promotions, coupons, and spoils that relate to current
period sales. The Company also records these additional reserves for
potential uncollectible amounts and future credits based on certain
percentages, which are determined based on historical experience and its
assessment of the general financial conditions affecting its customer base.
After all attempts to collect a receivable have been exhausted and failed,
the receivable is written off against the allowance.

Inventories
-----------
Inventories are valued at the lower of cost (weighted average, which
approximates FIFO) or market.

Property and Equipment
----------------------
Property and equipment are stated at cost. Depreciation is computed over
the estimated useful lives of the assets by the straight-line method for
financial reporting and by accelerated methods for income tax purposes.
Capital leases are recorded at the lower of fair market value or the
present value of future minimum lease payments. Assets under capital leases
are amortized by the straight-line method over their useful lives.

Book Overdrafts
---------------
Under the Company's cash management system, checks issued but not presented
to banks frequently result in overdraft balances for accounting purposes
and are classified as "book overdrafts" in the balance sheet. In accordance
with the Company's agreement with a financial institution, all cash
receipts are applied against a revolving line of credit, and a draw is
requested as needed to cover checks clearing the bank.

Revenue Recognition
-------------------
Sales are recognized upon shipment of products to customers. The Company
offers a right of return policy to certain retail customers in the
conventional grocery stores and mass merchandising industry. If the product
is not sold during its shelf life, the Company will allow a credit for the
unsold merchandise. Since the shelf life of the Company's products range
from 6 months to one year, the Company historically averages less than 2%
in credits for unsold product. The Company's reserve on accounts receivable
takes these potential future credits into consideration. Certain expenses
such as slotting fees, rebates, coupons and other discounts are accounted
for as a reduction to Revenues.

Shipping and Handling Costs
---------------------------
The Company accounts for certain shipping and handling costs related to the
acquisition of goods from its vendors as Cost of Goods Sold. However,
shipping and handling costs related to the shipment of goods to its
customers is classified as Delivery expense.

Stock Based Compensation
------------------------
The Company accounts for its stock-based employee compensation plans under
the accounting provisions of Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees", and has furnished the pro forma
disclosures required under Statement of Financial Accounting Standards
("SFAS") No. 123,

43


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

"Accounting for Stock-Based Compensation", and SFAS No. 148, "Accounting
for Stock-Based Compensation - Transition and Disclosure". See Note 7 for
additional disclosures on the Company's stock-based employee compensation
plans.

SFAS No. 123, "Accounting for Stock Based Compensation", requires the
Company to provide pro- forma information regarding net income (loss) and
earnings (loss) per share amounts as if compensation cost for the Company's
employee and director stock options had been determined in accordance with
the fair market value-based method prescribed in SFAS No. 123. The Company
estimates the fair value of each stock option at the grant date by using a
Black-Scholes option-pricing model. The following assumptions were used for
options issued during the periods:

Year Ended March 31, 2003 March 31, 2002 March 31, 2001
-------------- -------------- --------------
Dividend Yield None None None
Volatility 37% to 44% 38% 46%
Risk Free Interest Rate 1.71% to 5.03% 4.75% 4.42% to 5.69%
Expected Lives in Months 60 to 120 120 120

Under the accounting provisions of SFAS No. 123, the Company's net income
(loss) and net income (loss) per basic and diluted share would have been
reduced to the pro forma amounts indicated below:



Year Ended March 31, 2003 March 31, 2002 March 31, 2001
-------------- -------------- --------------

Net income (loss) available to common
shareholders as reported $ (601,077) $ (19,147,995) $ (6,485,763)
Add: Stock-based compensation expense included
in reported net income (2,906,762) 2,373,662 1,116,444
Deduct: Stock-based compensation expense
determined under fair value based method for
all awards (3,728,592) (2,918,802) (1,236,762)
-------------- -------------- --------------
Pro forma net income (loss) available to common
shareholders $ (7,236,431) $ (19,693,135) $ (6,606,081)
============== ============== ==============
Net income (loss) per common share:
Basic - as reported $ (0.05) $ (1.81) $ (0.69)
============== ============== ==============
Basic - pro forma $ (0.60) $ (1.87) $ (0.70)
============== ============== ==============
Diluted - as reported $ (0.05) $ (1.81) $ (0.69)
============== ============== ==============
Diluted - pro forma $ (0.60) $ (1.87) $ (0.70)
============== ============== ==============


Income Taxes
------------
Deferred income taxes are recognized for the tax consequences of temporary
differences between the financial reporting bases and the tax bases of the
Company's assets and liabilities in accordance with SFAS No. 109. Valuation
allowances are established when necessary to reduce deferred tax assets to
the amount expected to be realized. Income tax expense is the tax payable
or refundable for the period plus or minus the change during the period in
deferred tax assets and liabilities.

Net Income (Loss) per Common Share
----------------------------------
Net income (loss) per common share is computed by dividing net income or
loss by the weighted average shares outstanding. Diluted income (loss) per
common share is computed on the basis of weighted average shares
outstanding plus potential common shares which would arise from the
exercise of stock options, warrants and conversion of the Series A
convertible preferred stock.

44


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

Financial Instruments
---------------------
Statement of Financial Accounting Standards No. 107, "Disclosures about
Fair Value of Financial Instruments," requires disclosure of fair value
information about financial instruments. Fair value estimates discussed
herein are based upon certain market assumptions and pertinent information
available to management as of March 31, 2003.

The respective carrying value of certain on-balance-sheet financial
instruments approximated their fair values. These financial instruments
include cash, trade receivables, book overdrafts, accounts payable and
accrued liabilities. Fair values were assumed to approximate carrying
values for these financial instruments since they are short term in nature
and their carrying amounts approximate fair values or they are receivable
or payable on demand. The fair value of the Company's long-term debt,
subordinated debt, and capital leases is estimated based upon the quoted
market prices for the same or similar issues or on the current rates
offered to the Company for debt of the same remaining maturities.

Impairment of Long-Lived Assets
-------------------------------
In August 2001, the Financial Accounting Standards Board ("FASB") issued
SFAS 144, "Accouting for Impairment or Disposal of Long-Lived Assets." This
statement supersedes SFAS 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to Be Disposed of and Accounting
Principles Board Opinion No. 30, "Reporting Results of Operations -
Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions."
SFAS 144 retains the fundamental provisions of SFAS 121 for recognition and
measurement of impairment, but amends the accounting and reporting
standards for segments of a business to be disposed of. The adoption of
this pronouncement had no impact on the Company's financial position or
results of operations.

Use of Estimates
----------------
The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and reported amounts of
revenues and expense during the reporting period. The Company's significant
estimates include the allowance for doubtful accounts receivable, provision
for inventory obsolescence, and valuation of deferred taxes and warrants.
Actual results could differ from those estimates.

Segment Information
-------------------
The Company does not identify separate operating segments for management
reporting purposes. The results of operations are the basis on which
management evaluates operations and makes business decisions. The Company's
sales are generated primarily within the United States of America.

Reclassifications
-----------------
Certain items in the financial statements of prior periods have been
reclassified to conform to current period presentation.

Recent Accounting Pronouncements
--------------------------------
In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 requires that a
liability for costs associated with an exit or disposal activity be
recognized and measured initially at fair value only when the liability is
incurred. SFAS No. 146 is effective for exit or disposal activities that
are initiated after December 31, 2002. The application of the requirements
of SFAS 146 did not have any impact on the Company's financial position or
result of operations.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock Based
Compensation--Transition and Disclosure--an Amendment to SFAS 123." SFAS
148 provides two additional transition methods for entities that adopt the
preferable method of accounting for stock based compensation. Further, the
statement requires disclosure of comparable information for all companies
regardless of whether, when, or how an entity adopts the preferable, fair
value based method of accounting. These disclosures are now required for
interim periods in addition to the traditional annual disclosure. The
amendments to SFAS 123, which provides for additional transition methods,
are effective for fiscal years ending after December 15, 2002, although
earlier application is permitted. The amendments to the disclosure
requirements are required for financial reports containing condensed

45


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

financial statements for interim periods beginning after December 15, 2002.
The Company adopted the disclosure provisions of SFAS No. 148 during the
fiscal year ended March 31, 2003. The Company has not yet determined in
what matter or when it will adopt the fair value methodology of SFAS 148.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity."
The Statement establishes standards for how an issuer classifies and
measures in its statement of financial position certain financial
instruments with characteristics of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its
scope as a liability (or an asset in some circumstances) because that
financial instrument embodies an obligation of the issuer. Many of such
instruments were previously classified as equity. The statement is
effective for financial instruments entered into or modified after May 31,
2003, and otherwise is effective at the beginning of the first interim
period beginning after June 15, 2003, except for mandatory redeemable
financial instruments of nonpublic entities. The Statement is to be
implemented by reporting the cumulative effect of a change in accounting
principle for financial instruments created before the issuance of the date
of the Statement and still existing at the beginning of the interim period
of adoption. Restatement is not permitted. Management believes that the
adoption of this Statement will not have a significant impact on the
financial position, results of operations or cash flows of the Company.

In November 2002, the FASB issued FASB Interpretation ("FIN") No. 45,
"Guarantor's Accounting and Disclosure Requirements for Guarantees,
Including Indirect Guarantees of Indebtedness of Others," which clarifies
disclosure and recognition/measurement requirements related to certain
guarantees. The disclosure requirements are effective for financial
statements issued after December 15, 2002 and the recognition/measurement
requirements are effective on a prospective basis for guarantees issued or
modified after December 31, 2002. The application of the requirements of
FIN 45 did not have any impact on the Company's financial position or
result of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
Interest Entities." FIN 46 clarifies the application of Accounting Research
Bulletin No. 51, "Consolidated Financial Statements," to certain entities
in which equity investors do not have the characteristics of a controlling
financial interest or do not have sufficient equity at risk for the entity
to finance its activities without additional subordinated financial support
from other parties. FIN 46 is applicable immediately for variable interest
entities created after January 31, 2003. For variable interest entities
created prior to January 31, 2003, the provisions of FIN 46 are applicable
no later than July 1, 2003. The Company has not identified any variable
interest entities and does not expect FIN 46 to have any effect on its
consolidated financial statements.

(2) INVENTORIES
-----------
Inventories are summarized as follows:

March 31, 2003 March 31, 2002
------------ ------------
Raw materials $ 2,216,558 $ 2,482,458
Finished goods 3,077,942 3,266,194
------------ ------------
Total $ 5,294,500 $ 5,748,652
============ ============

(3) PREPAID EXPENSES AND OTHER
--------------------------
Prepaid expenses are summarized as follows:

March 31, 2003 March 31, 2002
------------ ------------

Employee advances $ 231,918 $ 324,412
Prepaid commissions 110,416 173,512
Prepaid insurance 70,888 12,000
Other 140,174 45,596
------------ ------------
Total $ 553,396 $ 555,520
============ ============

46


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

The Company expenses the production costs of advertising the first time the
advertising takes place. During fiscal 2001, the Company changed its
accounting policy with regards to slotting fees and direct response
advertising costs to expense these costs as incurred (see Note 16).

Advertising expense was approximately $224,000, $762,000, and $2,438,000
during fiscal 2003, 2002, and 2001, respectively.

(4) PROPERTY AND EQUIPMENT
Property and equipment are summarized as follows:



Useful Lives March 31, 2003 March 31, 2002
----------- ------------ ------------

Leasehold improvements 10-25 years $ 3,187,596 $ 3,185,490
Machinery and equipment 5-20 years 27,049,817 26,934,763
Equipment under capital leases 7-15 years 1,753,138 1,658,375
Construction in progress -- --
------------ ------------

31,990,551 31,778,628
Less accumulated depreciation
and amortization 9,822,147 7,597,992
------------ ------------

Property and equipment, net $ 22,168,404 $ 24,180,636
============ ============


(5) LINE OF CREDIT AND NOTES PAYABLE
--------------------------------
Effective May 30, 2003, the Company obtained from Textron Financial
Corporation ("TFC") a revolving credit facility (the "TFC Loan") in the
maximum principal amount of $7,500,000 pursuant to the terms and
conditions of a Loan and Security Agreement dated May 27, 2003 (the
"Loan Agreement"). The TFC Loan is secured by the Company's inventory,
accounts receivable and all other assets. Generally, subject to the
maximum principal amount which can be borrowed under the TFC Loan and
certain reserves that must be maintained during the term of the TFC
Loan, the amounts available under the TFC Loan for borrowing by the
Company from time to time is equal to the sum of (i) up to eight-five
percent (85%) of the net amount of its eligible accounts receivable
plus (ii) up to sixty percent (60%) of the Company's eligible inventory
not to exceed $3,500,000. Advances under the TFC Loan bear interest at
a variable rate, adjusted on the first (1st) day of each month, equal
to the prime rate plus one and three-quarter percent (1.75%) per annum
calculated on the average cash borrowings for the preceding month. The
TFC Loan matures and all amounts are due and payable in full on May 26,
2006. The TFC Loan replaced the Company's asset-based credit facility
with FINOVA Capital Corporation, which was outstanding as of March 31,
2003 as discussed further below.

As of March 31, 2003, the Company had a line of credit with a maximum
principal amount of $7.5 million from FINOVA Capital Corporation, the
proceeds of which were for working capital purposes. The amount that
the Company could borrow under the line of credit was based on a
formula of up to 80% of eligible accounts receivable plus a certain
percentage of eligible inventories not to exceed $3 million, as defined
in the agreement. Pursuant to a certain Amendment and Limited Waiver to
Security Agreement dated June 26, 2002, the inventory advance rate
decreased by 1% per month beginning July 1, 2002 from a level of 50% at
June 30, 2002 to 37% by the maturity date (41% at March 31, 2003). The
line of credit was secured by all accounts receivable, inventory,
machinery, equipment, trademarks and patents owned by the Company.
Interest was payable monthly on the outstanding draws on the line of
credit at a rate of prime plus four percent (8.25% at March 31, 2003).
The line of credit was set to expire on July 1, 2003, at which time the
entire outstanding principal amount of the line of credit, and all
accrued but unpaid interest thereon, was to due and payable in full. As
of March 31, 2003, the Company had an outstanding balance of $4,939,894
under this line. This line of credit was paid in full as of May 30,
2003 by the new asset-based credit facility with TFC as discussed
above.

On September 30, 1999, the Company obtained a $4 million subordinated
loan from FINOVA Mezzanine to finance additional working capital and
capital improvement needs. The Company received loan proceeds in the
amount of $3,620,000 after paying loan costs of $380,000. In
consideration of the loan, the Company issued to

47


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

FINOVA Mezzanine a warrant to purchase 915,000 shares of the Company's
common stock at an exercise price of $3.41 per share, which represented 80%
of the fair value of the Company's stock on the date the warrant was
issued. The warrant, valued at $786,900, was recorded as a debt discount
and was amortized to interest expense from the date of issuance of the note
to September 30, 2002, an original earlier maturity date of the note. In
accordance with the warrant agreement, FINOVA Mezzanine received an
additional 100,000 warrants at an exercise price of $3.41 per share on
September 30, 2002 because the loan was still outstanding on this date. The
Company recorded the fair value of the warrant of $76,000 in non-cash
compensation related to options and warrants in fiscal 2003. As of March
31, 2003, the Company had an outstanding principal balance of $4,000,000
under this loan which was paid in full as of May 30, 2003 by the proceeds
from the new loan from SouthTrust Bank as discussed below and from the
equity proceeds raised in the private placements in May 2003, as discussed
in Note 7. In accordance with the warrant agreement on May 30, 2003, the
exercise price on FINOVA Mezzanine's remaining 200,000 warrants was reduced
to $1.80 per share based on the sales price of the Company's common stock
in its private placements in May 2003. FINOVA Mezzanine exercised these
warrants to purchase 200,000 shares of the Company's common stock on June
2, 2003. The Company received net proceeds of $119,000 after deduction for
the $241,000 waiver fee discussed below.

On December 26, 2000, FINOVA Mezzanine exercised a portion of the warrant
to purchase 815,000 shares of common stock at a price of $3.41 per share.
The Company received from the exercise of the warrant net proceeds of
$2,452,329, after paying transaction costs of $326,822. In connection with
this transaction, the Company agreed to reimburse FINOVA Mezzanine for
brokerage commission and other expenses incurred by it, in connection with
the sale of the 815,000 shares to the public, which were sold at a price of
$3.25 per share. These costs and expenses were recorded as a reduction in
the proceeds received from the exercise of the warrants. In addition, the
Company agreed to guarantee the price ($4.41 per share) at which the shares
would be sold to the public. The difference between the actual price
received by FINOVA Mezzanine ($3.25) and the guaranteed price ($4.41) of
$945,400 was recorded as a debt discount and was being amortized over the
term of the subordinated note until September 30, 2002. The consideration
for the difference between the exercise price of $3.41 and the guaranteed
price of $4.41 was $815,000. During the years March 31, 2003 and 2002,
$614,230 and $818,974, respectively, of the total debt discounts of
$1,732,300 were amortized to interest expense.

The FINOVA line of credit and subordinated loans described above contained
certain financial and operating covenants. In every quarter from March 31,
2001 to June 30, 2002, the Company was in violation of the minimum
operational cash flow to contractual debt service ratio and the funded debt
to EBITDA ratio. Each time FINOVA Capital and FINOVA Mezzanine granted
waivers for the violations, but would not revise the covenants prior to
June 2002. Pursuant to a certain Amendment and Limited Waiver to Security
Agreement dated June 26, 2002, FINOVA Capital agreed to waive those
violations for the fiscal year ended March 31, 2002 and the fiscal quarter
ended June 30, 2002 and to amend such covenants for the fiscal quarters
beginning July 1, 2002. In consideration of the waivers and covenant
amendments, the Company agreed to pay a facility fee of $413,500, which was
deemed fully earned on June 26, 2002. The facility fee was payable as
follows: $172,500 is due and payable on the earliest of (a) $28,750 per
month beginning January 2003, (b) the occurrence of an event of default, or
(c) the date on which the Company repays either all of the obligations to
FINOVA Capital under the Loan Agreement or any portion of the principal
obligations to FINOVA Mezzanine under the FINOVA Mezzanine loan documents,
with the balance of $241,000 due and payable only upon FINOVA Mezzanine's
exercise of its remaining 100,000 warrants. The Company was in compliance
with all amended covenants throughout the remainder of its loan period
until the refinancing on May 30, 2003. By May 30, 2003, all costs and fees
owed to FINOVA Capital and FINOVA Mezzanine were paid in full except for
the $241,000 portion of the June 2002 waiver fee that was paid in June 2003
upon FINOVA Mezzanine's exercise of its warrants for the purchase of
200,000 shares of the Company's common stock.

In March 2000, the Company obtained a $10 million term loan from SouthTrust
Bank. This note bore interest at prime rate (4.25% at March 31, 2003) and
was due in monthly principal installments of $93,000 plus interest by March
2005. In a letter agreement dated September 27, 2002, the bank deferred the
four principal payments, due in June 2002 through September 2002, until the
maturity of the note. This note was used to pay off a prior term loan and
to finance approximately $7.5 million in new equipment purchases to expand
the Company's production

48


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

capacity, including the new production equipment purchased and installed
throughout fiscal 2001 and the beginning of fiscal 2002. The balance
outstanding on this note as of March 31, 2003 was $8,247,010.

Simultaneously with the closing of the TFC Loan in May 2003, SouthTrust
Bank extended the Company a new term loan in the principal amount of
$2,000,000. This loan was consolidated with the Company's March 2000 term
loan with SouthTrust Bank, which had a then outstanding principal balance
of $8,131,985 for a total term loan amount of $10,131,985. The revised term
loan bears interest at the rate of SouthTrust Bank's prime rate of interest
plus 1%, and is due in increasing principal installments by June 2009. Each
month the Company will pay the accrued interest on the loan plus principal
amounts as follows: $75,000 from July 2003 to June 2004, $110,000 from July
2004 to June 2005, and $166,250 from July 2005 until maturity in June 2009.
This note is secured by all of the Company's equipment and certain related
assets. The proceeds of the new term loan, together with the proceeds from
certain private placements conducted in May 2003 (as discussed in Note 17),
were used to repay the Company's $4,000,000 mezzanine loan from FINOVA
Mezzanine Capital, Inc.

In October 2000, the Company obtained a $1.5 million bridge loan from
SouthTrust Bank, which is guaranteed by Angelo S. Morini, the Company's
President, and secured by the pledge of one million shares of the Company's
common stock owned by him. Interest on this note is at the prime rate
(4.25% at March 31, 2003). The loan is being paid down by monthly principal
payments of $50,000 plus interest. In a letter agreement dated September
27, 2002, the bank deferred the four principal payments, due in June 2002
through September 2002, until the maturity of the note. The balance
outstanding on this note as of March 31, 2003 was $750,000. In May 2003,
SouthTrust Bank also amended this loan to extend the maturity date from
October 2003 to April 2004. Principal payments of $50,000 are due each
month beginning June 1, 2003 until maturity. In consideration of his
guarantee and stock pledge in respect to this loan, the Company granted its
President stock options to acquire 343,125 shares of common stock at an
exercise price of $3.88 per share, which was equal to the fair value of the
Company's common stock at the date of the grant. Such options shall expire
on December 15, 2010.

In connection with the consolidations and extensions of the SouthTrust Bank
loans described above, the Company issued a warrant to purchase 100,000
shares of the Company's common stock to SouthTrust Bank on May 29, 2003.
The warrant is exercisable until June 1, 2009 at an exercise price of $1.97
per share.

The March 2000 term loan and the bridge loan from SouthTrust Bank contain
certain financial and operating covenants. The Company was in violation of
all financial covenants as of March 31, 2002. On June 27, 2002, the Company
received a waiver for the year ended March 31, 2002 and for all future
periods through July 1, 2003. On February 13, 2003, the Company received a
waiver for all future periods through March 31, 2004. The revised loan
agreements with SouthTrust Bank on May 30, 2003 revised all required
financial and operating covenants and the Company is in compliance with
these covenants.

In March 2002, Angelo Morini, the Company's President, loaned $330,000 to
the Company in order for it to pay down certain notes payable that were
coming due. This loan bears interest at prime (4.25% at March 31, 2003) and
is due on or before June 15, 2006.

On June 26, 2002, the Company signed a $550,000 promissory note with
Excalibur Limited Partnership, one of the holders of the Company's Series A
convertible preferred stock. In consideration of the note, the Company
issued Excalibur Limited Partnership a warrant to purchase 30,000 shares of
the Company's common stock, which are exercisable until June 26, 2007 at a
price equal to $5.50 per share. This note was non-interest bearing assuming
that it was repaid on or before July 26, 2002. This note was secured by
250,000 shares of the Company's common stock owned by the Angelo S. Morini,
the Company's President. In consideration of his pledge, the Company
granted Mr. Morini stock options to acquire 289,940 shares of common stock
at an exercise price of $5.17 (110% of market) per share. These options
expire on July 1, 2007. On June 26, 2002, the Company received loan
proceeds in the amount of $500,000 in cash from Excalibur Limited
Partnership. The additional $50,000 was retained by Excalibur Limited
Partnership as payment for consulting fees due to Excalibur Limited
Partnership in accordance with a consulting agreement entered into on June
26, 2002, which expired December 31, 2002. This note was paid in full on
June 28, 2002 from proceeds derived from the issuance of common stock to
Stonestreet Limited Partnership as discussed in Note 7.

49


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

On August 15, 2002, the Company executed and delivered to Target Container,
Inc. a $347,475 promissory note in satisfaction of its accounts payable
obligation to this vendor. This note bears interest at 7% per annum and is
due in twelve equal monthly installments of $30,066. The balance
outstanding on this note as of March 31, 2003 was $147,734.

Aggregate maturities of the term notes and subordinated notes payable over
future years are as follows: 2004 - $3,497,760; 2005 - $1,215,000; 2006 -
$1,826,250; 2007 - $7,264,894; 2008 - $1,995,000; 2009 - $1,995,000; and
2010 - $430,735

(6) COMMITMENTS AND CONTINGENCIES
-----------------------------
Leases
------

The Company leases its operating facilities and certain equipment under
operating and capital leases, expiring at various dates through its fiscal
year 2008. The following is a schedule by years as of March 31, 2003, of
(1) future minimum lease payments under capital leases, together with the
present value of the net minimum lease payments and (2) future minimum
rental payments required under operating leases that have initial or
remaining terms in excess of one year:

Capital Operating
Leases Leases
---------- -----------

2004 $ 387,385 $ 838,259
2005 227,561 599,770
2006 163,510 354,049
2007 -- 211,297
2008 -- --
---------- -----------

Total net minimum lease payments 778,456 $ 2,003,375
===========
Less amount representing interest 32,094
----------

Present value of the net minimum lease payments 746,362
Less current portion 363,152
----------

Long-term obligations under capital leases $ 383,210
==========

The total capitalized cost for equipment under capital lease is $1,753,138
with accumulated depreciation of $461,412 as of March 31, 2003.

Rental expense was approximately $1,090,000, $1,009,000, and $987,000 for
the fiscal years ended March 31, 2003, 2002, 2001, respectively.

Employment Agreements
---------------------
The Company currently has an amended and restated employment agreement with
its President, Angelo S. Morini, from June 1999, which granted the
President a stock option to purchase a maximum of 1,357,000 shares of
common stock at an exercise price of $3.31 per share. This option is
currently exercisable and expires in June 2009. The agreement also provides
for a salary of $300,000 and annual bonuses based on a sliding scale of
pre-tax income. If the President is terminated without cause, he will
receive his annual base salary for a period of sixty months. This agreement
has a rolling five-year term, which began in June 1999. Mr. Morini received
a bonus of $53,706 based on the results of operations for the fiscal year
ended March 31, 2003. This bonus was applied as a payment towards his
advance account in which the Company had distributed prepaid bonuses prior
to June 2002.

Additionally, in connection with the employment agreement for Angelo S.
Morini, the Company consolidated two full recourse notes receivable
($1,200,000 from November 1994 and $11,572,200 from October 1995) related
to the exercise of 2,914,286 shares of the Company's common stock into a
single note receivable in the amount of $12,772,200 that is due on June 15,
2006. This new consolidated note is non-interest bearing and non-recourse
and is secured by the 2,914,286 shares of common stock. Per the employment
agreement, this loan may be


50


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

forgiven upon the occurrence of any of the following events: 1) Mr. Morini
is terminated without cause; 2) there is a material breach in the terms of
Mr. Morini's employment agreement; or 3) there is a change in control of
the Company for which Mr. Morini did not vote "FOR" in his capacity as a
director or a shareholder.

The Company currently has employment agreements with several of its key
employees that provide for up to five-year severance in the event they are
terminated without cause.

Litigation
----------
On May 17, 2002, Schreiber Foods, Inc. of Green Bay, Wisconsin, filed a
lawsuit against the Company in the federal district court for the Eastern
District of Wisconsin ("Wisconsin lawsuit"), being Case No. 02-C-0498,
alleging various acts of patent infringement. The Complaint alleges that
the Company's machines for wrapping of individual cheese slices,
manufactured by Kustner Industries, S.A. of Switzerland, known as models KE
and KD, and the Company's machines for producing individually wrapped
slices manufactured by Hart Design Mfg., Inc. of Green Bay, Wisconsin,
infringe certain claims of U.S. Patents Nos. 5,112,632, 5,440,860,
5,701,724 and 6,085,680. Schreiber Foods is seeking a preliminary and
permanent injunction prohibiting the Company from further infringing acts
and is also seeking damages in the nature of either lost profits or
reasonable royalties. Schreiber Foods has not specified the amount of money
damages it plans to seek at the time of trial; however, preliminary
discussions between the parties lead the Company to conclude that the
amount requested will be at least several million dollars, and will be
based roughly on a cents-per-pound of product formula.

The '860 and '724 Patents--and the Kustner machines for producing
individually wrapped slices--were the subject of a lawsuit commenced by
Schreiber in 1997 against Beatrice Foods and others in the Eastern District
of Wisconsin, being Case No. 97-CV-11. Schreiber alleges that the machines
that were at issue in that case are similar to the Kustner machines in use
by the Company. In the 1997 lawsuit, the matter was tried to a jury, which
found the Kustner machines to infringe and awarded Schreiber $26 million in
a verdict of August 25, 1998. On March 30, 2000, however, the judge
reversed that verdict, entered a finding of no infringement on the part of
Beatrice, and dismissed the case. Schreiber appealed that order to the
Court of Appeals for the Federal Circuit, which entered its judgment on
appeal on February 27, 2002. The appeals court reversed the action of the
trial court, found that substantial evidence supported the jury's finding
of infringement, and ordered the jury verdict reinstated. However, the
Company understands that a motion to rescind the verdict and judgment is
currently pending. Schreiber has also commenced a similar action against
Borden, Inc., and others, in March 2002, but no result has yet been reached
in that case.

Several years prior to the filing of the lawsuit against the Company, the
Company modified its Kustner machines. The two Hart Design machines were
modified by the manufacturer from the standard Hart Design configuration
and were delivered to the Company as modified. The Company believes that
the modifications to the machines take them even further outside the ambit
of the Schreiber patents at issue.

As well, the Company has, through legal counsel, advised the Court of the
scope it believes should be given to the claims at issue in the lawsuit (as
part of the so-called Markman briefing process). Schreiber has taken a
different view of the claims. The Court has scheduled a hearing on the
issue for August 4, 2003; the result of that hearing is expected to narrow
the issues of the case.

The Company and Schreiber recently participated in a Court-sponsored
mediation of claims that did not result in a settlement agreement. Based
upon the failure of the mediation process to resolve the matter, the
Company has requested the formal opinion of patent counsel with regard to
the merits of Schreiber's patent and Schreiber's claims of infringement.
Patent counsel has advised that, in his opinion, the patent claim
interpretation being asserted by the Company in the Markman briefing
process is the correct one, and that the Company's machines do not infringe
the patent claims if that claim interpretation is adopted by the Court. Of
course, the Court's ruling on the pending claim interpretation issues may
affect those conclusions.

51


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

(7) CAPITAL STOCK
-------------
Notes Receivable for Common Stock
---------------------------------
The Financial Accounting Standards Board issued Interpretation No. 44 ("FIN
44"), which clarifies the application of APB Opinion 25 relating to the
accounting consequences of various modifications to fixed stock options.
FIN 44 covers specific events that occurred after December 15, 1998 and was
effective as of July 2, 2000. FIN 44 clarified that when an option is
repriced, it is treated as a variable option and is marked to market each
quarter. Accordingly, any increase in the market price of the Company's
common stock over the exercise price of the options, that was not
previously recorded, is recorded as compensation expense at each reporting
period. If there is a decrease in the market price of the Company's common
stock compared to the prior reporting period, the reduction is recorded as
compensation benefit. Compensation benefit is limited to the original base
exercise price (the "floor") of the options. In accordance with FIN 44, the
underlying shares related to the $12,772,200 note receivable from Angelo S.
Morini, as disclosed in Notes 6 and 9, are treated as variable due to the
nature of the note being non-interest bearing and non-recourse. The Company
recorded non-cash compensation income of $3,060,000 and non-cash
compensation expense of $1,960,000 and $1,100,000 for the years ended March
31, 2003, 2002 and 2001, respectively, to mark the options to market in
accordance with variable accounting.

Employee Stock Purchase Plan
----------------------------
In January 1992, the Company's stockholders approved the 1991 Employee
Stock Purchase Plan (the "1991 Purchase Plan"). The 1991 Purchase Plan
provides for the sale of up to an aggregate of 85,714 shares of common
stock to eligible employees. Up to 500 shares may be purchased by each
eligible employee at the lesser of 85% of the fair market value of the
shares on the first or last business day of the six-month purchase periods
ending August 31 and February 28. Substantially all full-time employees are
eligible to participate in the plan. During the year ended March 31, 2003,
9,880 shares were issued under this plan at prices of $1.55 and $2.80 per
share. During the year ended March 31, 2002, 11,648 shares were issued
under this plan at prices of $4.63 and $4.80 per share. During the year
ended March 31, 2001, 10,264 shares were issued under this plan at prices
of $3.63 and $4.09 per share. The weighted average fair value of the shares
issued were $1.99, $4.78, and $3.77 per share for the fiscal years ended
March 31, 2003, 2002 and 2001, respectively. As of March 31, 2003, there
were 46,134 shares available for purchase under the Plan.

Common Stock Options and Warrants Issued for Services
-----------------------------------------------------
During the fiscal years ended March 31, 2003, 2002, and 2001, consulting
expense of $153,238, $413,662, and $16,444, respectively, was recognized on
common stock options and warrants granted to officers, directors and
consultants. This expense is included in non-cash compensation in the
Company's Statements of Operations.

Stock Warrants
--------------
At March 31, 2003, the Company had common stock warrants outstanding, which
were issued in connection with sales consulting, financial consulting, and
financing arrangements. Information relating to these warrants is
summarized as follows:

52


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

Number of
Expiration Date Warrants Exercise Price
--------------- ------------ --------------

September 2004 7,500 $ 4.25
October 2004 200,000 3.41***
August 2005 7,143 2.05
December 2005 81,500 3.90
January 2006 33,571 2.05
July 2006 10,000 5.00
January 2007 42,592 5.74
June 2007 40,000 2.05
June 2007 122,549 5.52
April 2008 50,000 2.05
August 2008 1,429 2.05
January 2009 1,429 2.05
June 2009 143,000 2.05
June 2012 2,143 2.05
------------
742,856
============

*** In accordance with the terms of the Warrant Purchase Agreements,
the exercise price on these warrants was reduced to $1.80 per share
upon the close of the equity financing in May 2003, as described in
Note 17.

Stock Options
-------------
At March 31, 2003, the Company has three employee stock option plans,
which were adopted in 1987, 1991, and 1996 and has granted additional
non-plan stock options. Under the Company's stock option plans,
qualified and nonqualified stock options to purchase up to 200,500
shares of the Company's common stock may be granted to employees and
members of the Board of Directors. The maximum and typical term of
options granted under the plans is ten years. Generally, options vest
from zero to three years. The Company applies APB Opinion 25,
"Accounting for Stock Issued to Employees," and related interpretations
in accounting for these plans. Under the provisions of APB Opinion 25,
if options are granted or extended at exercise prices less than fair
market value, compensation expense is recorded for the difference
between the grant price and the fair market value at the date of grant.

SFAS No. 123, "Accounting for Stock Based Compensation", requires the
Company to provide pro-forma information regarding net income (loss)
and earnings (loss) per share amounts as if compensation cost for the
Company's employee and director stock options had been determined in
accordance with the fair market value-based method prescribed in SFAS
No. 123. The Company estimates the fair value of each stock option at
the grant date by using a Black-Scholes option-pricing model. The
following assumptions were used for options issued during the periods:

Year Ended March 31, 2003 March 31, 2002 March 31, 2001
---------- -------------- -------------- --------------
Dividend Yield None None None
Volatility 37% to 44% 38% 46%
Risk Free Interest Rate 1.71% to 5.03% 4.75% 4.42% to 5.69%
Expected Lives in Months 60 to 120 120 120

53


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

The following table summarizes information about plan stock option
activity:

Weighted-Average Weighted-Average
Exercise Price Fair Value of
Shares per Share Options Granted
------------ ------------ ---------------
Balance, March 31, 2000 106,006 $ 4.51 --
Granted - at market 34,608 4.25 $ 2.70
Cancelled (6,930) 4.68 --
------------ ------------

Balance, March 31, 2001 133,684 4.60 --
Granted - at market 6,858 5.52 $ 3.19
Exercised (4,143) 4.71 --
Cancelled (32,855) 5.00 --
------------ ------------

Balance, March 31, 2002 103,544 4.54 --
Granted - at market 25,858 4.37 $ 2.51
Exercised (1,000) 4.25 --
Cancelled (23,096) 2.43 --
------------ ------------

Balance, March 31, 2003 105,306 $ 2.66 --
============ ============

At March 31, 2003, 2002 and 2001, a total of 85,306, 84,955, and 88,508
of the outstanding plan options were exercisable with a
weighted-average exercise price of $2.80, $4.69, and $4.97 per share,
respectively.


The following table summarizes information about non-plan stock option
activity:

Weighted-Average Weighted-Average
Exercise Price Fair Value of
Shares per Share Options Granted
------------ ------------ ---------------

Balance, March 31, 2000 1,552,001 $ 3.63 --
Granted - at market 343,125 3.91 $ 2.39
Cancelled (7,143) 8.47 --
------------ ------------

Balance, March 31, 2001 1,887,983 3.66 --
Granted - at market 830,000 4.54 $ 2.63
Cancelled (12,143) 6.59 --
------------ ------------

Balance, March 31, 2002 2,705,840 3.93 --
Granted - at market 3,907,041 3.51 $ 1.72
Cancelled (2,066,041) 2.06 --
------------ ------------

Balance, March 31, 2003 4,546,840 $ 3.17 --
============ ============

At March 31, 2003, 2002, and 2001, a total of 4,002,507, 2,068,340, and
1,881,283 of the outstanding non-plan options were exercisable with a
weighted-average exercise price of $3.19, $3.73, and $3.67, respectively.

54


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

The following table summarizes information about plan and non-plan stock
options outstanding and exercisable at March 31, 2003:



Weighted- Weighted- Weighted-
Average Average Average Weighted
Range of Options Remaining Exercise Options Remaining -Average
Exercise Prices Outstanding Life Price Exercisable Life Exercise Price
--------------- ---------- --------- -------- ----------- --------- --------------

$ 1.60 - 1.99 132,143 9.7 years $ 1.79 27,143 9.3 years $ 1.66
2.00 - 2.99 1,785,491 9.1 years 2.12 1,551,158 9.1 years 2.13
3.00 - 3.99 1,721,198 6.5 years 3.43 1,721,198 6.5 years 3.43
4.00 - 4.99 577,074 8.7 years 4.29 352,074 9.0 years 4.22
5.00 - 5.99 432,797 4.3 years 5.20 432,797 4.3 years 5.20
6.00 -19.25 3,443 4.3 years 10.42 3,443 4.3 years 10.42
---------- ----------
4,652,146 4,087,813
========== ==========


Option and Warrant Repricing
----------------------------
On October 11, 2002 through unanimous consent of the Board of Directors,
the Company repriced all outstanding options granted to employees prior to
this date (4,284,108 shares at former prices ranging from $2.84 to $10.28)
to the market price of $2.05 per share. In addition, the Company repriced
the outstanding warrants held by current consultants prior to this date
(291,429 shares at former prices ranging from $3.31 to $5.50) to the market
price of $2.05 per share. This stock option repricing resulted in variable
accounting treatment for these stock options beginning with the quarter
ended December 31, 2002 until the related options have been cancelled,
expired or exercised. On December 4, 2002, as a result of discussions and
negotiations with certain major shareholders, the Company's President
agreed to reverse the repricing of his 3,692,035 options for the purpose of
improving shareholder value and lessening potential financial statement
expense. Although the exercise prices of the options were reversed back to
their original amounts, the Company is still required to account for any
outstanding options related to these reversed-repriced options and all new
options issued to the Company's President prior to June 4, 2003 in
accordance with variable accounting standards each quarter.

Variable accounting treatment will result in unpredictable stock-based
compensation expense or income depending on fluctuations in quoted prices
for the Company's common stock. The remaining variable options and warrants
as of March 31, 2003 was 3,891,485 of which none were vested and
"in-the-money" based on the Company's closing stock price of $1.87 on March
31, 2003. Therefore, there was no non-cash compensation recorded in fiscal
2003 related to these variable options and warrants. Assuming no further
options or warrants are exercised or cancelled and all are vested, a $0.01
increase in the Company's stock price will result in a non-cash
compensation expense of approximately $39,000.

Reserved
--------
At March 31, 2003, the Company has reserved common stock for future
issuance under all of the above arrangements totaling 5,517,952 shares.

Preferred and Common Stock Issuances
------------------------------------
On April 6, 2001, in accordance with an exemption from registration under
Regulation D promulgated under the Securities Act of 1933, as amended, the
Company received from BH Capital Investments, L.P. and Excalibur Limited
Partnership (the "Series A Preferred Holders") proceeds of approximately
$3,082,000 less costs of $181,041 for the issuance of 72,646 shares of the
Company's Series A convertible preferred stock with a face value of
$3,500,000 and warrants to purchase shares of the Company's common stock.
The shares are subject to certain designations, preferences and rights
including the right to convert such shares into shares of common stock at
any time. The per share conversion price is now equal to the lower of (x)
$1.75 or (y) 95% of the average of the two lowest closing bid prices on the
American Stock Exchange of the common stock out of the fifteen trading days

55


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

immediately prior to conversion. The liquidation preference of each
preferred share is approximately $48.18 plus all accrued dividends that are
then unpaid for each share of the Series A convertible preferred stock
($56.85 at March 31, 2003).

In no case, however, shall any Series A Preferred Holder be permitted to
convert the Series A convertible preferred stock in an amount that would
cause such holder to beneficially own at any given time, in the aggregate,
such number of shares of common stock which would exceed 9.99% of the
aggregate outstanding shares of common stock, unless such holder waives
such restriction upon not less than 61 days prior notice to the Company.
The number of shares issuable upon conversion of the Series A convertible
preferred stock will vary depending upon the closing bid prices of the
Company's common stock on the AMEX.

The Series A Preferred Holders have the right to require the Company to
redeem their shares of preferred stock on April 6, 2005 or upon occurrence
of other events, as defined. The redemption price shall be paid in cash at
a price per preferred share equal to the greater of (a) 100% of the
preference amount ($48.18 plus accrued dividends) or (b) an amount equal to
the number of shares of common stock that would be then issuable upon
conversion of the preferred stock and times the market price on the date of
redemption. The market price is based on a five-day average of the closing
bid prices for the five trading days prior to the date of redemption.

The two Series A Preferred Holders received initial warrants to purchase an
aggregate of 120,000 shares of common stock. The initial warrants were
exercisable for a period of five years from April 6, 2001, at a per share
exercise price of $5.30. Pursuant to a letter agreement dated October 5,
2001, the Company agreed to issue each Series A Preferred Holder additional
warrants to acquire 60,000 shares of its common stock at an exercise price
of $5.86 per share. In exchange for the warrants, the Series A Preferred
Holders agreed to provide us certain consulting services, including the
introduction of potential customers in Canada. Subsequently, the Company
agreed to reduce the per share exercise price on all the warrants to $2.67
in order to induce the Series A Preferred Holders to exercise their
warrants and to gain their required approval for a private placement in
January 2002. On January 17, 2002, the Series A Preferred Holders exercised
all 240,000 for a total of $640,800.

On December 26, 2002, Excalibur Limited Partnership and BH Capital
Investments, L.P. converted 10,378 and 4,884 shares of the Series A
convertible preferred stock, respectively, plus accrued dividends, into
424,950 and 199,986 shares of common stock, respectively. The conversion
price was $1.3633 based on 95% of the average of the two lowest closing bid
prices on the AMEX for the fifteen trading days immediately prior to
conversion. On June 3, 2003, BH Capital Investments, L.P. converted 1,500
shares of the Series A convertible preferred stock into 52,302 shares of
common stock. The conversion price was $1.6483 based on 95% of the average
of the two lowest closing bid prices on the AMEX for the fifteen trading
days immediately prior to conversion.

The Series A Preferred Holders have the right to receive on any outstanding
Series A convertible preferred stock a ten percent stock dividend on the
shares, payable one year after the issuance of such preferred stock, and an
eight percent stock dividend for the subsequent three years thereafter,
payable in either cash or shares of preferred stock. For the years ended
March 31, 2003 and 2002, the Company recorded preferred dividends of
$264,314 and $709,400, respectively, in connection with the issuance of the
preferred stock and warrants on April 6, 2001 and in connection with the
issuance of common stock on September 25, 2001 as described below. On April
6, 2001, the Company recorded the initial carrying value of the preferred
stock as $521,848, which included adjustment for the estimated fair value
of the initial warrants ($277,200) and redemption warrants ($277,200). Each
quarter the Company calculates the estimated redemption value based on the
formulas stated above and the difference between the initial carrying value
and the estimated redemption value is then accreted over the redemption
period (48 months beginning April 2001) using the straight line method,
which approximates the effective interest method. For the years ended March
31, 2003 and 2002, the Company recorded $1,370,891 and $1,379,443,
respectively, related to the accretion of the redemption value of preferred
stock and the beneficial conversion feature of accrued dividends. As of
March 31, 2003, the value of the remaining 57,384 shares of redeemable
convertible preferred stock is $2,324,671.

On September 25, 2001, the Company issued an investor, in accordance with
an exemption from registration under Regulation D promulgated under the
Securities Act of 1933, as amended, (i) an aggregate of 522,648 shares of

56


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

common stock, $0.01 par value, and (ii) warrants to purchase 140,000 shares
of common stock, $0.01 par value, at an aggregate sales price of
approximately $3,000,000. Registration of the shares was completed by
October 25, 2001. All 140,000 warrants were exercised in January 2002 at
$4.50 per share for total proceeds of $630,000.

In conjunction with the Series A Purchase Agreement, the Company agreed
that it would not sell or enter into any agreement to sell any of its
securities or incur any indebtedness outside the ordinary course of
business for the time period beginning April 6, 2001 and continuing until
three months after the date the investors' shares were effectively
registered ("Anti-Financing Right"). To induce the Series A Preferred
Holders to waive their Anti-Financing Right to allow the Company to proceed
with transactions contemplated by the September 25, 2001 common stock
issuance, the Company issued 30,000 shares of common stock to each of the
two Series A Preferred Holders at a per share purchase price of par value
($.01). The difference between the total purchase price ($600) and the
market value of the stock on the closing date ($360,000) is considered
preferred stock dividends. This dividend amount of $359,400 is included in
the preferred stock dividends amount for the year ended March 31, 2002 and
therefore affects the computation of earnings per common share.

Pursuant to certain Securities Purchase Agreements dated January 17, 2002,
the Company sold 170,365 shares of its common stock for $4.74 (95% of an
average market price) and issued warrants of 42,592 shares exercisable at
$5.74 per share. The Company received proceeds of $808,212 related to the
sale of these common shares.

In accordance with Regulation D and pursuant to a certain common stock and
Warrants Purchase Agreement dated June 28, 2002, the Company sold 367,647
shares of common stock on June 28, 2002 for $4.08 (85% of an average market
price) and issued warrants to purchase 122,549 shares of common stock at a
price equal to $5.52 per share to Stonestreet Limited Partnership. In
connection with such sale, the Company issued 7,812 shares of common stock
to Stonestreet Corporation and 4,687 shares of common stock to H&H
Securities Limited in exchange for their services as finders. Per the terms
of the agreement, the Company received net proceeds of $930,000, after the
repayment of a $550,000 promissory note dated June 26, 2002 in favor of
Excalibur Limited Partnership and payment of $20,000 for Stonestreet
Limited Partnership's costs and expenses related to the purchase of these
shares of common stock.

In accordance with Section 4(2) of the Securities Act of 1933, as amended,
and pursuant to a Food Service Brokerage Agreement dated June 25, 2002, the
Company issued 140,273 shares of common stock for $4.08 per share on
September 9, 2002 to certain food brokers in consideration for prior
services rendered valued at $572,310.

In accordance with Section 4(2) of the Securities Act of 1933, as amended,
and pursuant to a Securities Purchase Agreement dated August 27, 2002, the
Company issued 65,404 shares of common stock for $4.08 per share in
settlement of an outstanding payable to Hart Design and Manufacturing, Inc.
in the amount of $266,848.


57


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

(8) INCOME TAXES
------------
The components of the net deferred tax assets consist of the following:

March 31, 2003 2002
-------------------------------------------------------------------------

Deferred tax assets:
Net operating loss carry forwards $ 13,391,000 $ 10,218,000
Non-deductible reserves 401,000 1,241,000
Investment, alternative minimum and
general business tax credits 139,000 148,000
Other 442,000 452,000
-------------------------------------------------------------------------

Gross deferred income tax assets 14,373,000 12,059,000
Valuation allowance (11,029,000) (9,992,000)
-------------------------------------------------------------------------

Total deferred income tax assets 3,344,000 2,067,000

Deferred income tax liabilities:
Depreciation and amortization (3,344,000) (2,067,000)
-------------------------------------------------------------------------

Net deferred income tax assets -- --
Less current portion -- --
-------------------------------------------------------------------------

Long-term deferred income tax asset -- --
=========================================================================

The valuation allowance increased by $1,037,000, $6,451,000 and $1,527,000
for the years ended March 31, 2003, 2002, and 2001, respectively. The
Company has recorded a valuation allowance to state its deferred tax assets
at estimated net realizable value due to the uncertainty related to
realization of these assets through future taxable income.

Significant components of income tax (expense) benefit are as follows:

Years ended March 31, 2003 2002 2001
-------------------------------------------------------------------------

Current:
Federal $ -- $ -- $ --
State -- -- --
-------------------------------------------------------------------------
-- -- --
-------------------------------------------------------------------------

Deferred:
Federal -- (1,353,900) 226,800
State -- (206,100) 13,200
-------------------------------------------------------------------------
-- (1,560,000) 240,000
-------------------------------------------------------------------------

$ -- $ (1,560,000) $ 240,000
=========================================================================

Tax expense for the year ended March 31, 2000 for the Company's liability
for alternative minimum tax was $110,669. The alternative minimum tax
system limits the amount of alternative minimum NOL carry forward that can
be applied against current year alternative minimum income, thus creating
alternative minimum taxable income. Alternative minimum tax paid is carried
forward as a tax credit to offset federal tax if incurred in the future.
This credit does not expire.

58


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

The following summary reconciles differences from taxes at the federal
statutory rate with the effective rate:



-----------------------------------------------------------------------------------------------
Years ended March 31, 2003 2002 2001
-----------------------------------------------------------------------------------------------

Federal income taxes at statutory rates (34.0%) (34.0%) (34.0%)
Change in deferred tax asset valuation allowance (93.4%) 41.8% 19.2%
Alternative minimum tax -- -- --
Non deductible expenses:
Non deductible compensation 93.7% 4.3% 5.6%
Imputed interest on note receivable (18.8%) 1.5% 4.4%
Other 52.5% (3.5%) 1.4%
Utilization of net operating loss carry forward -- -- --
---------- ---------- ----------

Income taxes (benefit) at effective rates -- 10.1% (3.4%)
========== ========== ==========


Unused net operating losses for income tax purposes, expiring in various
amounts from 2008 through 2021, of approximately $35,586,980 are available
at March 31, 2003 for carry forward against future years' taxable income.
Under Section 382 of the Internal Revenue Code, the annual utilization of
this loss may be limited in the event there are changes in ownership.

(9) RELATED PARTY TRANSACTIONS
--------------------------
In June 1999, in connection with an amended and restated employment
agreement for Angelo S. Morini, the Company consolidated two full recourse
notes receivable ($1,200,000 from November 1994 and $11,572,200 from
October 1995) related to the exercise of 2,914,286 shares of the Company's
common stock into a single note receivable in the amount of $12,772,200
that is due on June 15, 2006. This new consolidated note is non-interest
bearing and non-recourse and is secured by the 2,914,286 shares of common
stock. Per the June 1999 employment contract, this loan may be forgiven
upon the occurrence of any of the following events: 1) Mr. Morini is
terminated without cause; 2) there is a material breach in the terms of Mr.
Morini's employment agreement; or 3) there is a change in control of the
Company for which Mr. Morini did not vote "FOR" in his capacity as a
director or a shareholder. In October 2000, the Company obtained a $1.5
million bridge loan from SouthTrust Bank, which is guaranteed by Mr. Angelo
S. Morini, the Company's President, and secured by one million of his above
mentioned 2,914,286 shares of the Company's common stock. These one million
shares are expected to be released to the Company upon full payment of the
bridge loan.

Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to
Employees (APB 25) indicates that the exercise of options with a
non-recourse note should be treated as the grant of a stock option. The
Financial Accounting Standards Board issued Interpretation No. 44 ("FIN
44"), which clarifies the application of APB 25 relating to the accounting
consequences of various modifications to fixed stock options. FIN 44 states
that when an option is repriced, it is treated as a variable option and is
marked to market each quarter. Accordingly, any increase in the market
price of the Company's common stock over the exercise price of the options,
that was not previously recorded, is recorded as compensation expense at
each reporting period. If there is a decrease in the market price of the
Company's common stock compared to the prior reporting period, the
reduction is recorded as compensation benefit. Compensation benefit is
limited to the original base exercise price (the "floor") of the options.
In accordance with FIN 44, the underlying shares related to the $12,772,200
note receivable from Angelo S. Morini are treated as variable due to the
nature of the note being non-interest bearing and non-recourse. The market
price of the Company's stock decreased from $5.43 at March 31, 2002 to
$1.87 at March 31, 2003. Therefore, the Company recorded a $3,060,000
decrease in non-cash compensation based on the change in the market price
of the Company's common stock from $5.43 to the floor of $4.38 (the average
base exercise price of the shares).

In March 2002, Angelo S. Morini, the Company's President, loaned $330,000
to the Company in order for it to pay down certain notes payable that were
coming due. This loan bears interest at prime (4.25% at March 31, 2002) and
is due on or before June 15, 2006. On May 24, 2002, in consideration of
this personal loan to the Company and his continued pledge of one million
of his shares of the Company's common stock for the loan with

59


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

SouthTrust Bank (See Note 5), the Company granted Mr. Morini stock options
to acquire 1,163,898 shares of common stock at an exercise price of $5.72
(110% of market) per share. On December 4, 2002, Mr. Morini cancelled these
options with the Company as a result of discussions and negotiations with
certain major shareholders for the purpose of improving shareholder value
and lessening potential financial statement expense.

On July 1, 2002, in consideration of his pledge of 250,000 shares of the
Company's common stock to secure a $550,000 promissory note by the Company
in favor of Excalibur Limited Partnership (See Note 3), the Company granted
Mr. Morini stock options to acquire 289,940 shares of common stock at an
exercise price of $5.17 (110% of market) per share. These options expire on
July 1, 2007.

On October 24, 2002, the Company entered into a special services agreement
with Angelo S. Morini, authorizing him to author and promote "Veggiesizing,
the stealth/health diet" book, which promotes the Company's products. In
consideration of these services and for his continued personal pledges, the
Company granted him 900,000 shares at the market price of $2.05 on October
24, 2002. On December 4, 2002, as a result of discussions and negotiations
with certain major shareholders, Mr. Morini cancelled these options with
the Company and accepted new options to acquire 510,060 shares of common
stock - 200,000 options were granted at an exercise price of $4.08 per
share and 310,060 were granted at an exercise price of $2.05 per share.
These options expire on December 4, 2012. As a result of the cancellation
and reissuance of options, the Company will account for these options in
accordance with variable accounting standards.

Included in the Balance Sheet as prepaid and other at March 31, 2003 and
2002 is $153,994 and $261,487 in advances to the Company's President.

A director of the Company was paid consulting fees totaling $77,520,
$79,600, and $27,000 for introductions into several large foodservice
companies during the fiscal years ended March 31, 2003, 2002, and 2001,
respectively.

Beginning January 13, 2003, the Company entered into a vendor arrangement
with one of its employees pursuant to which the employee would purchase raw
materials for the Company approximating $500,000. The amounts paid for the
purchased materials, plus interest at the rate of 15% per annum on such
amounts, was due and paid in full by May 31, 2003.

(10) ECONOMIC DEPENDENCE
-------------------
For the fiscal years ended March 31, 2003, 2002 and 2001, the Company did
not have any single customer that comprised more than 10% of net sales.

For the fiscal year ended March 31, 2003, the Company purchased
approximately $2,992,000 from one supplier totaling approximately 11% of
purchases for the fiscal year. For the fiscal year ended March 31, 2002,
the Company purchased approximately $3,522,000 from one supplier totaling
approximately 12% of purchases for the fiscal year. For the fiscal year
ended March 31, 2001, the Company did not have any single supplier that
comprised more than 10% of purchases.

(11) EMPLOYEE BENEFIT PLAN
---------------------
The Company has a 401(k) defined contribution plan covering all employees
meeting certain minimum age and service requirements. The Company's
contributions to the plan are determined by the Board of Directors and are
limited to a maximum of 25% of the employee's contribution and 6% of the
employee's compensation. Company contributions to the plan amounted to
$21,820, $38,911, and $30,062 for the fiscal years ended March 31, 2003,
2002 and 2001, respectively.

60


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

(12) SUPPLEMENTAL CASH FLOW INFORMATION
----------------------------------
During the year ended March 31, 2003, the Company recorded $70,000 related
to the issuance of warrants in exchange for consulting services and $76,000
related to the issuance of warrants for loans.



Years ended March 31, 2003 2002 2001
----------------------------------------------------------------------------------------------------------------

Non-cash financing and investing activities:
Purchase of equipment through capital lease obligations and term
notes payable $ 94,763 $1,564,355 $ --
Amortization of consulting and directors fees paid through
issuance of common stock warrants 153,238 413,662 16,444
Reduction in accounts payable through issuance of notes payable 347,475 -- --
Reduction in accounts payable through issuance of common stock 839,158 -- --
Original issuance discount related to price guarantee on FINOVA
transaction -- -- 945,400
Issuance of subordinated note payable related to price guarantee
on Finova transaction -- -- 815,000
Exercise of warrants through reduction in line of credit -- -- 2,321,929
Preferred dividends recorded for preferred
shareholder waiver received in exchange for
issuance of common stock -- 359,400 --
Accrued preferred stock
dividends 264,314 350,000 --
Beneficial conversion feature related to preferred stock dividends 62,035 120,321 --
Accretion of discount on preferred stock 1,308,856 1,259,122 --
Discount related to preferred stock -- 2,003,770 --
Cash paid for:
Interest (expensed and capitalized) 2,349,002 3,579,953 2,873,822
Income taxes 51,037 -- --


(13) EARNINGS PER SHARE
------------------

The following is a reconciliation of basic net earnings (loss) per share to
diluted net earnings (loss) per share:



Years ended March 31, 2003 2002 2001
--------------------------------------------------------------------------------------------------------

Net loss available to common shareholders $ (601,077) $(19,147,995) $(6,485,763)
============================================

Weighted average shares outstanding - basic 12,110,349 10,556,203 9,396,002
"In-the-money" shares under stock option agreements -- -- --
"In-the-money" shares under stock warrant agreements -- -- --
Less: Shares assumed repurchased under treasury stock
method -- -- --
--------------------------------------------

Weighted average shares outstanding - diluted 12,110,349 10,556,203 9,396,002
============================================
Basic net loss per common share $ (0.05) $ (1.81) $ (0.69)
============================================
Diluted net loss per common share $ (0.05) $ (1.81) $ (0.69)
============================================


61


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

Potential conversion of the Series A convertible preferred stock for
1,985,787 shares, options for 4,652,146 shares and warrants for 742,856
shares have not been included in the computation of diluted net income
(loss) per common share for the year ended March 31, 2003 as their effects
were antidilutive. Potential conversion of the Series A convertible
preferred stock for 769,034 shares, options for 2,809,384 shares and
warrants for 490,878 shares have not been included in the computation of
diluted net income (loss) per common share for the year ended March 31,
2002 as their effects were antidilutive. Options for 1,624,693 shares and
warrants for 262,716 shares have not been included in the computation of
diluted net income (loss) per common share for the year ended March 31,
2001 as their effects were antidilutive.

(14) FOURTH QUARTER ADJUSTMENTS
--------------------------
There were no significant or unusual adjustments in the fourth quarter of
fiscal 2003.

During the fourth quarter of fiscal 2002, the Company recorded the
following adjustments:
Credits and reserves issued on accounts receivable $3,474,242
Deferred tax valuation reserve 1,560,000
Inventory write-offs 581,201
Write-off of unused advertising credits 547,386
Disposal of fixed assets 464,190

Due to the nature of the above adjustments, it is impractical to apply
their effects to prior quarters.

During the fourth quarter of fiscal 2001, the Company recorded the
following adjustments:
Decrease overhead capitalized to finished goods $ 504,028
Decrease costs capitalized to construction in progress 216,065

The effect of the above fourth quarter adjustments on the previous quarter
is as follows:

Three Months Ended
December 31, 2001
------------------
Net Loss:
As reported (2,486,808)
As restated (3,206,901)

Basic and Diluted Loss Per Share:
As reported $(0.27)
As restated (0.35)


(15) SCHEDULE OF VALUATION ACCOUNT
-----------------------------



Balance at Charged to Write-Offs,
Beginning of Costs and Retirements and Balance at
Year Expenses Collections End of Year
---------------------------------------------------------------------------------------------------------

Year Ended March 31, 2001:
Allowance for trade receivables $175,000 $250,212 $ 50,212 $375,000

Year Ended March 31, 2002:
Allowance for trade receivables $375,000 $4,274,242 $3,971,242 $678,000

Year Ended March 31, 2003:
Allowance for trade receivables $678,000 ($68,000) $ 123,000 $487,000


In addition to reserving for potential uncollectible accounts, the Company
uses its allowance for trade receivables account to estimate future credits
that will be issued to customers for items such as rebates, sales
promotions,

62


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

coupons, and spoils that relate to current period sales. For the year ended
March 31, 2003, the Company experienced only $123,460 related to bad debt
(approximately 2% of the average balance for trade receivables and only
0.3% of net sales) Additionally, the Company decreased its estimated
reserve for anticipated customer promotions, spoils, etc. in its allowance
account by $190,967.

(16) CHANGE IN ACCOUNTING POLICY
---------------------------
The Company changed its accounting policy in the third quarter of fiscal
2001 with regards to slotting fees and certain advertising costs. The
effect of this accounting change was to adopt this policy as of the
beginning of fiscal 2001 (April 1, 2000). Previously, slotting fees and
certain advertising costs were capitalized and amortized over the shorter
of the expected period of benefit or one year. The Company changed this
accounting policy to expense these costs as incurred. This change was made
because there has been a change in the expected period of benefit related
to these costs. During fiscal 2001, the Company's slotting fees and
advertising costs increased significantly in order for the Company to
maintain current relationships with brokers and customers as opposed to
generation and stimulation of future sales. As a result, the Company
believes these expenses are more appropriately period expenses, rather than
those that would benefit future periods, and should be expensed as
incurred. The cumulative effect of this change in accounting policy was
$786,429. Pro forma earnings per share amounts on previous quarters,
assuming the new accounting policy was applied retroactively, are as
follows:

Three Months Ended
---------------------------------------
December 31, 2000 September 30, 2000
----------------- ------------------
Basic earnings per share:
Net income - as reported $0.08 $0.08
Net income - pro forma $0.02 $0.06

Diluted earnings per share:
Net income - as reported $0.07 $0.07
Net income - pro forma $0.02 $0.06

(17) SUBSEQUENT EVENTS
-----------------
On November 7, 2002, BH Capital Investments, L.P. and Excalibur Limited
Partnership, as holders of a majority of the shares of the Series A
convertible preferred stock, exercised their right under the Purchase
Agreement to require the Company to solicit the approval of its
shareholders for the Company's issuance of all of the shares of common
stock potentially issuable upon conversion of the Series A convertible
preferred stock in full and the exercise of their warrants. This right
arose when the number of shares of common stock they are entitled to
receive, assuming conversion of the all of the Series A convertible
preferred stock and the exercise of their warrants, exceeded 15% of the
Company's then-outstanding shares of common stock. The Company was required
to hold a shareholders meeting to solicit such approval on or before
February 5, 2003. Pursuant to a letter agreement in January 2003, the
holders of the Series A convertible preferred stock agreed to extend the
deadline to hold a meeting to March 31, 2003. Subsequently, pursuant to the
Stock Purchase Option Agreement described below, the holders of the Series
A convertible preferred stock agreed, among other things, to extend the
deadline to September 30, 2003.

On April 24, 2003, the Company and the holders of the Series A convertible
preferred stock entered into that certain Stock Purchase Option Agreement,
whereby the Company was granted the option to purchase all of the shares of
the Series A convertible preferred stock owned by such holders at the time
the purchase is consummated. The option may be exercised by the Company or
its assigns at any time until the earlier of five days after the date of
the Company's next annual shareholders meeting or September 30, 2003.
Pursuant to such agreement, the holders of the Series A convertible
preferred stock also agreed to extend the deadline to hold a shareholders
meeting to September 30, 2003. In exchange for the option and the extension
of the annual meeting date, the Company issued to each of BH Capital
Investments, L.P. and Excalibur Limited Partnership warrants to purchase
250,000 shares of the Company's common stock. These warrants are
exercisable until July 15, 2006 at an exercise price equal to $2.00 per
share, which price was greater than the market value of our common stock on
April 24, 2003. The Company agreed to register the shares underlying the
warrants by no later than December 31, 2003.

63


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

On April 10, 2003, the Company entered into a credit arrangement with one
of its greater than 5% shareholders pursuant to which the shareholder would
purchase raw materials for the Company in an aggregate amount not to exceed
$500,000. The amounts paid for the purchased materials, plus interest at
the rate of 15% per annum on such amounts, was due and payable in full on
July 9, 2003. In consideration of the credit arrangement, the Company
issued to the shareholder a warrant to purchase 100,000 shares of the
Company's common stock at an exercise price of $1.70. All amounts owed
under the credit arrangement were repaid in full and such credit
arrangement was terminated on June 27, 2003.

Pursuant to the Company's Restated Certificate of Incorporation, the
warrant issued to Mr. DeLuca caused the maximum conversion price of the
Series A convertible preferred stock to decrease to $1.75, such that the
conversion rate of the Series A convertible preferred stock to common stock
is currently equal to the quotient of (i) $48.18, plus all accrued
dividends that are then unpaid for each share of the Series A convertible
preferred stock then held by the holder, divided by (ii) the lesser of (x)
$1.75 or (y) 95% of the average of the two lowest closing bid prices of the
common stock on the American Stock Exchange out of the fifteen trading days
immediately prior to conversion.

Pursuant to seven Securities Purchase Agreements dated May 21, 2003, the
Company issued a total of 2,138,891 shares to seven investors for aggregate
gross proceeds to the Company of $3,850,000. The purchase price of the
shares was $1.80 per share. Pursuant to a Registration Rights Agreement
dated May 21, 2003, the Company has agreed to register the shares of common
stock purchased with the Securities and Exchange Commission no later than
November 24, 2003. Sales to related parties under the Securities Purchase
Agreements include: 555,556 shares of common stock sold at an aggregate
sales price of $1,000,000 to Frederick DeLuca, a greater than 5%
shareholder; 55,556 shares of common stock sold at an aggregate sales price
of $100,000 to David H. Lipka, a Director of the Company; 83,333 and 55,556
shares of common stock sold at an aggregate sales price of $150,000 and
$100,000, respectively, to Ruggieri of Windermere Family Limited
Partnership and Ruggieri Financial Pension Plan, respectively, each an
affiliate of John Ruggieri, the Company's Vice President of Manufacturing;
1,111,112 shares of common stock sold at an aggregate sales price of
$2,000,000 to Fromageries Bel S.A., a leading branded cheese company in
Europe which signed a Master Distribution and Licensing Agreement effective
May 22, 2003 with the Company. Sales to non-related parties under the
Securities Purchase Agreements include: 138,889 shares of common stock sold
at an aggregate sales price of $250,000 Apollo Capital Management Group;
and 138,889 shares of common stock sold at an aggregate sales price of
$250,000 Apollo MicroCap Partners, L.P.

On May 22, 2003, the Company entered into a Master Distribution and
Licensing Agreement (the "Agreement") with Fromageries Bel S.A. ("Bel"), a
leading branded cheese company in Europe. The Agreement became effective
upon the closing of the Textron Financial Corporation asset based loan, the
new $2 million loan from SouthTrust Bank and the private placements
described above. Under the Agreement, the Company has granted Bel exclusive
distribution rights for the Company's products (the "Products") in a
territory comprised of the European Union States and to more than 21 other
European countries and territories (the "Territory"). The Company has also
granted Bel the exclusive option during the term of the Agreement to elect
to manufacture the Products designated by Bel for distribution in the
Territory. The term of the Agreement is ten years, provided that either of
the parties may elect to terminate the Agreement by delivery of notice to
the other between March 24, 2007 and May 22, 2007, which termination shall
be effective as of first anniversary of the date of the notice of
termination. Alternatively, the parties may mutually agree to continue
operating under the Agreement, to convert the Agreement to a manufacturing
and license agreement, or to terminate the Agreement.

64


GALAXY NUTRITIONAL FOODS, INC.
NOTES TO FINANCIAL STATEMENTS
(CONTINUED)

(18) QUARTERLY OPERATING RESULTS (UNAUDITED)
---------------------------------------
Unaudited quarterly operating results are summarized as follows:



Three Months Ended (Unaudited)
--------------------------------------------------------------
2003 March 31 December 31 September 30 June 30
------------ ------------ ------------ ------------

Net sales(1) $ 10,213,005 $ 9,755,729 $ 10,062,331 $ 9,977,704
Gross margin(1) 3,222,414 2,949,866 3,015,101 2,741,200
Net income (loss) (241,059) (476,568) 732,245 1,019,510
Net income (loss) for common shareholders(2) 70,755 (1,823,610) 541,545 610,233
Basic net income (loss) per common share(2) 0.01 (0.15) 0.05 0.05
Diluted net income (loss) per common share(2) 0.01 (0.15) 0.04 0.05
Stockholders' equity (2) 6,440,346 6,470,626 7,111,328 7,062,553

Three Months Ended (Unaudited)
--------------------------------------------------------------

2002 March 31 December 31 September 30 June 30
------------ ------------ ------------ ------------

Net sales(1) $ 9,891,979 $ 10,106,550 $ 11,225,584 $ 11,702,991
Gross margin(1) 140,501 2,751,300 1,677,886 3,081,055
Net income (loss) (9,950,452) 149,994 (5,016,923) (2,241,771)
Net income (loss) for common shareholders (10,505,757) (181,653) (5,893,800) (2,566,785)
Basic and diluted net income (loss) per
common share (0.92) (0.02) (0.59) (0.26)
Stockholders' equity 6,311,183 14,429,688 15,162,548 15,481,093


(1) In accordance with Emerging Issues Task Force ("EITF") 01-09,
"Accounting for Consideration Given by a Vendor to a Customer (Including a
Reseller of the Vendor's Products)", net sales and gross margin were
previously restated for all quarters presented prior to March 31, 2002 due
to the reclassification of slotting fees from selling expenses to sales.
Net sales, gross margin and selling expenses were all reduced by slotting
fee expenses of $164,768 and $1,570,427 in the fiscal years ended March 31,
2002 and 2001, respectively. For all periods presented hereon, net sales,
gross margin and selling expenses were further reduced by coupons, rebates
and other price discount expenses totaling $446,504, $653,913 and $335,927
for the fiscal years ended March 31, 2003, 2002 and 2001, respectively.

(2) Amounts reflect a correction in the calculation for preferred stock
accretion and preferred stock value for the quarters ended June 30,
September 30 and December 31, 2002 reflected in the Company's amended Form
10-Q's for the applicable period.

65


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

Not Applicable.

PART III

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.

The following table sets forth the current directors, executive officers and
significant employees of the Company as of July 11, 2003, as well as their
respective ages and positions with the Company:



NAME AGE POSITIONS
- -----------------------------------------------------------------------------------------------------

Charles L. Jarvie 66 Director, Chairman of the Board of Directors
Angelo S. Morini 60 Director, Vice-Chairman of the Board of Directors and
President
Thomas R. Dyckman (1) (2) 71 Director, Chairman of the Audit Committee
Joseph J. Juliano (2) 52 Director
David H. Lipka (1) (2) 73 Director, Chairman of Compensation Committee
C. Anthony Wainwright (1) (2) 69 Director
Christopher J. New 42 Director and Chief Executive Officer
Patrice M.A. Videlier 60 Director
Salvatore Furnari 38 Chief Financial Officer
LeAnn Hitchcock 33 SEC Compliance & Internal Audit Manager & Corporate
Secretary
Christopher Morini 48 Vice President of New Business Development and Key
Accounts
John Jackson 45 Vice President of Sales
John Ruggieri 57 Vice President of Manufacturing
Kulbir Sabharwal 60 Director of Technical Services


(1) Audit Committee Member
(2) Compensation Committee Member

The Board of Directors is currently comprised of the eight directors, including
the Chairman of the Board, of which six are non-employee directors. The Chairman
of the Board and the directors hold office until the next annual meeting of
stockholders and until their successors have been duly elected and qualified.
The executive officers of the Company are elected annually at the first Board of
Directors meeting following the annual meeting of shareholders, and hold office
until their respective successors are duly elected and qualified, unless sooner
displaced.

Directors
- ---------

Charles L. Jarvie, a partner with Beta Capital Group, LLC, has had an
illustrious business career. After twenty years with the Procter and Gamble
Company (1959-1979), he was president of Dr. Pepper Company (1980-1983), and
Fidelity Investments Marketing Corp. (1983-1984), and Chief Executive Officer of
Schenley Industries, Inc. (1984-1988). He has also served as a director of
Guinness America, Inc. (1988-1992), chief executive officer of New Era Beverage
Company (1990-1992), chairman of Universal Sports America (1995-2000), president
of Host Communications, Inc. (1992-2000), chairman of Streetball Partners, Inc.
(1990-2000) and chairman of J/P Management Associates, Inc. (1990-present). His
accomplishments include the acquisition

66


of Canada Dry Corporation, and the sale of Schenley Industries, Host
Communications and New Era Beverage Company. Mr. Jarvie has helped generate and
implement and still enforces strategic plans for many successful turnarounds.
Mr. Jarvie has numerous civic and business associations serving as a director or
member of many prestigious organizations and companies. He is a graduate of
Cornell University where he received both his B.S. and M.B.A.

Angelo S. Morini has been President of the Company since its inception and is
the inventor of the Company's healthier dairy alternative formula. In December
2002, he was elected as the Vice-Chairman of the Board of Directors and
President. On December 17, 2002, Mr. Morini resigned from his positions as Chief
Executive Officer and Chairman of the Board. From 1987 to December 2002, he
served as Chairman of the Board of Directors, President, and Chief Executive
Officer. Between 1972 and 1980, Mr. Morini was the general manager of Galaxy
Cheese Company, which operated as a sole proprietorship until its incorporation
in May 1980. Prior to 1974, he was associated with the Food Service Division of
Pillsbury Company and the Post Division of General Foods Company. In addition,
he worked in Morini Markets, his family-owned and operated chain of retail
grocery stores in the New Castle, Pennsylvania area. Mr. Morini received a B.S.
degree in Business Administration from Youngstown State University in 1968. Mr.
Morini's brother, Christopher Morini, works for the Company as Vice President of
New Business Development and Key Accounts. Angelo S. Morini's wife, Julie
Morini, is employed by the Company in the marketing and public relations
departments and until recently served as the Company's Corporate Secretary.
Also, Mr. Morini's brother, Ronald Morini, works for the Company as an
engineering consultant and his brother-in-law, Robert Peterson, is employed by
the Company as a sales representative.

Thomas R. Dyckman is currently the Ann Whitney Olin Professor of Accounting at
the S.C. Johnson Graduate School of Management at Cornell University, Ithaca,
New York, and has been a professor at Cornell University since 1964. Mr. Dyckman
also served as Acting Vice President of the University for Information
Technology (1998-1999) at Cornell University. He has conducted management
executive programs for Goodyear, IBM, Gould Pump, New England Telephone, Ocean
Spray, Columbia University, G.T.E. and Sylvania. Mr. Dyckman served as a
consultant on research issues to the Financial Accounting Standards Board (FASB)
from 1977 to 1988. During the mid 1990's he was acting dean of the S.C. Johnson
Graduate School of Management at Cornell University. He is a member of the
American Accounting Association and the Accounting Researchers International
Association, and completed terms with the Financial Accounting Standards
Advisory Committee (1984-1987) and the Financial Accounting Foundation
(1989-1993). Mr. Dyckman has more than sixty published articles and is the
author of ten books. He received his B.A., M.B.A. and Ph.D. from the University
of Michigan.

Joseph J. Juliano was elected to the Board of Directors on June 16, 1999. From
1973 to 1988, Mr. Juliano served in various management positions for Pepsi-Cola
Company. In 1988, Mr. Juliano managed Pepsi Cola Company Bottling Operations
where he achieved record sales and profits during his three-year tenure in this
position. From 1991 to 1998, he served as Vice President of Prestige, Sports and
Gaming for Pepsi Cola North America. In 1998, he was promoted to Vice President
of Entertainment Sales, with expanded domestic and international account
responsibilities encompassing movie theaters, theme parks, sports venues, golf
management companies, theme restaurants, hotels, and casinos. Mr. Juliano
currently serves on the board of Nevada Gold & Casinos, Inc, a developer of
gaming properties. Mr. Juliano received his B.S. in marketing and Masters in
Business Administration from St. John's University in New York City.

David H. Lipka spent forty years (1955-1995) with DCA Food Industries Inc., an
international manufacturer of food ingredients and equipment with combined sales
in excess of $1 billion per annum, holding positions of president, chief
executive officer, and chief operating officer. Since 2001, Mr. Lipka has served
on the board of directors of Doctor's Associates Inc. (Subway Stores) and has
served on numerous boards including Dunkin Donuts Inc. (1989-1994), Allied-Lyons
Inc. (1988-1994), and Kerry Group PLC (1995-1996). Mr. Lipka has also been
chairman and chief executive officer of Pennant Foods and Leons Baking Company.
He obtained a B.S. degree from Brooklyn College and attended the Graduate School
of Business at New York University.

67


Mr. Lipka has agreed to serve as a director of the Company at the request of
Frederick A. DeLuca, a beneficial owner of more than five percent (5%) of the
Company's common stock. Both Messrs. Lipka and DeLuca are members of the Board
of Directors of Doctor's Associates Inc.

C. Anthony Wainwright currently serves as vice-chairman on the board of Arnold
Worldwide Partners (a division of Havas Advertising), a Boston advertising
agency, which represents such major clients as Procter & Gamble, Coors,
Volkswagen, Monster.com and Fidelity. Mr. Wainwright also currently serves on
the boards of three other public companies including American Woodmark
Corporation, Danka PLC and Marketing Services Group, Inc. In addition, Mr.
Wainwright serves on various other private and charitable boards. From 1997 to
2001, he served as the vice chairman of McKinney & Silver, a North Carolina
advertising agency and a unit of Havas Advertising/Arnold Worldwide. From 1995
to 1997, he served as the chairman of Harris Drury Cohen, a Ft. Lauderdale
advertising agency. From 1990 to 1995, he served as chairman of Compton
Partners, Saatchi & Saatchi, a $3.2 billion New York international advertising
agency and subsidiary of Cordiant, PLC. From 1980 to 1989, Mr. Wainwright was
the President and Chief Operating Officer of The Bloom Companies. From 1978 to
1980, he was the Executive Vice President and General Manager of The Marschalk
Company (now Lowe Partners) and from 1969 to 1978 he was the President and Chief
Executive Officer of Wainwright, Spaeth & Wright in Chicago. Mr. Wainwright
received his B.A. in journalism from the University of Colorado and his Masters
in Business Administration from the University of Chicago.

Christopher J. New was appointed the Company's Chief Marketing Officer and Vice
President of Strategy on September 4, 2001. On December 14, 2001, the Board
appointed Mr. New as Chief Operating Officer and on December 17, 2002 the Board
appointed him as Chief Executive Officer. From 1993 through 2001, Mr. New was
the Vice President of Commercial Strategies & Services for Tropicana Products of
Bradenton, Florida. At Tropicana, Mr. New's responsibilities included direction
and leadership of strategic planning, marketing, business development, sales
planning, e-commerce, customer service and category management. Prior to his
employment at Tropicana, Mr. New served as Senior Marketing Manager of Mott's
USA, a division of Cadbury Schweppes, for four years. Mr. New received his M.S.
in marketing and economics from Cornell University in 1986.

Patrice M.A. Videlier currently serves as Senior Vice President of Marketing -
World for Fromageries Bel S.A. a company organized under the laws of France. Mr.
Videlier has held numerous Sales and Marketing vice presidential positions over
divisions such as the Natural Cheese Division, the European Division, and the
International Worldwide Division; and he has served as a director for
Fromageries Bel S.A. since 1990. From 1969 to 1989, Mr. Videlier was a senior
marketing executive with Unilever Co. Mr. Videlier received his Masters in
Business Administration from Indiana University. Mr. Videlier has agreed to
serve as a director of the Company at the request of Fromageries Bel S.A., a
beneficial owner of more than five percent (5%) of the Company's common stock.

Executive Officers
- ------------------

Salvatore Furnari, CPA was appointed the Company's Chief Financial Officer on
July 8, 2002. From November 11, 2001 until July 8, 2002, Mr. Furnari served as
the Company's Controller. Prior to joining the Company, Mr. Furnari was
Corporate Controller and Treasurer of Pritchard Industries, Inc. From 1998
through 1999, he served as Chief Financial Officer and Vice President of Finance
for Garage Management Corporation; and from 1993 until 1998, he was Chief
Financial Officer of American Asset Corporation. Mr. Furnari received his B.S.
in accounting from Queens College in New York City in May 1987.

LeAnn Hitchcock, CPA was appointed as the Company's Corporate Secretary in
December 2002. Since July 8, 2002, she has served in her new role as the
Company's SEC Compliance and Internal Audit Manager. From October 29, 2001 until
July 8, 2002, Ms. Hitchcock served as the Company's Chief Financial Officer.
From July 1997, Ms. Hitchcock was the Chief Financial Officer for Developed
Technology Resource, Inc. (DTR) and its subsidiary, FoodMaster International
LLC. Ms. Hitchcock was also the Chief Financial Officer of Galaxy

68


Foods Company from December 1995 to June 1997. From 1994 to 1995, she was a
senior auditor for Coopers and Lybrand LLP in Orlando, FL. From 1992 to 1994,
she worked for a local public accounting firm of Pricher and Company in Orlando
as a senior auditor and tax accountant. Prior to 1992, Ms. Hitchcock worked for
Arthur Andersen LLP as a staff auditor. Ms. Hitchcock obtained a B.S. in
business administration and a B.S. in accounting from Palm Beach Atlantic
College in West Palm Beach, Florida in May 1990, and a Masters in accounting
information systems from Florida State University, Tallahassee, Florida in
August 1991.

Christopher Morini has been the Vice President of New Business Development and
Key Accounts since September 2001, having formerly served as Vice President of
Marketing and International Sales for the Company since 1993. From 1986 through
1993, Mr. Morini was a Vice President of the Company, where he has been
responsible for various sales and marketing divisions of the Company, including
the Food Service, International Sales and Retail Sales divisions. Mr. Morini
started with the Company as an area salesman in 1983 and became sales manager in
1984. Mr. Morini received a B.S. in economics from Slippery Rock University in
1978. Christopher Morini's brother, Angelo S. Morini, is the Vice-Chairman of
the Board of Directors and President of the Company.

John Jackson has been Vice President of Sales for the Company since 1993. From
1985 through 1992, Mr. Jackson was director of sales for H.J. Heinz Company. Mr.
Jackson received his B.S. in business administration and accounting from Mars
Hill College in 1980.

John Ruggieri has been Vice President of Manufacturing since December 2002.
Since 1990, Mr. Ruggieri has been the sole proprietor of Ruggieri Financial
Services, a company that underwrites a variety of small loans and mortgages.
From 1971 through 1990, Mr. Ruggieri served in numerous positions, including
President and Chief Executive Officer, of Comar, Inc., which primarily produced
glass and plastic containers for the pharmaceutical industry. Mr. Ruggieri
received his B.A. from Rutgers University in Camden, New Jersey in 1968 and his
Masters in Business Administration from The University of Pennsylvania in
Philadelphia, Pennsylvania in 1985.

Significant Employees
'---------------------

Kulbir Sabharwal has been Director of Technical Services for the Company since
1991. Dr. Sabharwal worked as the Director of Research and Quality Control for
Gilardies Frozen Foods from 1987 to 1990 and for Fisher Cheese Company from 1972
to 1986. Dr. Sabharwal received his Ph.D. from the Ohio State University in
1972.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
- -------------------------------------------------------

Section 16(a) of the Securities Exchange Act of 1934, as amended, requires the
Company's executive officers and directors, and persons who own more than 10% of
a registered class of the Company's equity securities, to file reports of
ownership and changes in ownership with the Securities and Exchange Commission
and the American Stock Exchange. Officers, directors and stockholders owning
more than 10% of the Company's common stock are required by SEC regulations to
provide the Company with copies of all the reports they file pursuant to Section
16(a).

Based solely upon the Company's review of those reports required by Section
16(a) and filed by or on behalf of the Company's officers, directors and
stockholders owning greater than 10% of the Company's common stock, or written
representations that no such reports were required which were submitted by such
persons, the Company believes that during the fiscal year ended March 31, 2003,
all of the officers and directors and stockholders owning greater than 10% of
the Company's common stock complied with all applicable Section 16(a) filing
requirements.

69


ITEM 11. EXECUTIVE COMPENSATION

Summary Compensation Table
- --------------------------

The following table sets forth the compensation of the Company's Chief Executive
Officer, its four other most highly compensated executive officers (the "Named
Executive Officer"), as well as two additional individuals who were among the
four most highly compensated executive officers prior to March 31, 2003, during
the fiscal years ended March 31, 2003, 2002 and 2001:

SUMMARY COMPENSATION TABLE



Long-Term Compensation
Annual Compensation Awards Payouts
(a) (b) (c) (d) (e) (f) (g) (h) (i)

Other
Annual Restricted Securities All
Compen- Stock Underlying LTIP Other
Names and Fiscal Salary Bonus sation Award(s) Options/SARs Payouts Compensation
Principal Position Year ($) ($) ($) ($) (#) ($) ($) (33)
- -----------------------------------------------------------------------------------------------------------------------

Angelo S. Morini 2003 300,000 53,706 (1) 33,705 (2) - 800,000 (5) - 4,200
President &
Vice-Chairman 2002 300,000 - 31,407 (3) - 375,000 (6) - 3,450
of the Board (1) 2001 300,000 - 28,656 (4) - 343,125 (7) - 2,700

Christopher J. New 2003 165,673 - 16,564 (9) - 125,000 (11) - 2,855
Chief Executive Officer
(8) 2002 89,693 - 7,583 (10) - 100,000 (12) - -

Salvatore Furnari 2003 116,923 - (32) - 30,000 (14) - 4,680
Chief Financial Officer
(13) 2002 28,077 - (32) - 10,000 (15) - 700

Keith Ewing 2001 125,000 - 9,716 (17) - - - 3,000
Chief Financial Officer
(16)

LeAnn Hitchcock 2003 78,347 - (32) - 30,000 (19) - 3,800
SEC Compliance, Internal 2002 62,487 - (32) - 30,000 (19) - 2,100
Audit Manager &
Corporate Secretary(18)

Christopher Morini 2003 155,000 - 17,775 (21) - 97,143 (24) - 4,680
Vice President of Int'l 2002 155,000 23,000 18,865 (22) - 75,000 (25) - 3,450
Sales (20) 2001 153,000 - 29,372 (23) - - - 3,000

John Jackson 2003 138,000 - 12,241 (27) - 96,429 (30) - 2,600
Vice President of Sales
(26) 2002 138,000 38,300 10,296 (28) - 75,000 (31) - 1,200
2001 128,000 - 10,390 (29) - - - 2,700


(1) On December 17, 2002, Angelo S. Morini resigned from his positions as Chief
Executive Officer and Chairman of the Board. Mr. Morini retained his
position as President and accepted an appointment as Vice-Chairman of the
Board in order to focus his attention on expanding the Company's brand
awareness and marketing relationships. Mr. Morini is paid compensation and
bonuses in accordance with his employment agreement dated June 15, 1999.
Mr. Morini received a bonus of $53,706 based on the results for the fiscal
year ended March 31, 2003.

(2) For the fiscal year ended March 31, 2003, the Company paid $21,081 in auto
lease payments, $1,670 for automobile insurance, $10,598 for club dues and
$356 for the employer's portion of 401k contributions for Mr. Morini.

(3) For the fiscal year ended March 31, 2002, the Company paid $20,833 in auto
lease payments, $1,670 for automobile insurance, and $8,904 in club dues
for Mr. Morini.

(4) For the fiscal year ended March 31, 2001, the Company paid $18,552 in auto
lease payments, $1,200 for automobile insurance, and $8,904 in club dues
for Mr. Morini.

(5) On July 1, 2002, the Board of Directors granted Mr. Morini options to
acquire 289,940 shares of common stock at an exercise price of $5.17 per
share (110% of market) in consideration of Mr. Morini's pledge of 250,000
shares of the

70


Company's common stock to secure a $550,000 bridge loan to the Company from
Excalibur Limited Partnership. Such options are fully exercisable and shall
expire on July 1, 2007. Effective as of December 4, 2002, the Board of
Directors granted Mr. Morini options to acquire 510,060 shares of common
stock in accordance with the terms of a special services agreement between
the Company and Mr. Morini for writing a comprehensive diet and recipe book
about the Company and its products and for the potential distribution of
this book worldwide. Of these 510,060 options, 200,000 have an exercise
price of $4.08 per share and 310,060 have an exercise price of $2.05 per
share. Such options are fully exercisable and shall expire on December 4,
2012. The market price on the date of grant was $1.67.

(6) In April 2001, Angelo S. Morini was granted incentive stock options to
acquire 375,000 shares of common stock at an exercise price equal to the
market price on the date of grant of $4.40 per share. One-fifth of such
options shall become exercisable on each anniversary of the grant date
until all such options are exercisable. Such options shall expire on April
19, 2011.

(7) In October 2000, the Company obtained a $1.5 million bridge loan from
SouthTrust Bank, which is guaranteed by Mr. Morini and secured by the
pledge of one million shares of the Company's common stock owned by him. In
consideration of his guaranty and stock pledge in respect to this loan, the
Company granted stock options to acquire 343,125 shares of common stock at
an exercise price of $3.88 per share (109% of market). Such options are
fully exercisable and shall expire on December 15, 2010.

(8) On September 4, 2001, Christopher J. New was appointed Chief Marketing
Officer and Vice President of Strategy. In December 2001, the Board
appointed Mr. New as Chief Operating Officer and on December 17, 2002, the
Board appointed Mr. New as Chief Executive Officer. As such, he did not
earn any compensation from the Company during the fiscal year ended March
31, 2001. Mr. New's current employment agreement provides for an annual
base salary of $180,000.

(9) For the fiscal year ended March 31, 2002, the Company paid $14,835 for a
car allowance and $1,729 for auto insurance for Mr. New.

(10) For the fiscal year ended March 31, 2002, the Company paid $7,583 to Mr.
New for a car allowance.

(11) In December 2002, the Company granted options to acquire 25,000 shares of
the Company's common stock at an exercise price equal to the market price
on the date of grant of $1.67 per share to Mr. New in consideration for his
continued employment with the Company. Such options are fully exercisable
and expire December 5, 2012. In October 2002, the Company repriced 100,000
options, which were previously granted (as described below in footnote 12)
and therefore are included.

(12) Under the terms of his employment agreement, Mr. New received an option to
purchase up to 100,000 shares of the Company's common stock at an exercise
price equal to the market price on the date of grant of $4.98 per share. On
October 11, 2002, the Company repriced the options to purchase 100,000
shares from $4.98 per share to the then-market price of $2.05 per share.
One-third of such options shall become exercisable in September each year
until all such options are exercisable. In the event of a change in
control, all such options shall immediately become exercisable. Such
options expire July 16, 2011.

(13) On July 8, 2002, Salvatore Furnari was appointed Chief Financial Officer of
the Company. From November 2002 to July 8, 2002, he worked as the Company's
Controller. As such, he did not earn any compensation from the Company
during the fiscal year ended March 31, 2001. Mr. Furnari's current
employment agreement provides for an annual base salary of $130,000.

(14) On July 8, 2002, the Company granted options to acquire 20,000 shares of
the Company's common stock at an exercise price equal to the market price
on the date of grant of $4.55 per share to Mr. Furnari in consideration for
his continued employment with the Company. On October 11, 2002, the Company
repriced the options to purchase 20,000 shares from $4.55 per share to the
then-market price of $2.05 per share. One-third of such options shall
become exercisable each year in July 2003, 2004 and 2005 until all such
options are exercisable. In the event of a change in control, all such
options shall immediately become exercisable. Such options expire July 8,
2012. In October 2002, the Company repriced 10,000 options, which were
previously granted (as described below in footnote 15) and therefore are
included.

(15) Under the terms of his employment agreement, Mr. Furnari received an option
to purchase up to 10,000 shares of the Company's common stock at an
exercise price equal to the market price on the date of grant of $5.60 per
share. On October 11, 2002, the Company repriced the options to purchase
10,000 shares from $5.60 per share to the then-market price of $2.05 per
share. One-fourth of the options became exercisable February 12, 2002 and
one-fourth

71


shall become exercisable on each of the following December 12, 2002, 2003
and 2004. Such options expire November 12, 2011.

(16) In February of 2000, Keith Ewing was appointed as Chief Financial Officer.
The base salary provided for Mr. Ewing was $125,000. On April 12, 2001, the
Company terminated Mr. Ewing.

(17) For the fiscal year ended March 31, 2001, the Company paid $6,685 in lease
payments for Mr. Ewing's automobile, and approximately $75 per month for
automobile insurance and $2,131 in club dues for Mr. Ewing.

(18) On July 8, 2002, LeAnn Hitchcock was appointed SEC Compliance and Internal
Audit Manager of the Company. From October 2001 to July 8, 2002, she worked
as the Company's Chief Financial Officer. In December 2002, she was
appointed as Corporate Secretary of the Company. As such, she did not earn
any compensation from the Company during the fiscal year ended March 31,
2001. Ms. Hitchcock's current employment agreement provides for
compensation of $70 per hour.

(19) Under the terms of her employment agreement, Ms. Hitchcock received an
option to purchase up to 30,000 shares of the Company's stock at an
exercise price equal to the market price on the date of grant of $5.90 per
share. On October 11, 2002, the Company repriced the options to purchase
30,000 shares from $5.90 per share to the then-market price of $2.05 per
share. One-third of the options became exercisable immediately and
one-third shall become exercisable on each of the following two anniversary
dates of the date of grant. Such options expire October 29, 2011.

(20) Mr. C. Morini's current employment agreement provides for an annual base
salary of $155,000. In March 2002, Mr. Morini received $23,000 in bonuses
related to fiscal 2000.

(21) For the fiscal year ended March 31, 2003, the Company paid $12,595 in auto
lease payments, $1,368 for automobile insurance, $3,663 for club dues and
$149 for the employer's portion of 401k contributions for Mr. C. Morini.

(22) For the fiscal year ended March 31, 2002, the Company paid $12,536 in auto
lease payments, $1,368 for automobile insurance, and $4,961 for club dues
for Mr. C. Morini.

(23) For the fiscal year ended March 31, 2001, the Company paid $11,228 in auto
lease payments, $1,200 for automobile insurance, and $16,944 for club dues
for Mr. C. Morini.

(24) On October 11, 2002, the Company repriced all 97,143 outstanding options
held by Mr. C. Morini from their original exercise price to the then-market
price of $2.05 per share. The original exercise prices of the options were
equal to the market price on the date of grant as follows: 14,286 options
at $2.84, 714 options at $3.50; 75,000 options (as further described below
in footnote 25) at $4.40 and 7,43 options at $8.47.

(25) In April 2001, Mr. C. Morini was granted an incentive stock option to
purchase up to 75,000 shares of common stock at an exercise price equal to
the market price on the date of grant of $4.40 per share. On October 11,
2002, the Company repriced the options to purchase 75,000 shares from $4.40
per share to the then-market price of $2.05 per share. One-third of such
options shall become exercisable on each anniversary of the grant date
until all such options are exercisable. Such options expire April 19, 2011.

(26) Mr. Jackson's current employment agreement provides for an annual base
salary of $138,000. In March 2002, Mr. Jackson received $38,300 in bonuses
related to fiscal 2000.

(27) For the fiscal year ended March 31, 2003, the Company paid $8,871 in auto
lease payments, $1,379 for automobile insurance, and $1,991 for the
employer's portion of 401k contributions for Mr. Jackson.

(28) For the fiscal year ended March 31, 2002, the Company paid $8,917 in auto
lease payments and $1,379 for automobile insurance.

(29) For the fiscal year ended March 31, 2001, the Company paid $8,917 in auto
lease payments and $1,473 for automobile insurance.

(30) On October 11, 2002, the Company repriced all 96,429 outstanding options
held by Mr. Jackson from their original exercise price to the then-market
price of $2.05 per share. The original exercise prices of the options were
equal to the market price on the date of grant as follows: 14,286 options
at $2.84; 75,000 options (as further described below in footnote 31) at
$4.40 and 7,143 options at $8.47.

(31) In April 2001, Mr. Jackson was granted an incentive stock option to
purchase up to 75,000 shares of common stock at an exercise price equal to
the market price on the date of grant of $4.40 per share. On October 11,
2002, the Company repriced the options to purchase 75,000 shares from $4.40
per share to the then-market price of $2.05 per

72


share. One-third of such options shall become exercisable on each
anniversary of the grant date until all such options are exercisable. Such
options expire April 19, 2011.

(32) Other than the options described in the footnotes above, there were no
other annual compensation, perquisites or other personal benefits,
securities or property equal to the lesser of $50,000 or 10% of the total
annual salary and bonus reported for such Named Executive Officer.

(33) "All Other Compensation" represents the health insurance premiums paid by
the Company on behalf of the indicated Named Executive Officer.

Option Grants in Last Fiscal Year Table
- ---------------------------------------

The following table summarizes for each Named Executive Officer each grant of
stock options during the fiscal year ended March 31, 2003:



OPTION GRANTS IN LAST FISCAL YEAR
- --------------------------------------------------------------------------------------------------------------------
Percent of Exercise
Number of Total or Base
Securities Options Price($/Sh)
Underlying Granted to
Options Employees in Grant Date Fair
Name Granted (#) Fiscal Year (1) Expiration Date Value ($) (2)
- --------------------------------------------------------------------------------------------------------------------

Angelo S. Morini 1,163,898 (3) 14.2% $5.72 May 24, 2012 $3,363,665
1,163,898 (4) 14.2% $5.72 May 24, 2012 $3,363,665
289,940 3.5% $5.17 July 1, 2007 $492,898
289,940 (4)(6) 3.5% $5.17 July 1, 2007 $492,898
900,000 (3) 11.0% $2.05 October 24, 2012 $1,116,000
200,000 2.4% $4.08 December 4, 2012 $130,000
310,060 3.8% $2.05 December 4, 2012 $288,356
1,357,000 (5)(6) 16.5% $2.05 June 15, 2009 $1,384,140
13,072 (5)(6) 0.2% $2.05 October 1, 2006 $13,333
7,143 (5)(6) 0.1% $2.05 December 4, 2007 $7,286
343,125 (5)(6) 4.2% $2.05 December 15, 2010 $349,986
375,000 (5)(6) 4.6% $2.05 April 19, 2011 $382,500
142,857 (5)(6) 1.7% $2.05 July 1, 2007 $145,714
Christopher New 25,000 0.3% $1.67 December 5, 2012 $22,250
100,000 (5) 1.2% $2.05 July 16, 2011 $102,000
Salvatore Furnari 20,000 0.2% $4.55 July 8, 2012 $52,400
20,000 (4) 0.2% $2.05 July 8, 2012 $20,400
10,000 (5) 0.1% $2.05 November 12, 2011 $10,200
Christopher Morini 714 (5) 0.0% $2.05 August 31, 2003 $728
7,143 (5) 0.1% $2.05 May 16, 2006 $7,286
14,286 (5) 0.2% $2.05 September 24, 2008 $14,572
75,000 (5) 0.9% $2.05 April 19, 2011 $76,500
John Jackson 7,143 (5) 0.1% $2.05 May 16, 2006 $7,286
14,286 (5) 0.2% $2.05 September 24, 2008 $14,572
75,000 (5) 0.9% $2.05 April 19, 2011 $76,500
LeAnn Hitchcock 30,000 (5) 0.4% $2.05 October 29, 2011 $30,600
- --------------------------------------------------------------------------------------------------------------------


(1) The total number of options granted, including repricings, to employees and
directors in the fiscal year ended March 31, 2003 was 8,217,007, of which
3,932,899 were original grants and 4,284,108 were deemed grants due to the
repricing on October 11, 2002, which repricing is described in the Report
on Repricing of Options below.

73


(2) The Company estimated the fair value of the stock options at the grant date
or the repricing date, as applicable, using a Black-Scholes option-pricing
model with the following assumptions: (i) no dividend yield; (ii) 37% to
44% volatility, (iii) risk-free interest rate of 1.71% to 5.03%, and (iv)
expected life of five to ten years.

(3) On December 4, 2002, as a result of discussions and negotiations with
certain major shareholders, Mr. Morini cancelled these options with the
Company.

(4) These options represent the options which were previously issued in the
fiscal year ended March 31, 2003 as described in the line item immediately
above this line item, and which were repriced to $2.05 per share on October
11, 2002.

(5) These options represent options which were issued prior to the most recent
completed fiscal year, and which were repriced to $2.05 per share on
October 11, 2002.

(6) On December 4, 2003, Mr. Morini agreed to reverse the repricing related to
these shares and they reverted back to their exercise price before the
October 11, 2003 repricing as indicated in the repricing table below.

Aggregate Option Exercises and Fiscal Year-End Option Value Table
- -----------------------------------------------------------------

The following table summarizes for each Named Executive Officer each exercise of
stock options during the fiscal year ended March 31, 2003 and the fiscal
year-end value of unexercised options. The value of unexercised in-the-money
options at March 31, 2003 is based on a value of $1.87 per share, the prior
closing price of the Company's common stock on the American Stock Exchange on
March 31, 2003:

AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND YEAR-END OPTION VALUES



- -----------------------------------------------------------------------------------------------------------------
Shares Number of Securities Value of
Acquired on Value Underlying Unexercised Unexercised
Exercise Realized Options/SARS at In-the-Money Options/SARS
Name (#) ($) Fiscal Year-End (#) at Fiscal Year-End ($)
- -----------------------------------------------------------------------------------------------------------------
Exercisable Unexercisable Exercisable Unexercisable
--------------------------------------------------------------

Angelo S. Morini -- -- 2,813,197 225,000 -- --
Christopher J. New -- -- 58,333 66,667 $5,000 --
Salvatore Furnari -- -- 5,000 25,000 -- --
LeAnn Hitchcock -- -- 20,000 10,000 -- --
Christopher Morini -- -- 72,143 25,000 -- --
John Jackson -- -- 71,429 25,000 -- --
- -----------------------------------------------------------------------------------------------------------------


Board Report on Repricing of Options
- ------------------------------------

The following report by the Board of Directors (as constituted on October 11,
2002) describes the repricing of options held by executive officers in the
fiscal year ended March 31, 2003, and the basis for the repricing.

"On October 11, 2002 through unanimous consent of the Board of Directors, the
Company repriced all outstanding options granted to employees prior to this date
(4,284,108 shares at former prices ranging from $2.84 to $10.28) to the market
price of $2.05 per share. In addition, the Company repriced the outstanding
warrants held by current consultants prior to this date (291,429 shares at
former prices ranging from $3.31 to $5.50) to the market price of $2.05 per
share. This stock option repricing resulted in variable accounting treatment for
these stock options beginning with the quarter ended December 31, 2002. This
variable accounting treatment will continue until the related options have been
cancelled, expired or exercised. On December 4, 2002, as a result of discussions
and negotiations with certain major shareholders, Angelo S. Morini, the
Company's President, agreed to reverse the repricing of his 3,692,035 options
for the purpose of improving shareholder value and lessening potential financial
statement expense. Although the exercise prices

74


of the options were reversed back to their original amounts, the Company is
still required to account for any outstanding options related to these
reversed-repriced options and all new options issued to the Company's President
prior to June 4, 2003 in accordance with variable accounting standards each
quarter.

Respectively submitted by the Board of Directors: Angelo S. Morini
Joseph J. Juliano
Marshall K. Luther
Douglas A. Walsh"

The following table summarizes the repricing of options held by each executive
officer during the last ten completed fiscal years:



- --------------------------------------------------------------------------------------------------------------------
Number of Market Exercise Length of
Securities Price Price Original Option
Underlying of Stock at of Option at Term Remaining
Options/ SARs Time of Time of New at Date of
Date of Repriced or Repricing Repricing Exercise Repricing or
Name Repricing Amended or Amendment or Amendment Price Amendment (in
(#) ($) ($) ($) months)
- --------------------------------------------------------------------------------------------------------------------

Angelo S. Morini Oct 11, 2002 1,163,898 (1)(2) $2.05 $5.72 $2.05 117
Oct 11, 2002 289,940 (1) $2.05 $5.17 $2.05 57
Oct 11, 2002 1,357,000 (1) $2.05 $3.31 $2.05 81
Oct 11, 2002 13,072 (1) $2.05 $3.50 $2.05 48
Oct 11, 2002 7,143 (1) $2.05 $3.50 $2.05 63
Oct 11, 2002 343,125 (1) $2.05 $3.88 $2.05 100
Oct 11, 2002 375,000 (1) $2.05 $4.40 $2.05 104
Oct 11, 2002 142,857 (1) $2.05 $5.25 $2.05 57
Aug 31, 1993 13,072 $3.50 $25.02 $3.50 98
Aug 31, 1993 7,143 $3.50 $19.25 $3.50 113
Christopher New Oct 11, 2002 100,000 $2.05 $4.98 $2.05 107
Salvatore Furnari Oct 11, 2002 20,000 $2.05 $4.55 $2.05 119
Oct 11, 2002 10,000 $2.05 $5.60 $2.05 111
Christopher Morini Oct 11, 2002 714 $2.05 $3.50 $2.05 11
Oct 11, 2002 7,143 $2.05 $8.47 $2.05 44
Oct 11, 2002 14,286 $2.05 $2.84 $2.05 73
Oct 11, 2002 75,000 $2.05 $4.40 $2.05 104
Aug 31, 1993 3,571 $3.50 $10.50 $3.50 98
John Jackson Oct 11, 2002 7,143 $2.05 $8.47 $2.05 44
Oct 11, 2002 14,286 $2.05 $2.84 $2.05 73
Oct 11, 2002 75,000 $2.05 $4.40 $2.05 104
LeAnn Hitchcock Oct 11, 2002 30,000 $2.05 $5.90 $2.05 110
- --------------------------------------------------------------------------------------------------------------------


(1) On December 4, 2002, as a result of discussions and negotiations with
certain major shareholders, Mr. Morini reversed the repricing of these
options back to their original exercise prices.

(2) On December 4, 2002, as a result of discussions and negotiations with
certain major shareholders, Mr. Morini cancelled these options with the
Company.

75


Compensation of Directors
- -------------------------

Standard Arrangements. Each non-employee director who served on the Board of
Directors during the fiscal year ended March 31, 2003 was entitled to receive a
fee of $2,500 plus expenses for each Board of Directors meeting in which they
attended in person. Additionally, each non-employee director of the Company is
entitled to receive, on October 1 of each year, options to purchase a number of
shares of common stock equal to (i) 286 shares, if such director served for a
full year prior to the October 1 anniversary date, or (ii) a pro rated amount
equal to 24 shares for each full month served during the year prior to such
anniversary date, if such director did not serve for a full year prior to the
anniversary date. Such options are granted pursuant to the Company's 1991
Non-Employee Director Stock Option Plan, which was adopted by the Board of
Directors on October 1, 1991, and approved by the shareholders of the Company on
January 31, 1992, as the same was amended by that certain 1996 Amendment and
Restatement of the 1991 Non-Employee Director Stock Option Plan (as amended, the
"Director Plan").

Other Arrangements. During each of the fiscal years ended March 31, 2003, 2002
and 2001, Joseph J. Juliano, a director of the Company, received cash or
benefits totaling $77,520, $79,600, and $27,000, respectively, in return for
developing and maintaining business relationships with prospective and existing
customers and suppliers on behalf of the Company. On December 17, 2002, the new
independent directors, Charles L. Jarvie, Thomas R. Dyckman, Michael H. Jordan
and David H. Lipka, were each granted options to acquire 200,000 shares of
common stock at an exercise price of $2.17 per share (130% of the closing price
of the common stock as reported by AMEX on December 4, 2002 which was the date
they agreed to become a director of the Company) in consideration of their
acceptance of positions as members of the Board of Directors. Mr. Jordan agreed
to cancel his 200,000 options upon his resignation on April 1, 2003. The Company
granted options to acquire 200,000 shares of common stock at an exercise price
of $2.17 per share to Mr. Jordan's successor, C. Anthony Wainwright. Charles L.
Jarvie, the Chairman of the Board, receives compensation of $60,000 per year for
his services as Chairman.

Employment Agreements
- ---------------------

Angelo S. Morini. As of June 15, 1999, the Company entered into a new Employment
Agreement (the "Agreement") with Angelo S. Morini, the Company's President and
Chief Executive Officer. The Agreement has a rolling term of five years and
provides for an annual base salary of $300,000. Additionally, Mr. Morini will
receive an annual bonus in an amount equal to or between three and five percent
of the Company's pre-tax net income for book purposes, depending on the level of
pre-tax income achieved, as determined by the Company's independent certified
public accounting firm. Other material provisions of the Agreement are as
follows:

1. Mr. Morini was granted an option to purchase 1,357,000 shares of the
Company's common stock at a per share price of $3.31 per share. The
options granted as aforesaid have a term of ten years from the date
granted and are exercisable in whole or in part upon the delivery by
Mr. Morini to the Company of written notice of exercise.

2. The Agreement is terminable by Mr. Morini upon the delivery of written
notice of termination in the event that a majority of the Company's
Board of Directors is at any time comprised of persons for whom Mr.
Morini did not vote in his capacity as a director or a shareholder of
the Company (a "Change of Control"). If Mr. Morini abstains from
voting for any person as a director, such abstention shall be deemed
to be an affirmative vote by Mr. Morini for such person as a director.

3. If the Agreement is terminated by the Company without cause, Mr.
Morini shall become fully vested in any stock options granted under
the Agreement and all shares of common stock issued in connection with
the exercise of such Purchase Rights and options, and shall receive
all earned but unpaid base

76


salary through the effective date of termination and all accrued but
unpaid bonuses for the fiscal year(s) ending prior to the effective
date of termination. Additionally, in the event that Mr. Morini's
employment is terminated without cause or due to his death, total
disability or legal incompetence, or if Mr. Morini terminates his
employment upon a Change of Control, or if there is a material breach
in the employment contract, the Company shall pay to Mr. Morini or his
estate severance pay equal to Mr. Morini's annual base salary (before
deductions for withholding, employment and unemployment taxes) for a
period of sixty months and all amounts due in connection with his
$12,772,200 loan (discussed below) will be forgiven.

4. Mr. Morini has agreed that in the event he voluntarily terminates his
employment with the Company or if he is terminated for "cause" (as
defined in the Agreement), he will not compete with the Company for a
period of one year following the date of termination of his employment
with the Company, whether as an employee, officer, director, partner,
shareholder, consultant or independent contractor in any business
substantially similar to that conducted by the Company within those
areas in the United States in which the Company is doing business as
of the date of termination.

5. Pursuant to the Agreement, the Company will obtain, and maintain in
effect during the term of the Agreement, for the benefit of (i) a Two
Million Dollar (2,000,000) term life insurance policy insuring his
life, the beneficiaries of which shall be designated by Mr. Morini,
and (ii) a disability insurance policy providing for payment of at
least two-thirds (2/3) of Mr. Morini's base salary.

6. In connection with Mr. Morini's exercise of certain rights to purchase
Company common stock, Mr. Morini has previously delivered two interest
bearing promissory notes to the Company in the amounts of $11,572,200
and $1,200,000, representing the purchase price for such common stock
purchases. The $11,572,200 Note is secured by certain shares of the
Company's common stock owned by Mr. Morini. The Company agreed to
cancel the $11,572,200 Note and the $1,200,000 Note (with the Company
forgiving any accrued interest thereunder) and the parties entered
into a new loan agreement in lieu thereof. Pursuant to the agreement,
Mr. Morini and the Company executed a new non-interest bearing and
non-recourse promissory note in the amount of $12,772,200 and a stock
pledge agreement to secure the note. The Company has a security
interest in the pledged shares.

On December 17, 2002, Mr. Morini resigned as Chief Executive Officer and as
Chairman of the Board in order to focus his attention on expanding the Company's
brand awareness and marketing relationships. Mr. Morini remains in his position
as President and has been appointed the Vice-Chairman of the Board.
Additionally, all terms and conditions of his employment contract from June 1999
as described above remain in effect.

Christopher J. New. On September 4, 2001, Christopher J. New was appointed Chief
Marketing Officer and Vice President of Strategy. In December 2001, the Board
appointed him to Chief Operating Officer and in December 2002, the Board
appointed him to Chief Executive Officer. Mr. New's current employment agreement
provides for a base salary of $180,000. Mr. New will also be entitled to receive
a bonus of up to 40% of his base salary at fiscal year end with the
qualification of such bonus to be determined by the Board of Directors. The
agreement also provides for an automobile allowance up to $1,250 per month plus
auto insurance. In the event of a change in ownership of the Company which
results in his termination, Mr. New will be entitled to receive three years of
his base salary as severance. In the event Mr. New's employment is otherwise
terminated after September 4, 2002, but prior to September 4, 2003, he will be
entitled to receive one year of his base salary as severance. In the event Mr.
New's employment is terminated after September 4, 2003, but prior to September
4, 2004, he will be entitled to receive two years of his base salary as
severance. In the event Mr. New's employment is terminated after September 4,
2004, he will be entitled to receive three years of his base salary as
severance. Mr. New was also granted stock options to purchase 100,000 shares of
common stock at an exercise price of $4.98. These options were repriced to $2.05
on October 11, 2002. The stock options will expire on September 4, 2011. One
third of the stock options will vest on each anniversary of the grant date until
fully vested. In the event the Company is purchased, all such stock options will
immediately

77


vest. On December 5, 2002, the Company granted stock options to purchase 25,000
shares of common stock at an exercise price of $1.67. These options will expire
on December 5, 2012.

Salvatore Furnari. On November 11, 2001, Mr. Furnari was appointed the Company's
Controller and received a stock option to purchase up to 10,000 shares of the
Company's common stock at $5.60 per share. These options were repriced to $2.05
per share on October 11, 2002. One-fourth of the stock options are currently
vested and one-fourth will vest in the anniversary of the grant date until fully
vested. On July 8, 2002, Mr. Furnari was appointed the Company's Chief Financial
Officer. Under the terms of his current employment agreement, he will receive an
annual base salary of $130,000 and a stock option to purchase up to 20,000
shares of the Company's common stock at $4.55 per share. These options were
repriced to $2.05 per share on October 11, 2002. One-third of the stock options
will vest each year on the anniversary of the grant date until fully vested. In
the event the Company is purchased, all such stock options will immediately
vest. In the event Mr. Furnari's employment is terminated after July 8, 2003, he
will be entitled to receive six months of his base salary as severance.

LeAnn Hitchcock. On October 29, 2001, LeAnn Hitchcock was appointed Chief
Financial Officer of the Company. Ms. Hitchcock's employment agreement then
provided for an annual base salary of $130,000. The agreement also provided Ms.
Hitchcock with a non-qualified stock option to purchase up to 30,000 shares of
the Company's common stock at an exercise price of $5.90 per share with
one-third of the options vesting immediately and one-third on each of the
following two anniversary dates of the date of grant. These options were
repriced to $2.05 per share on October 11, 2002. In the event the Company is
purchased, all such stock options will immediately vest. On July 8, 2002, Ms.
Hitchcock changed her position with the Company to become its SEC Compliance and
Internal Audit Manager with compensation of $70 per hour. In December 2002, Ms.
Hitchcock was also appointed as Corporate Secretary of the Company.

Christopher Morini. Angelo S. Morini's brother, Christopher Morini, works for
the Company as Vice President of New Business Development and Key Accounts. From
February of 1993 until October 2001, Christopher Morini served as Vice President
of Marketing. Mr. C. Morini's employment agreement provides for $126,250 base
salary. In May 2000, his base salary was increased to $155,000 per year. The
agreement also provides for an automobile lease with insurance, which together
shall not exceed $1,100 per month and monthly country club dues. Mr. C. Morini
will also be entitled to a bonus that shall not exceed 40% of his base salary
based on certain personal and Company goals as established by the Company's
Chief Executive Officer. In the event Mr. C. Morini's employment is terminated,
Mr. C. Morini will be entitled to receive five years of his base salary as
severance.

John Jackson. In August of 1993, John Jackson was appointed as Vice President of
Sales. Mr. Jackson's employment agreement provides for $113,750 base salary. In
January 2000, his base salary was increased to $125,000 per year and then
increased to $138,000 per year in January 2001. The agreement also provides for
an automobile lease with insurance, which together shall not exceed $850 per
month. Mr. Jackson will also be entitled to a bonus that shall not exceed 40% of
his base salary based on certain personal and Company goals as established by
the Company's Chief Executive Officer. In the event of a change in ownership of
the Company which results in his termination, Mr. Jackson will be entitled to
receive three years of his base salary as severance. In the event Mr. Jackson's
employment is otherwise terminated, he is entitled to receive one year of his
base salary as severance, the payment of which shall be made at the Company's
discretion.

Additional Information with Respect to Insider Participation in Compensation
- --------------------------------------------------------------------------------
Committee
- ---------

The Company did not have a compensation committee or a committee of the Board of
Directors performing similar functions until March 27, 2003. Until December 4,
2002, compensation for executive officers other than Angelo S. Morini, the
Company's President and former Chief Executive Officer, was determined
independently by Mr. Morini.

78


Mr. Morini's current employment contract, as detailed above under Employment
Agreements, was approved in June 1999 by Joseph J. Juliano, Marshall K. Luther
and Douglas A. Walsh, each a member of the Board of Directors prior to December
17, 2002, after they conducted discussions and negotiations with Mr. Morini.
Prior to June 2002, the Company advanced amounts to or paid amounts on behalf of
Mr. Morini, which were to be charged against future bonuses under his employment
agreement. As of July 11, 2003, Mr. Morini owes the Company approximately
$140,000 related to these non-interest bearing advances. In March 2002, Angelo
S. Morini loaned $330,000 to the Company in order for it to pay down certain
notes payable that were coming due. This loan bears interest at the prime rate
(4.0% at July 11, 2003) and is due on or before June 15, 2006.

Mr. Morini's brother, Christopher Morini, works for the Company as Vice
President of New Business Development and Key Accounts. Angelo S. Morini's wife,
Julie Morini, is employed by the Company in the marketing and public relations
departments and until recently served as the Company's Corporate Secretary.
Also, Mr. Morini's brother, Ronald Morini, works for the Company as an
engineering consultant and his brother-in-law, Robert Peterson, is employed by
the Company as a sales representative.

Board Report on Executive Compensation
- --------------------------------------

The following report describes the Company's executive officers' compensation
for the fiscal year ended March 31, 2003:

The Company did not have a compensation committee or a committee of the Board of
Directors performing similar functions until March 27, 2003. Until December 4,
2002, compensation for all employees other than Angelo S. Morini, the Company's
President and former Chief Executive Officer, was determined independently by
Mr. Morini. Compensation for Mr. Morini was determined by the Board of
Directors, however, no action related to compensation for Mr. Morini was
necessary during fiscal 2003 because Mr. Morini's compensation is established by
his Employment Agreement dated June 15, 1999. The following discretionary option
grants made to Mr. Morini during fiscal 2003 were approved by the Board of
Directors at the time of their grant:



- ------------------------------------------------------------------------------------------------
Number of
Securities
Underlying
Options Exercise or Grant Date Fair
Name Granted Base Price Grant Date Value (1)
- ------------------------------------------------------------------------------------------------

Angelo S. Morini 1,163,898 (2) $5.72 May 24, 2002 $3,363,665
289,940 $5.17 July 1, 2002 $492,898
900,000 (2) $2.05 October 24, 2002 $1,116,000
200,000 $4.08 December 4, 2002 $130,000
310,060 $2.05 December 4, 2002 $288,356
- ------------------------------------------------------------------------------------------------


(1) The Company estimated the fair value of the stock options at the grant
date or the repricing date, as applicable, using a Black-Scholes
option-pricing model with the following assumptions: (i) no dividend
yield; (ii) 37% to 44% volatility, (iii) risk-free interest rate of
1.71% to 5.03%, and (iv) expected life of five to ten years.

(2) On December 4, 2002, as a result of discussions and negotiations with
certain major shareholders, Mr. Morini cancelled these options with
the Company. Thus, total net shares remaining available for purchase
under the fiscal 2003 option grants were 800,000.

Additionally, on October 11, 2002 through unanimous consent of the Board of
Directors, the Company repriced all outstanding options granted to employees
prior to this date (4,284,108 shares at former prices ranging from $2.84 to
$10.28) to the market price of $2.05 per share. Mr. Morini owned 3,692,035 of
the 4,284,108 repriced options. On December 4, 2002, as a result of discussions
and negotiations with certain major shareholders, Mr. Morini agreed to reverse
the repricing of his 3,692,035 options for the purpose of improving shareholder
value and lessening potential financial statement expense.

79


For fiscal 2004, all compensation matters for officers and key management
employees will be considered by the Company's Compensation Committee, which will
present its recommendations to the Board of Directors for action. Compensation
matters for all other employees will be considered and determined by the
Company's Chief Executive Officer after general consultation with the
Compensation Committee and in accordance with guidelines and policies that may
from time to time be adopted by the Compensation Committee. The Compensation
Committee is currently developing such guidelines and policies and, upon
completion, they will be presented to the Board of Directors for consideration
and approval.


Respectively submitted by the Compensation Committee: David H. Lipka
Thomas R. Dyckman
Joseph J. Juliano
C. Anthony Wainwright

Stock Performance Graph
- -----------------------

The following graph provides a comparison of the Company's cumulative total
shareholder return on the Company's common stock with the cumulative total
return of the Standard & Poor's SmallCap Index and a peer group index for the
five-year period beginning April 1, 1998:

Comparative of Five Year (1) Cumulative Total Returns of (2)

GALAXY NUTRITIONAL FOODS COMMON STOCK, THE S&P
SMALLCAP INDEX (3) AND A PEER GROUP INDEX (4)
[GRAPHIC OMITTED]

80


COMPARATIVE OF FIVE YEAR (1) CUMULATIVE TOTAL RETURNS OF (2)
GALAXY NUTRITIONAL FOODS COMMON STOCK, THE S&P
SMALLCAP INDEX (3) AND A PEER GROUP INDEX (4)



1999 2000 2001 2002 2003
--------------------------------------------------------

Galaxy Nutritional Foods $ 57.12 $ 54.36 $ 72.82 $ 80.04 $ 27.56

S&P Small Cap $ 80.20 $ 104.04 $ 101.96 $ 123.44 $ 92.00

Peer Group $ 81.41 $ 70.04 $ 71.28 $ 52.87 $ 40.49


(1) Compares fiscal years ending on or about March 31st of the years indicated.

(2) The comparison of total return on investment assumes $100 invested on April
1, 1998 in Galaxy Nutritional Foods common stock and in each S&P Small Cap
Index and the S&P Food Group Index.

(3) The S&P Small Cap Index is composed of public companies with market
capitalizations between zero and $1 billion. As of July 11, 2003, the
Company had a market capitalization of approximately $47 million.

(4) Companies in the Peer Group Index are as follows: Hain Celestial Group,
Horizon Organic, Conagra Foods, International Multifoods, Lance, and
Tofutti Brands.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

EQUITY COMPENSATION PLAN INFORMATION
- ------------------------------------

The following table describes the Company's compensation plans under which the
Company's common stock are authorized for issuance as of July 11, 2003:

EQUITY COMPENSATION PLAN INFORMATION TABLE



(a) (b) (c)
Plan Category Number of Securities Weighted-average Number of securities
to be issued upon exercise price of remaining available
exercise of outstanding options, for future issuance
outstanding options, warrants and rights under equity
warrants and rights compensation plans
(excluding securities
reflected in column
(a))

Equity compensation plans approved by
security holders 104,681 $ 2.66 123,576

Equity compensation plans not
approved by security holders (1) 4,546,840 $ 3.17 N/A

--------------------------------------------
Total 4,651,521 $ 3.16
============================================


(1) The securities issued pursuant to equity compensation plans not approved by
security holders include 4,546,840 options issued to employees or directors
under individual compensation arrangements.

Security Ownership of Certain Beneficial Owners
- -----------------------------------------------

The following tables describe the beneficial ownership of the Company's common
stock and the Company's Series A convertible preferred stock by each person or
entity known to the Company to be the beneficial owner of more than 5% of the
outstanding shares of the Company's capital stock outstanding as of July 11,
2003. The

81


tables show beneficial ownership in accordance with the rules of the Securities
and Exchange Commission to include securities that a named person or entity has
the right to acquire within 60 days.

COMMON STOCK OWNERSHIP OF 5% OR MORE STOCKHOLDERS



Amount and Nature of
Name and Address of Beneficial Owner Beneficial Ownership (1) Percent of Class (2)
- -----------------------------------------------------------------------------------------

Angelo S. Morini
2441 Viscount Row
Orlando, Florida 32809 6,257,719 (3) 34.8%

John Hancock Advisors, Inc.
200 Clarendon Street
Boston, Massachusetts 02117 1,441,348 (4) 9.5%

BH Capital Investments, L.P.
175 Bloor Street East
South Tower, 7th Floor
Toronto, Ontario, Canada M4W 3R8 960,626 (5) 5.9%

Excalibur Limited Partnership
33 Prince Arthur Avenue
Toronto, Ontario, Canada M5R IB2 1,215,590 (6) 7.5%

Royce & Associates LLC
1414 Avenue of the Americas
New York, NY 10019 1,181,800 7.8%

Frederick A. DeLuca
c/o Doctor's Associates, Inc.
325 Bic Drive
Milford, Connecticut 06460 1,269,842 8.4%

Fromageries Bel S.A.
16, Bd Malesherbes 75008
Paris, France 1,111,112 7.3%


(1) The inclusion herein of any shares deemed beneficially owned does not
constitute an admission of beneficial ownership of these shares.

(2) The total number of shares outstanding as of July 11, 2003 is 15,152,878.
The percentages are calculated on the basis of the amount of shares
outstanding plus shares which may be acquired through the exercise of
options, warrants, rights or conversion privileges by such holder within
sixty (60) days of July 11, 2003.

(3) Includes options to acquire 2,813,197 shares of the Company's common stock,
which are currently exercisable at prices ranging from $2.05 to $5.25 per
share. Options expire as to 13,072 shares on October 1, 2006, as to 432,797
on July 1, 2007, as to 7,143 shares on December 4, 2007, as to 1,357,000
shares on June 15, 2009, as to 343,125 on December 15, 2010, as to 150,000
on April 19, 2011, and as to 510,060 on December 4, 2012. Also includes a
warrant to purchase 250 shares at an exercise price of $5.744 per share,
which expires on January 17, 2007. With the exception of the options,
10,500 shares held in a nominee name, 286 shares held in joint tenancy and
714 shares held individually, all of Mr. Morini's shares and warrant are
held by Morini Investments Limited Partnership, a Delaware limited
liability partnership, of which Angelo Morini is the sole Limited Partner
and Morini Investments LLC is the sole General Partner. Mr. Morini is the
sole member of Morini Investments LLC.

82


(4) John Hancock Advisers, Inc. is a wholly-owned subsidiary of The Berkeley
Financial Group, Inc., which is a wholly-owned subsidiary of John Hancock
Subsidiaries, Inc., which a wholly-owned subsidiary of John Hancock Life
Insurance Company, which is a wholly-owned subsidiary of John Hancock
Financial Services, Inc. Pursuant to a Securities Purchase Agreement dated
as of September 24, 2001, Hare & Co. f/b/o John Hancock Small Cap Value
Fund, an affiliate of John Hancock Advisors, Inc., purchased 522,648 shares
of common stock and warrants to purchase 140,000 shares of common stock, at
an aggregate sales price of $3,000,000. The warrants held by Hare & Co.
f/b/o John Hancock Small Cap Value Fund are exercisable at a price per
share equal to $6.74 until September 25, 2006. Subsequently, the Company
agreed to reduce the per share exercise price on all the warrants to $4.50
in order to induce Hare & Co. f/b/o John Hancock Small Cap Value Fund to
exercise their warrants. All of the warrants were exercised in January 2002
at a price of $4.50 per share.

(5) In connection with an extension agreement, the Company issued to BH Capital
Investments, L.P. a warrant to purchase 250,000 shares of the Company's
common stock, which is exercisable until July 15, 2006 at $2.00 per share.
On December 26, 2002, BH Capital Investments, L.P. converted 4,884 shares
of the Series A convertible preferred stock, plus accrued dividends, into
199,986 shares of common stock. The conversion rate was $1.3633 based on
95% of the average of the two lowest closing bid prices on AMEX for the
fifteen trading days immediately prior to conversion. On June 3, 2003, BH
Capital Investments, L.P. converted 1,500 shares of the Series A
convertible preferred stock into 52,302 shares of common stock. The
conversion price was $1.6483 based on 95% of the average of the two lowest
closing bid prices on the AMEX for the fifteen trading days immediately
prior to conversion. BH Capital Investments, L.P. informed the Company that
it owned 156,488 shares of the Company's common stock as of July 11, 2003.
Additionally, BH Capital Investments, L.P. still holds 29,939 shares of the
Series A convertible preferred stock, which are presently convertible with
accrued dividends into 990,375 shares of common stock. However, BH Capital
Investments, L.P., together with its affiliates (which includes Excalibur
Limited Partnership), may not convert the Series A convertible preferred
stock in excess of that number of the Series A convertible preferred stock
that, upon giving effect to such conversion, would cause the aggregate
number of shares of common stock beneficially owned by BH Capital
Investments, L.P. and its affiliates to exceed 9.99% of the outstanding
shares of common stock following such conversion, unless BH Capital
Investments, L.P. waives such restriction upon not less than 61 days prior
notice to the Company.

Pursuant to the terms of the Series A convertible preferred stock, BH
Capital Investments, L.P. and Excalibur Limited Partnership cannot
collectively own more than 9.99% of the outstanding shares of the Company's
common stock without providing 61 days prior notice to the Company (as of
July 11, 2003, the Company has not received such notice). Because BH
Capital Investments, L.P. currently owns 156,488 shares of common stock,
excluding unconverted Series A convertible preferred stock, and Excalibur
Limited Partnership currently owns 381,452 shares of common stock,
including shares underlying warrants but excluding unconverted Series A
convertible preferred stock, BH Capital Investments, L.P. may only convert
its Series A convertible preferred stock into 554,138 shares of common
stock as of July 11, 2003. In the event Excalibur Limited Partnership
converts any of its Series A convertible preferred stock into shares of
common stock, BH Capital Investments, L.P.'s beneficial ownership of common
stock would be reduced by such number of shares (e.g., if Excalibur Limited
Partnership converted its shares of the Series A convertible preferred
stock into 100,000 shares of common stock, then the number of shares of
common stock beneficially owned by BH Capital Investments, L.P. would be
reduced by 100,000 shares, absent a waiver of the 9.99% limitation).

(6) In addition to the beneficial ownership described below, in consideration
of a $550,000 short-term promissory note made by Excalibur Limited
Partnership (which has been repaid in full), the Company issued Excalibur
Limited Partnership a warrant for consulting services to purchase 30,000
shares of common stock which is exercisable until June 26, 2007 at a price
equal to $5.50 per share. These warrants were repriced to $2.05 on October
11, 2002. In connection with an extension agreement, the Company also
issued to Excalibur Limited Partnership a warrant to purchase 250,000
shares of the Company's common stock which is exercisable until July 15,
2006 at $2.00 per share. On December 26, 2002, Excalibur Limited
Partnership converted 10,378 shares of the Series A convertible preferred
stock, plus accrued dividends, into 424,950 shares of common stock. The
conversion rate was $1.3633 based on 95% of the average of the two lowest
closing bid prices on AMEX for the fifteen trading days immediately prior
to conversion. Excalibur Limited Partnership informed the Company that it
owned 381,452 shares of the Company's common stock as of July 11, 2003.
Additionally, Excalibur Limited Partnership holds 25,945 shares of the
Series A convertible preferred stock, which are presently convertible with
accrued dividends into 858,255 shares of common stock. However, Excalibur
Limited Partnership, together with its affiliates (which includes BH
Capital Investments, L.P.), may not convert the Series A convertible
preferred stock in excess of that number of the Series A convertible
preferred stock that, upon giving effect to such conversion, would cause
the aggregate number of shares of common stock beneficially owned by
Excalibur Limited Partnership and its

83


affiliates to exceed 9.99% of the outstanding shares of common stock
following such conversion, unless Excalibur Limited Partnership waives such
restriction upon not less than 61 days prior notice to the Company.

Pursuant to the terms of the Series A convertible preferred stock, BH
Capital Investments, L.P. and Excalibur Limited Partnership cannot
collectively own more than 9.99% of the outstanding shares of the Company's
common stock without providing 61 days prior notice to the Company (as of
July 11, 2003, the Company has not received such notice). Because BH
Capital Investments, L.P. currently owns 156,488 shares of common stock,
excluding unconverted Series A convertible preferred stock, and Excalibur
Limited Partnership currently owns 381,452 shares of common stock,
including shares underlying warrants but excluding unconverted Series A
convertible preferred stock, Excalibur Limited Partnership may only convert
its Series A convertible preferred stock into 554,138 shares of common
stock as of July 11, 2003. In the event BH Capital Investments, L.P.
converts any of its Series A convertible preferred stock into shares of
common stock, Excalibur Limited Partnership's beneficial ownership of
common stock would be reduced by such number of shares (e.g., if BH Capital
Investments, L.P. converted its shares of the Series A convertible
preferred stock into 100,000 shares of common stock, then the number of
shares of common stock beneficially owned by Excalibur Limited Partnership
would be reduced by 100,000 shares, absent a waiver of the 9.99%
limitation).

SERIES A CONVERTIBLE PREFERRED STOCK OWNERSHIP OF 5% OR MORE STOCKHOLDERS



Amount and Nature of
Name and Address of Beneficial Owner Beneficial Ownership (1) Percent of Class
- -------------------------------------------------------------------------------------

BH Capital Investments, L.P. (2)
175 Bloor Street East
South Tower, 7th Floor
Toronto, Ontario, Canada M4W 3R8 29,939 Series A 53.6%

Excalibur Limited Partnership (2)
33 Prince Arthur Avenue
Toronto, Ontario, Canada M5R IB2 25,945 Series A 46.4%


(1) The inclusion herein of any shares deemed beneficially owned does not
constitute an admission of beneficial ownership of these shares.

(2) Pursuant to a certain Series A Preferred Stock and Warrants Purchase
Agreement dated as of April 6, 2001, BH Capital Investments, L.P. and
Excalibur Limited Partnership each purchased 36,323 shares of the Company's
Series A convertible preferred stock and warrants to purchase 60,000 shares
of common stock, at an aggregate sales price of approximately $3,082,000.
BH Capital Investments, L.P. and Excalibur Limited Partnership exercised
their warrants and the Company has been informed that they have sold all of
the shares received upon the exercise of the warrants. As of July 11, 2003,
the holders of the Series A convertible preferred stock were each entitled
to an additional $9.71 per outstanding preferred share, or 11,264 total
additional shares of the Series A convertible preferred stock, for
dividends accrued on their initial purchase of the Series A convertible
preferred stock. This dividend is payable in cash or shares of the Series A
convertible preferred stock at the Company's discretion. However, in
accordance with the terms of our asset-based loan from Textron Financial
Corporation, we are prohibited from paying dividends in cash without
Textron's consent. On December 26, 2002, Excalibur Limited Partnership and
BH Capital Investments, L.P. converted 10,378 and 4,884 shares of the
Series A convertible preferred stock, respectively, plus accrued dividends,
into 424,950 and 199,986 shares of common stock, respectively. The
conversion rate was $1.3633 based on 95% of the average of the two lowest
closing bid prices on the AMEX for the fifteen trading days immediately
prior to conversion. On June 3, 2003, BH Capital Investments, L.P.
converted 1,500 shares of the Series A convertible preferred stock into
52,302 shares of common stock. The conversion price was $1.6483 based on
95% of the average of the two lowest closing bid prices on the AMEX for the
fifteen trading days immediately prior to conversion.

84


Security Ownership of Management
- --------------------------------

The following table describes the beneficial ownership of the Company's common
stock by (i) each Named Executive Officer, (ii) each director, and (iii) all of
the Company's directors and executive officers as a group, outstanding as of
July 11, 2003. The tables show beneficial ownership in accordance with the rules
of the Securities and Exchange Commission to include securities that a named
person or entity has the right to acquire within 60 days:



Amount and Nature of
Name and Address of Beneficial Owner Beneficial Ownership (1) Percent of Class (2)
- -------------------------------------------------------------------------------------------

Charles L. Jarvie 200,000 (5) 1.3%

Angelo S. Morini 6,257,719 (3) 34.8%

Thomas R. Dyckman 200,000 (5) 1.3%

Joseph J. Juliano 43,215 (4) *

David H. Lipka 255,556 (5) 1.7%

C. Anthony Wainwright 203,470 (5) 1.3%

Christopher J. New 98,254 (6) *

Salvatore Furnari 12,166 (7) *

LeAnn Hitchcock 25,893 (8) *

Christopher Morini 72,143 (9) *

John Jackson 75,131 (10) *


All executive officers and
directors as a group 7,826,136 40.6%


* Less than 1%.

(1) The inclusion herein of any shares deemed beneficially owned does not
constitute an admission of beneficial ownership of these shares.

(2) The total number of shares outstanding as of July 11, 2003 is 15,152,878.
The percentages are calculated on the basis of the amount of shares
outstanding plus shares which may be acquired through the exercise of
options, warrants, rights or conversion privileges by such holder within
sixty (60) days of July 11, 2003.

(3) Includes options to acquire 2,813,197 shares of the Company's common stock
which are currently exercisable at prices ranging from $2.05 to $5.25 per
share. Options expire as to 13,072 shares on October 1, 2006, as to 432,797
on July 1, 2007, as to 7,143 shares on December 4, 2007, as to 1,357,000
shares on June 15, 2009, as to 343,125 on December 15, 2010, as to 150,000
on April 19, 2011, and as to 510,060 on December 4, 2012. Also includes a
warrant to purchase 250 shares at an exercise price of $5.744 per share,
which expires on January 17, 2007. With

85


the exception of the options, 10,500 shares held in a nominee name, 286
shares held in joint tenancy and 714 shares held individually, all of Mr.
Morini's shares and warrant are held by Morini Investments Limited
Partnership, a Delaware limited liability partnership, of which Angelo
Morini is the sole Limited Partner and Morini Investments LLC is the sole
General Partner. Mr. Morini is the sole member of Morini Investments LLC.

(4) Mr. Juliano, a current member of the Company's Board of Directors, is the
beneficial owner of 33,571 shares of common stock issuable upon the
exercise of warrants held by JCII Corporation, of which Catherine Juliano,
Mr. Juliano's wife, is the sole shareholder. The exercise price of the
warrants is $2.05 per share and they expire on January 31, 2006. These
warrants had an original exercise price of $4.81 per share, but were
repriced to $2.05 on October 11, 2002. These warrants were granted as
compensation for JCII Corporation's introductions of key accounts to the
Company. Mr. Juliano also beneficially owns 6,571 shares of common stock,
held of record by JCII Corporation. Additionally, Mr. Juliano was granted
options to acquire 3,073 shares of the Company's common stock. All of these
options were issued at the closing bid price as quoted on the American
Stock Exchange on the date of the grant. All of the options are currently
exercisable at $2.05 to $6.00 per share. Options expire as to 2,143 shares
on May 27, 2009, 72 shares on October 1, 2009, 286 shares on each October
1, for the years 2010, 2011 and 2012. All of JCII Corporation's and Mr.
Juliano's options and warrants currently are exercisable.

(5) Includes currently exercisable options to acquire 200,000 shares of the
Company's common stock at $2.17 per share, which expire on December 17,
2012 for all except Mr. Wainwright's options, which expire on April 1,
2013.

(6) Includes currently exercisable options to acquire 66,666 shares of the
Company's common stock at $2.05 per share, which expire on July 16, 2011.
These options had an original exercise price of $4.98 per share, but were
repriced to $2.05 on October 11, 2002. Also, includes currently exercisable
options to acquire 25,000 shares of the Company's common stock at $1.67 per
share, which expire on December 5, 2012. Includes a warrant to purchase
1,318 shares of the Company's common stock at an exercise price of $5.744
per share, which expires on January 17, 2007.

(7) Includes currently exercisable options to acquire 5,000 and 6,666 shares of
the Company's common stock at $2.05 per share, which expire on November 12,
2011 and July 8, 2012, respectively. These options had an original exercise
price of $5.60 and $4.55 per share, respectively, but were repriced to
$2.05 on October 11, 2002.

(8) Includes currently exercisable options to acquire 20,000 shares of the
Company's common stock at $2.05 per share, which expire on October 29,
2011. These options had an original exercise price of $5.90 per share, but
were repriced to $2.05 on October 11, 2002. Also includes a warrant to
purchase 250 shares at an exercise price of $5.744 per share, which expires
on January 17, 2007.

(9) Includes currently exercisable options to acquire 72,143 shares of the
Company's common stock at $2.05 per share. These options had an original
exercise prices ranging from $2.84 to $8.47 per share, but were repriced to
$2.05 on October 11, 2002. Options expire as to 714 on August 31, 2003, as
to 7,143 shares on May 16, 2006, as to 14,286 shares on September 24, 2008,
and as to 50,000 shares on April 19, 2011.

(10) Includes currently exercisable options to acquire 71,429 shares of the
Company's common stock at $2.05 per share. These options had an original
exercise prices ranging from $2.84 to $8.47 per share, but were repriced to
$2.05 on October 11, 2002. Options expire as to 7,143 shares on May 16,
2006, as to 14,286 shares on September 24, 2008, and as to 50,000 shares on
April 19, 2011.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Transactions with Management and Others
- ---------------------------------------

Employment Agreements

Please see "ITEM 11. EXECUTIVE COMPENSATION - Employment Agreements."

Options Grants to Management

86


Please see "ITEM 11. EXECUTIVE COMPENSATION - Option Grants in Last Fiscal Year
Table." and the Report on Repricing of Options" for a discussion regarding the
repricing of certain options granted to the Company's executive officers.

On December 4, 2002, Mr. Morini cancelled options to acquire 1,163,898 shares of
the Company's common stock at an exercise price of $5.72 (110% of market) per
share which he had been granted on May 24, 2002, in consideration of his
personal loan to the Company and his continued guaranty and pledge of one
million of his shares of the Company's common stock for the loan with SouthTrust
Bank.

On December 4, 2002, Mr. Morini cancelled options to acquire 900,000 shares of
the Company's common stock at an exercise price of $2.05 per share (100% of
market). These options were granted to him on October 24, 2002 in connection
with a special services agreement between the Company and Angelo S. Morini,
authorizing him to author and promote "Veggiesizing, the stealth/health diet"
book, which promotes the Company's products. On December 4, 2002, the Company
then issued him new options to acquire 510,060 shares of common stock - 200,000
options were granted at an exercise price of $4.08 per share and 310,060 were
granted at an exercise price of $2.05 per share. These options expire on
December 4, 2012.

Other Transactions
- ------------------

Angelo S. Morini, Vice-Chairman and President

On June 15, 1999, in conjunction with the entry into a new employment agreement,
the Company agreed to a consolidation of Mr. Morini's two existing promissory
notes in favor of the Company into a single note payable in the amount of
$12,772,200 due and payable on June 15, 2006. This note is non-interest bearing,
non-recourse to Mr. Morini, and is secured by 2,914,286 shares of the Company's
common stock beneficially owned by Mr. Morini. In the event of certain
circumstances, the loan may be forgiven in full. The Company has a security
interest in the pledged shares. The current outstanding balance of the
obligation is $12,772,200.

Prior to June 2002, the Company advanced amounts to or paid amounts on behalf of
Mr. Morini, which were to be charged against future bonuses under his employment
agreement. As of July 11, 2003, Mr. Morini owes the Company approximately
$140,000 related to these non-interest bearing advances.

In November 2000, Angelo S. Morini secured a $1.5 million bridge loan to the
Company from SouthTrust Bank with a personal guaranty and a pledge of 1,000,000
of the above-mentioned shares of common stock as collateral. In consideration of
the pledge of his shares, the Company granted Mr. Morini stock options to
acquire 343,125 shares of common stock at an exercise price of $3.88 per share.
These options expire on December 15, 2010.

In August 2001, the Board of Directors agreed to extend the exercise period of
options to acquire 13,072 shares of common stock held by Angelo S. Morini by
five years, from October 1, 2001 to October 1, 2006.

Pursuant to a Securities Purchase Agreement dated as of January 17, 2002, Angelo
S. Morini, the Company's President and then Chief Executive Officer, purchased
1,000 shares of common stock and warrants to purchase 250 shares of common
stock, at an aggregate sales price of $4,744. The warrants held by Mr. Morini
are exercisable at a price per share equal to $5.744. All of the warrants are
exercisable until January 17, 2007. The shares of common stock purchased and
those underlying the warrants were included in Registration Statement No.
333-83248, filed with the Securities and Exchange Commission on February 22,
2002.

In March 2002, Angelo S. Morini, the Company's President, loaned $330,000 to the
Company in order for it to pay down certain notes payable that were coming due.
This loan bears interest at prime (4.0% at July 11, 2003) and is due on or
before June 15, 2006. On May 24, 2002, in consideration of this personal loan to
the Company

87


and his continued guaranty and pledge of one million of his shares of the
Company's common stock for the loan with SouthTrust Bank, the Company granted
Mr. Morini stock options to acquire 1,163,898 shares of common stock at an
exercise price of $5.72 (110% of market) per share. On December 4, 2002, Mr.
Morini cancelled these options with the Company as a result of discussions and
negotiations with certain major shareholders for the purpose of improving
shareholder value and lessening potential financial statement expense.

On July 1, 2002, in consideration of his pledge of 250,000 shares of the
Company's common stock to secure a $550,000 promissory note by the Company in
favor of Excalibur Limited Partnership, the Company granted Mr. Morini stock
options to acquire 289,940 shares of common stock at an exercise price of $5.17
(110% of market) per share. These options expire on July 1, 2007.

On October 24, 2002, the Company entered into a special services agreement with
Angelo S. Morini, authorizing him to author and promote "Veggiesizing, the
stealth/health diet" book, which promotes the Company's products. In
consideration of these services and for his continued personal pledges, the
Company granted him 900,000 shares at the market price of $2.05 per share on
October 24, 2002. On December 4, 2002, as a result of discussions and
negotiations with certain major shareholders, Mr. Morini cancelled these options
with the Company and accepted new options to acquire 510,060 shares of common
stock - 200,000 options were granted at an exercise price of $4.08 per share and
310,060 were granted at an exercise price of $2.05 per share. These options
expire on December 4, 2012.

Mr. Morini's brother, Christopher Morini, works for the Company as Vice
President of New Business Development and Key Accounts. Angelo S. Morini's wife,
Julie Morini, is employed by the Company in the marketing and public relations
departments and until recently served as the Company's Corporate Secretary. Mr.
Morini's brother, Ronald Morini, works for the Company as an engineering
consultant and was paid $68,400 and $75,578 in consulting fees and benefits
during the fiscal years ended March 31, 2002 and March 31, 2003, respectively.
Mr. Morini's brother-in-law, Robert Peterson, is employed by the Company as a
sales representative. Mr. Peterson's total compensation for the fiscal years
ended March 31, 2002 and March 31, 2003 were $100,550 and $118,980, respectively
(which includes salary, bonuses, 401k employer contributions, car allowance and
health benefits).

John Ruggieri, Vice President of Manufacturing

In January 2003, Ruggieri of Windermere Family Limited Partnership, an affiliate
of Mr. John Ruggieri's, entered into a credit arrangement with the Company
pursuant to which the partnership would purchase for the Company raw materials
approximating $500,000. The amounts paid for the purchased materials, plus
interest at the rate of 15% per annum on such amounts, was due and paid in full
by May 31, 2003.

Pursuant to a Securities Purchase Agreement dated as of May 21, 2003, Ruggieri
of Windermere Family Limited Partnership and Ruggieri Financial Pension Plan,
each an affiliate of Mr. Ruggieri, purchased 83,333 and 55,556 shares of common
stock, respectively, at an aggregate sales price of $150,000 and $100,000,
respectively. Pursuant to a Registration Rights Agreement dated as of May 21,
2003, the Company has agreed to register the shares of common stock purchased
with the Securities and Exchange Commission no later than November 24, 2003.

Patrice M.A. Videlier, Director

Effective May 22, 2003, the Company entered into a Master Distribution and
Licensing Agreement with Fromageries Bel S.A., a leading branded cheese company
in Europe, of which Mr. Videlier is the Senior Vice President of Marketing -
World. Under the agreement, the Company has granted Fromageries Bel S.A.
exclusive distribution rights for the Company's products in a territory
comprised of the European Union States and to more than 21 other European
countries and territories, as well as the exclusive option during the term of
the agreement to elect to manufacture the products designated by Fromageries Bel
S.A. for distribution in the territory. Fromageries Bel S.A. also purchased
1,111,112 the Company's common stock at a purchase price of

88


$1.80 per share for a total investment of $2,000,000 pursuant to a Securities
Purchase Agreement dated as of May 21, 2003 between the Company and Fromageries
Bel S.A.

Joseph J. Juliano, Director

During each of the fiscal years ended March 31, 2003, 2002 and 2001, Joseph J.
Juliano, a director of the Company, received cash or benefits totaling $77,520,
$79,600 and $27,000, respectively, in return for developing and maintaining
business relationships with prospective and existing customers and suppliers on
behalf of the Company. From April 2002 to May 31, 2003, the Company leased an
apartment in New York from 400 East 84th Street Associates, LP at $6,460 per
month and allowed Mr. Juliano use of this apartment in lieu of direct cash
payments for Mr. Juliano's services.

BH Capital Investments, L.P., and Excalibur Limited Partnership, the Series A
Preferred Stockholders

Pursuant to a Series A Preferred Stock and Warrants Purchase Agreement, the
Company agreed not to sell or enter into any agreement to sell any of its
securities or incur any indebtedness outside the ordinary course of business for
the time period beginning on April 6, 2001 and continuing until 90 days after
the date the shares issuable to BH Capital Investments, L.P. and Excalibur
Limited Partnership, upon the conversion of the Series A preferred stock and
exercise of warrant held by such stockholders have been registered pursuant to
an effective registration statement filed with the Securities and Exchange
Commission. In order to induce such stockholders to waive this right to allow
the completion of a private placement, the Company agreed to issue 30,000 shares
of common stock to each of them. Such shares were issued on September 25, 2001
and were included in the Registration Statement No. 333-70884, filed with the
Securities and Exchange Commission on October 3, 2001.

Pursuant to a letter agreement dated October 5, 2001, the Company agreed to
issue warrants to acquire 60,000 shares of common stock at an exercise price of
$5.86 per share to each of BH Capital Investments, L.P. and Excalibur Limited
Partnership. In exchange for the warrants, BH Capital Investments, L.P. and
Excalibur Limited Partnership agreed to provide the Company certain consulting
services, including the introduction of potential customers in Canada.
Subsequently, the Company agreed to reduce the per share exercise price of the
warrants to $2.67 in order to induce BH Capital Investments, L.P. and Excalibur
Limited Partnership to exercise their warrants and to gain their required
approval for a private placement. On January 17, 2002, BH Capital Investments,
L.P. and Excalibur Limited Partnership each exercised all of such warrants. The
shares of common stock issued upon the exercise of the warrants were included in
Registration Statement No. 333-83248, filed with the Securities and Exchange
Commission on February 22, 2002.

On June 26, 2002, the Company signed a $550,000 promissory note with Excalibur
Limited Partnership, one of the holders of the Company's Series A convertible
preferred stock. In consideration of the note, the Company issued Excalibur
Limited Partnership a warrant to purchase 30,000 shares of common stock, which
are exercisable until June 26, 2007 at a price equal to $5.50 per share. This
note was non-interest bearing assuming that it was repaid on or before July 26,
2002. This note was secured by 250,000 shares of the Company's common stock
owned by Angelo S. Morini, the Company's then Chief Executive Officer and
current President. On June 26, 2002, the Company received $500,000 in cash. The
additional $50,000 is payment due for consulting fees provided by Excalibur
Limited Partnership in accordance with a consulting agreement entered into on
June 26, 2002, which expires December 31, 2002.

In connection with the sale of 367,647 shares of common stock and warrants to
purchase 122,549 shares of common stock at an exercise price of $5.52 per share
to Stonestreet Limited Partnership, the Company issued 4,687 shares of common
stock to H&H Securities Limited, an affiliate of Excalibur Limited Partnership
in exchange for its services as a finder. These shares of common stock were
included in Registration Statement No. 333-100190, filed with the Securities and
Exchange Commission on October 16, 2002.

89


On November 7, 2002, BH Capital Investments, L.P. and Excalibur Limited
Partnership, as holders of a majority of the shares of the Series A convertible
preferred stock, exercised their right under the Purchase Agreement to require
the Company to solicit the approval of its shareholders for the Company's
issuance of all of the shares of common stock potentially issuable upon
conversion of the Series A convertible preferred stock in full and the exercise
of their warrants. This right arose when the number of shares of common stock
they are entitled to receive, assuming conversion of the all of the Series A
convertible preferred stock and the exercise of their warrants, exceeded 15% of
the Company's then-outstanding shares of common stock. The Company was required
to hold a shareholders meeting to solicit such approval on or before February 5,
2003. Pursuant to a letter agreement in January 2003, the holders of the Series
A convertible preferred stock agreed to extend the deadline to hold a meeting to
March 31, 2003. Subsequently, pursuant to the Stock Purchase Option Agreement
described below, the holders of the Series A convertible preferred stock agreed,
among other things, to extend the deadline to September 30, 2003.

On April 24, 2003, the Company and the holders of the Series A convertible
preferred stock entered into that certain Stock Purchase Option Agreement,
whereby the Company was granted the option to purchase all of the shares of the
Series A convertible preferred stock owned by such holders at the time the
purchase is consummated. The option may be exercised by the Company or its
assigns at any time until the earlier of five days after the date of the
Company's next annual shareholders meeting or September 30, 2003. Pursuant to
such agreement, the holders of the Series A convertible preferred stock also
agreed to extend the deadline to hold a shareholders meeting to September 30,
2003. In exchange for the option and the extension of the annual meeting date,
the Company issued to each of BH Capital Investments, L.P. and Excalibur Limited
Partnership warrants to purchase 250,000 shares of the Company's common stock.
These warrants are exercisable until July 15, 2006 at an exercise price equal to
$2.00 per share, which price was greater than the market value of our common
stock on April 24, 2003. The Company agreed to register the shares underlying
the warrants by no later than December 31, 2003.

Frederick A. DeLuca, 5% Common Stockholder

Pursuant to a Common Stock Purchase Warrant, dated as of October 8, 1998,
Frederick A. DeLuca was granted warrants to purchase 357,143 shares of common
stock at an exercise price of $2.63 per share. On November 8, 2001, Mr. DeLuca
exercised the warrant for 214,286 shares of common stock. On December 21, 2001,
in order to allow Mr. DeLuca to exercise the remaining 142,857 shares, the
Company accelerated the vesting of those remaining shares. On December 28, 2001,
Mr. DeLuca exercised the warrant for the remaining 142,857 shares of common
stock. Pursuant to a Consulting Agreement, the Company agreed to accept $189,286
of strategic planning and marketing consulting services to be provided to the
Company and $750,000 cash for the $2.63 exercise price for the shares underlying
the warrants. The shares were included in Registration Statement No. 333-83248,
filed with the Securities and Exchange Commission on February 22, 2002.

On April 10, 2003, Mr. DeLuca entered into a credit arrangement with the Company
pursuant to which Mr. DeLuca would purchase for the Company raw materials in an
aggregate amount not to exceed $500,000. The amounts paid for the purchased
materials, plus interest at the rate of 15% per annum on such amounts, were paid
in full and the credit arrangement terminated as of June 27, 2003. In
consideration of the credit arrangement, the Company issued to Mr. DeLuca a
warrant to purchase 100,000 shares of the Company's common stock at an exercise
price of $1.70.

90


Pursuant to a Securities Purchase Agreement dated as of May 21, 2003, Mr. DeLuca
purchased 555,556 shares of common stock, respectively, at an aggregate sales
price of $1,000,000. Pursuant to a Registration Rights Agreement dated as of May
21, 2003, the Company has agreed to register the shares of common stock
purchased with the Securities and Exchange Commission no later than November 24,
2003.

David H. Lipka, Director

Pursuant to a Securities Purchase Agreement dated as of May 21, 2003, David H.
Lipka purchased 55,556 shares of common stock, respectively, at an aggregate
sales price of $100,000. Pursuant to a Registration Rights Agreement dated as of
May 21, 2003, the Company has agreed to register the shares of common stock
purchased with the Securities and Exchange Commission no later than November 24,
2003.

Indebtedness of Management and Others
- -------------------------------------

On June 15, 1999, in conjunction with the entry into a new employment agreement,
the Company agreed to a consolidation of Mr. Morini's two existing promissory
notes in favor of the Company into a single note payable in the amount of
$12,772,200 due and payable on June 15, 2006. This note is non-interest bearing,
non-recourse to Mr. Morini, and is secured by 2,914,286 shares of the Company's
common stock beneficially owned by Mr. Morini. In the event of certain
circumstances, the loan may be forgiven in full. The Company has a security
interest in the pledged shares. The current outstanding balance of the
obligation is $12,772,200.

ITEM 14. CONTROLS AND PROCEDURES.

Within ninety (90) days prior to the filing of this report, an evaluation was
performed under the supervision and with the participation of the Company's
management, including the Chief Executive Officer ("CEO"), and the Chief
Financial Officer ("CFO"), of the effectiveness of the design and operation of
the Company's disclosure controls and procedures to insure that the Company
records, processes, summarizes and reports in a timely and effective manner the
information required to be disclosed in reports filed with or submitted to the
Securities and Exchange Commission. Based on that evaluation, the Company's
management, including the CEO and CFO, concluded that the Company's disclosure
controls and procedures were effective in timely bringing to their attention
material information related to the Company required to be included in the
Company's periodic Securities and Exchange Commission filings. Since the date of
this evaluation, there have been no significant changes in the Company's
internal controls or in other factors that could significantly affect those
controls.

ITEM 15. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
- ----------
With respect to the fiscal years ended March 31, 2003 and 2002, the aggregate
fees (including expenses) charged the Company by BDO Seidman, LLP for auditing
the annual financial statements and reviewing interim financial statements were
$122,954 and $167,703, respectively. Audit fees consist of those fees incurred
in connection with statutory and regulatory filings or engagements; fees
necessary to perform an audit or review in accordance with GAAS; and services
that generally only an independent accountant reasonably can provide, such as
comfort letters, statutory audits, attest services, consents and assistance with
and review of documents filed with the Commission.

Approximately 75% and 85% of the total hours spent by the auditors in carrying
out the audit of the Company's financial statements for the year ended March 31,
2003 and 2002, respectively were spent by members of the BDO Alliance network of
firms. Such members are not full-time, permanent employees of BDO Seidman, LLP.

91


Audit-Related Fees
- ------------------
During the fiscal year ended March 31, 2003, BDO Seidman, LLP charged the
Company $32,577 for audit-related fees. These fees related to accounting
research and audit committee meeting attendance. BDO Seidman, LLP did not render
any other audit-related services during the fiscal year ended March 31, 2002.

Tax Fees
- --------
BDO Seidman, LLP did not render any tax services during the fiscal years ended
March 31, 2003 and 2002.

All Other Fees
- --------------
There were no fees for other services charged to the Company by BDO Seidman, LLP
during the fiscal years ended March 31, 2003 and 2002. The Audit Committee has
considered and determined that BDO Seidman, LLP's provision of non-audit
services to the Company during the fiscal years ended March 31, 2003 and 2002 is
compatible with maintaining their independence.

Audit Committee Pre-Approval Policies and Procedures.
- -----------------------------------------------------
All of the services described above under "Audit Fees" that require pre-approval
were approved by the Audit Committee pursuant to Rule 2-01(c)(7)(i)(C) of
Regulation S-X.

92


PART IV

ITEM 16. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

Financial Statements
- --------------------

Balance Sheets at March 31, 2003 and 2002
Statements of Operations for the years ended March 31, 2003,
2002 and 2001 Statement of Stockholders' Equity for the years
ended March 31, 2003, 2002 and 2001 Statements of Cash Flows
for the years ended March 31, 2003, 2002 and 2001 Notes to
Financial Statements

Exhibits
- --------

The following Exhibits are filed as part of this Form 10-K.

EXHIBIT NO EXHIBIT DESCRIPTION
- ---------- -------------------

*3.1 Restated Certificate of Incorporation of the Company as filed
with the Secretary of State of the State of Delaware on December
23, 2002 (Filed as Exhibit 3.2 on Form 10-Q for the fiscal
quarter ended December 31, 2002.)

*3.2 By-laws of the Company, as amended (Filed as Exhibit 3.2 to
Registration Statement on Form S-18, No. 33-15893-NY.)

*4.3 Stock Purchase Warrant issued to Excalibur Limited Partnership
dated as of June 26, 2002. (Filed as Exhibit 4.3 to Registration
Statement on Form S-3 filed September 30, 2002.)

*4.4 Registration Rights Agreement dated as of June 28, 2002 by and
among the Registrant, Stonestreet Limited Partnership, Excalibur
Limited Partnership, H&H Securities Limited and Stonestreet
Corporation. (Filed as Exhibit 4.4 to Registration Statement on
Form S-3 filed September 30, 2002.)

*4.5 Purchase Agreement dated as of August 27, 2002 by and between the
Registratnt and Hart Design & Mfg, Inc. (Filed as Exhibit 4.5 to
Registration Statement on Form S-3 filed September 30, 2002.)

*4.6 Form of Subscription Agreement by and between the Registrant and
those food brokers named in the selling stockholders section of
this Registration Statement. (Filed as Exhibit 4.6 to
Registration Statement on Form S-3 filed September 30, 2002.)

*4.8 Common Stock and Warrants Purchase Agreement by and between the
Company and Stonestreet Limited Partnership dated June 28, 2002
(Filed as Exhibit 4.8 on Form 10-K for fiscal year ended March
31, 2002.)

*4.9 Stock Purchase Warrant issued to Stonestreet Limited Partnership,
dated June 28, 2002 (Filed as Exhibit 4.9 on Form 10-K for fiscal
year ended March 31, 2002.)

*4.10 Loan and Security Agreement dated as of May 27, 2003 between
Galaxy Nutritional Foods, Inc. and Textron Financial Corporation
(Filed as Exhibit 10.1 on Form 8-K filed June 2, 2003.)

*4.11 Patent, Copyright and Trademark Collateral Security Agreement
dated as of May 27, 2003 between Galaxy Nutritional Foods, Inc.
and Textron Financial Corporation (Filed as Exhibit 10.1 on Form
8-K filed June 2, 2003.)

93


*4.12 Renewal Promissory Note in the principal amount of $10.131,984.85
dated as of May 28, 2003 by Galaxy Nutritional Foods, Inc. in
favor of SouthTrust Bank (Filed as Exhibit 10.1 on Form 8-K filed
June 2, 2003.)

*4.13 Renewal Promissory Note in the principal amount of $501,000.00
dated as of May 28, 2003 by Galaxy Nutritional Foods, Inc. in
favor of SouthTrust Bank (Filed as Exhibit 10.1 on Form 8-K filed
June 2, 2003.)

*4.14 Amendment of Loan Agreement dated as of May 28, 2003 between
Galaxy Nutritional Foods, Inc. and SouthTrust Bank (Filed as
Exhibit 10.1 on Form 8-K filed June 2, 2003.)

*4.15 Amendment of Security Agreement dated as of May 28, 2003 between
Galaxy Nutritional Foods, Inc. and SouthTrust Bank (Filed as
Exhibit 10.1 on Form 8-K filed June 2, 2003.)

*4.16 Warrant to Purchase Securities of Galaxy Nutritional Foods, Inc.
dated as of May 29, 2003 in favor of SouthTrust Bank (Filed as
Exhibit 10.1 on Form 8-K filed June 2, 2003.)

*4.17 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Fromageries Bel S.A. (Filed as
Exhibit 10.8 on Form 8-K filed June 2, 2003.)

*4.18 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Fromageries Bel S.A. (Filed as
Exhibit 10.9 on Form 8-K filed June 2, 2003.)

*4.19 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Frederick A. DeLuca (Filed as
Exhibit 10.10 on Form 8-K filed June 2, 2003.)

*4.20 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Frederick A. DeLuca (Filed as
Exhibit 10.11 on Form 8-K filed June 2, 2003.)

*4.21 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Apollo Capital Management
Group, L.P. (Filed as Exhibit 10.12 on Form 8-K filed June 2,
2003.)

*4.22 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Apollo Capital Management
Group, L.P. (Filed as Exhibit 10.13 on Form 8-K filed June 2,
2003.)

*4.23 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Apollo MicroCap Partners, L.P.
(Filed as Exhibit 10.14 on Form 8-K filed June 2, 2003.)

*4.24 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Apollo MicroCap Partners, L.P.
(Filed as Exhibit 10.15 on Form 8-K filed June 2, 2003.)

*4.25 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Ruggieri of Windermere Family
Limited Partnership (Filed as Exhibit 10.16 on Form 8-K filed
June 2, 2003.)

*4.26 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Ruggieri of Windermere Family
Limited Partnership (Filed as Exhibit 10.17 on Form 8-K filed
June 2, 2003.)

*4.27 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Ruggieri Financial Pension
Plan (Filed as Exhibit 10.18 on Form 8-K filed June 2, 2003.)

*4.28 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and Ruggieri Financial Pension
Plan (Filed as Exhibit 10.19 on Form 8-K filed June 2, 2003.)

*4.29 Securities Purchase Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and David Lipka (Filed as Exhibit
10.20 on Form 8-K filed June 2, 2003.)

94


*4.30 Registration Rights Agreement dated as of May 21, 2003 between
Galaxy Nutritional Foods, Inc. and David Lipka (Filed as Exhibit
10.21 on Form 8-K filed June 2, 2003.)

*10.1 Second Amendment to the Security Agreement with Finova Financial
Services dated June 1998 (Filed as Exhibit 10.1 on Form 10-K for
fiscal year ended March 31, 1999.)

*10.2 Third Amendment to the Security Agreement with Finova Financial
Services dated December 1998 (Filed as Exhibit 10.2 on Form 10-K
for fiscal year ended March 31, 1999.)

*10.3 Term Loan Agreement with Southtrust Bank dated March 2000 (Filed
as Exhibit 10.3 on Form 10-K/A for fiscal year ended March 31,
2000.)

*10.4 Cabot Industrial Properties L.P. Lease dated July 1999 (Filed as
Exhibit 10.4 on Form 10-K/A for fiscal year ended March 31,
2000.)

*10.6 Third Amendment to Lease Agreement, dated as of August 14, 2001,
by and between Anco Company and the Company (Filed as Exhibit
10.6 on Form 10-K/A for fiscal year ended March 31, 2001.)

*10.7 Amendment and Limited Waiver to Security Agreement, dated as of
July 13, 2001, by and between the Company and FINOVA Capital
Corporation (Filed as Exhibit 10.7 on Form 10-Q/A for the quarter
ended September 30, 2001.)

*10.8 Waiver Letter from FINOVA Mezzanine Capital, Inc. to the Company
dated as of July 12, 2001 (Filed as Exhibit 10.8 on Form 10-Q/A
for the quarter ended September 30, 2001.)

*10.9 Amended and Restated Secured Promissory Note in the principal
amount of $815,000, dated as of July 13, 2001, by the Company in
favor of FINOVA Mezzanine Capital, Inc. (Filed as Exhibit 10.9 on
Form 10-Q/A for the quarter ended September 30, 2001.)

*10.10 Second Amended and Restated Secured Promissory Note in the
principal amount of $4,000,000, dated as of July 13, 2001, by the
Company in favor of FINOVA Mezzanine Capital, Inc. (Filed as
Exhibit 10.10 on Form 10-Q/A for the quarter ended September 30,
2001.)

*10.11 Amendment and Limited Waiver to Security Agreement, dated as of
November 14, 2001, by and between the Company and FINOVA Capital
Corporation (Filed as Exhibit 10.11 on Form 10-Q/A for the
quarter ended September 30, 2001.)

*10.12 Intellectual Property Security Agreement, dated as of November
14, 2001, by and between the Company and FINOVA Capital
Corporation (Filed as Exhibit 10.12 on Form 10-Q/A for the
quarter ended September 30, 2001.)

*10.13 Waiver Letter from FINOVA Mezzanine Capital, Inc. to the Company
dated as of November 14, 2001 (Filed as Exhibit 10.13 on Form
10-Q/A for the quarter ended September 30, 2001.)

*10.14 Allonge to Second Amended and Restated Secured Promissory Note,
dated as of November 14, 2001, by the Company in favor of FINOVA
Mezzanine Capital, Inc. (Filed as Exhibit 10.14 on Form 10-Q/A
for the quarter ended September 30, 2001.)

*10.15 Amendment and Limited Waiver to Security Agreement, dated as of
February 13, 2002, by and between the Company and FINOVA Capital
Corporation (Filed as Exhibit 10.15 of Form 10-Q for the quarter
ended December 31, 2001.)

*10.16 Waiver Letter from FINOVA Mezzanine Capital, Inc. to the Company
dated as of February 13, 2002 (Filed as Exhibit 10.16 of Form
10-Q for the quarter ended December 31, 2001.)

95


*10.17 Allonge to Second Amended and Restated Secured Promissory Note
dated as of February 13, 2002, by the Company in favor of FINOVA
Mezzanine Capital, Inc. (Filed as Exhibit 10.17 of Form 10-Q for
the quarter ended December 31, 2001.)

*10.18 Amendment and Limited Waiver to Security Agreement, dated as of
June 26, 2002, by and between the Company and FINOVA Capital
Corporation (Filed as Exhibit 10.18 on Form 10-K for fiscal year
ended March 31, 2002.)

*10.19 Amendment and Limited Waiver to Loan Agreement dated as of June
26, 2002, by and between the Company and FINOVA Mezzanine
Capital, Inc. (Filed as Exhibit 10.19 on Form 10-K for fiscal
year ended March 31, 2002.)

*10.20 Allonge to Second Amended and Restated Secured Promissory Note
dated as of June 26, 2002, by the Company in favor of FINOVA
Mezzanine (Filed as Exhibit 10.20 on Form 10-K for fiscal year
ended March 31, 2002.)

*10.25 Letter from SouthTrust Bank. dated September 27, 2002 regarding
principal deferment on $10,000,000 Promissory Note (Filed as
Exhibit 10.25 on Form 10-Q for the fiscal quarter ended September
30, 2002.)

*10.26 Letter from SouthTrust Bank dated September 27, 2002 regarding
principal deferment on $1,500,000 Promissory Note (Filed as
Exhibit 10.26 on Form 10-Q for the fiscal quarter ended September
30, 2002.)

*10.27 Waiver Letter from SouthTrust Bank dated February 13, 2003 (Filed
as Exhibit 10.27 on Form 10-Q for the fiscal quarter ended
December 31, 2002.)

*10.28 Renewal Promissory Note in the principal amount of $10,131,984.85
in favor of SouthTrust Bank dated May 28, 2003 (Filed as Exhibit
10.3 on Form 8-K filed June 2, 2003.)

*10.29 Renewal Promissory Note in the principal amount of $501,000 in
favor of SouthTrust Bank dated May 28, 2003 (Filed as Exhibit
10.4 on Form 8-K filed June 2, 2003.)

*10.30 Amendment of Loan Agreement dated May 28, 2003 between Galaxy
Nutritional Foods, Inc. and SouthTrust Bank (Filed as Exhibit
10.5 on Form 8-K filed June 2, 2003.)

*10.31 Amendment of Security Agreement dated May 28, 2003 between Galaxy
Nutritional Foods, Inc. and SouthTrust Bank (Filed as Exhibit
10.6 on Form 8-K filed June 2, 2003.)

*10.32 Warrant to Purchase Securities of Galaxy Nutritional Foods, Inc.
dated as of May 29, 2003 in favor of SouthTrust Bank (Filed as
Exhibit 10.7 on Form 8-K filed June 2, 2003.)

*10.33 Promissory Note payable to Angelo S. Morini dated March 28, 2002
(Filed as Exhibit 10.30 on Form 10-Q for the fiscal quarter ended
September 30, 2002.)

*10.34 Promissory Note payable to Target Container, Inc. dated August
15, 2002 (Filed as Exhibit 10.31 on Form 10-Q for the fiscal
quarter ended September 30, 2002.)

*10.35 Loan and Security Agreement dated as of May 27, 2003 between
Galaxy Nutritional Foods, Inc. and Textron Financial Corporation
(Filed as Exhibit 10.1 on Form 8-K filed June 2, 2003.)

*10.36 Patent, Copyright and Trademark Collateral Security Agreement
dated as of May 27, 2003 between Galaxy Nutritional Foods, Inc.
and Textron Financial Corporation (Filed as Exhibit 10.2 on Form
8-K filed June 2, 2003.)

*10.40 Non-qualified stock option agreement between the Company and
Angelo S. Morini dated May 24, 2002 (Filed as Exhibit 10.40 on
Form 10-Q for the fiscal quarter ended June 30, 2002.)

96


*10.41 Stock purchase warrant issued to Douglas Walsh dated June 11,
2002 (Filed as Exhibit 10.41 on Form 10-Q for the fiscal quarter
ended June 30, 2002.)

*10.42 Incentive stock option agreement between the Company and
Salvatore J. Furnari dated July 8, 2002 (Filed as Exhibit 10.42
on Form 10-Q for the fiscal quarter ended June 30, 2002.)

*10.43 Non-qualified stock option agreement between the Company and
Angelo S. Morini dated July 1, 2002 (Filed as Exhibit 10.43 on
Form 10-Q for the fiscal quarter ended June 30, 2002.)

*10.44 Amended and Restated employment agreement between the Company and
Angelo S. Morini dated June 15, 1999 (Filed as Exhibit 10.44 on
Form 10-Q for the fiscal quarter ended December 31, 2002.)

*10.45 Loan Agreement between the Company and Angelo S. Morini dated
June 15, 1999 (Filed as Exhibit 10.45 on Form 10-Q for the fiscal
quarter ended December 31, 2002.)

*10.46 Promissory Note from Angelo S. Morini dated June 15, 1999 (Filed
as Exhibit 10.46 on Form 10-Q for the fiscal quarter ended
December 31, 2002.)

*10.47 Stock Pledge Agreement between the Company and Angelo S. Morini
dated June 15, 1999 (Filed as Exhibit 10.47 on Form 10-Q for the
fiscal quarter ended December 31, 2002.)

*10.48 First Amendment to Loan Agreement and Stock Pledge Agreement
between the Company and Angelo S. Morini dated December 16, 2002
(Filed as Exhibit 10.48 on Form 10-Q for the fiscal quarter ended
December 31, 2002.)

*10.49 Stock Option Agreement between the Company and Angelo S. Morini
dated June 15, 1999 (Filed as Exhibit 10.49 on Form 10-Q for the
fiscal quarter ended December 31, 2002.)

*10.50 Special Services Agreement between the Company and Angelo S.
Morini dated December 4, 2002 (Filed as Exhibit 10.50 on Form
10-Q for the fiscal quarter ended December 31, 2002.)

*10.51 Master Distribution and License Agreement dated as of May 22,
2003 between Galaxy Nutritional Foods, Inc. and Fromageries Bel
S.A. (Filed as Exhibit 10.22 on Form 8-K filed June 2, 2003.)

23.1 BDO Seidman, LLP Consent Letter (Filed herewith.)

99.1 Certification of the Company's Chief Executive Officer dated July
11, 2003 (Filed herewith.)

99.2 Certification of the Company's Chief Financial Officer dated July
11, 2003 (Filed herewith.)

* Previously filed and incorporated herein by reference.

Reports on Form 8-K
- -------------------

There were no reports on Form 8-K filed during the quarter ended March 31, 2003.

97


SIGNATURES
----------

Pursuant to the requirements of Section 13 or 15(d) 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.

GALAXY NUTRITIONAL FOODS, INC.

Date: July 14, 2003 /s/ Christopher J. New
---------------------------
Christopher J. New
Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities and on the dated indicated.

Date: July 14, 2003 /s/ Christopher J. New
---------------------------
Christopher J. New
Chief Executive Officer & Director
(Principal Executive Officer)

Date: July 14, 2003 /s/ Salvatore J. Furnari
---------------------------
Salvatore J. Furnari
Chief Financial Officer
(Principal Financial & Accounting Officer)

Date: July 14, 2003 /s/ Charles L. Jarvie
---------------------------
Charles L. Jarvie
Chairman of the Board

Date: July 14, 2003 /s/ Angelo S. Morini
---------------------------
Angelo S. Morini
Vice-Chairman and President

Date: July 14, 2003 /s/ Thomas R. Dyckman
---------------------------
Thomas R. Dyckman
Director

Date: July 14, 2003 /s/ David H. Lipka
---------------------------
David H. Lipka
Director

Date: July 14, 2003 /s/ Joseph J. Juliano
---------------------------
Joseph J. Juliano
Director

Date: July 14, 2003 /s/ Patrice M.A. Videlier
---------------------------
Patrice M.A. Videlier
Director

Date: July 14, 2003 /s/ C. Anthony Wainwright
---------------------------
C. Anthony Wainwright
Director

98


I, Christopher J. New, certify that:

1. I have reviewed this annual report on Form 10-K of Galaxy Nutritional
Foods, Inc.("the registrant");

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;

3. Based on my knowledge, the financial statements, other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report
is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation to the registrant's auditors and the audit
committee of registrant's board of directors:

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.


/s/ Christopher J. New
--------------------------
Christopher J. New
Chief Executive Officer
July 14, 2003

99


I, Salvatore J. Furnari, certify that:

1. I have reviewed this annual report on Form 10-K of Galaxy Nutritional
Foods, Inc.("the registrant");

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;

3. Based on my knowledge, the financial statements, other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a. designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report
is being prepared;

b. evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this annual report (the "Evaluation Date"); and

c. presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation to the registrant's auditors and the audit
committee of registrant's board of directors:

a. all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b. any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.


/s/ Salvatore J. Furnari
--------------------------
Salvatore J. Furnari
Chief Financial Officer
July 14, 2003

100