================================================================================

                    U. S. 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, 2002

                           COMMISSION FILE NO. 0-16251

                         GALAXY NUTRITIONAL FOODS, INC.
           (name of small business issuer as specified in its charter)

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

           2441 Viscount Row
            Orlando, Florida                                            32809
(Address of principal executive offices)                              (Zip Code)

Registrant's telephone number: (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
                                (Title of Class)

Indicate by check mark whether the registrant has (1) filed all reports required
to be filed by Section 13 or 15(d) of the Exchange Act during the past 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
           ---       ---

Check if a disclosure of delinquent filers in response to Item 405 of Regulation
S-K is not contained in this form, and no disclosure  will 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. [ ]

State registrant's revenues for its most recent fiscal year. $43,581,016

The aggregate market value of the voting stock held by non-affiliates as of June
27, 2002 was $31,844,573  based on the closing sales price of $4.80 per share on
such date.

The number of shares  outstanding  of Galaxy  Nutritional  Foods,  Inc.'s Common
Stock as of June 27, 2002 was 11,541,043.

                    DOCUMENTS INCORPORATED BY REFERENCE: None

Transitional Small Business Disclosure Format.  Yes        No  X
                                                    ---       ---

                                        1


                                     PART I

FORWARD LOOKING STATEMENTS

This Form 10-K contains forward-looking  statements.  These statements relate to
future  events  or  our  future  financial  performance.  These  forward-looking
statements  are based on our current  expectations,  estimates  and  projections
about our industry,  management's  beliefs and certain  assumptions  made by us.
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.  We  undertake  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 soy-based  alternative  dairy  products.  The Company was founded by
Angelo  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,  low and no
cholesterol  and no lactose  cheese and  dairy-related  products.  These include
individually  wrapped cheese slices,  shredded cheeses,  grated toppings,  milk,
yogurt,  smoothies,  chunk  cheeses,  deli  cheeses,  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  soy-based,  rice-based  and
non-dairy cheese  products.  Most of these 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  primary  marketing
efforts 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 cheese. By providing good tasting cheese

                                        2


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.

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(R) brand dairy  alternatives.  While most companies
sell dairy  products  through  supermarket  dairy cases,  the Company  adopted a
marketing strategy whereby its Veggie(R) 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 there are many full-fat cheese choices.

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, almond, oat or rice. 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 its  products  sold to the health food
industry to the mass market.

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.  Because of the
introduction of plant-based dairy alternatives to the foodservice industry,  the
Company decided to consolidate its foodservice and retail  businesses  under one
sales director,  to streamline the sales function and develop  synergies between
both markets as well as the Company's brokers.

In order to expand product lines and introduce new ones,  the Company  purchased
several new  manufacturing  machines  since  introducing  Veggie(R)  brand dairy
alternatives  in 1996.  The plant is  capable  of  producing  approximately  129
million  pounds of cheese  slices,  approximately  69 million pounds of shredded
cheese and approximately 70 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  50,000  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 eighteen  loading  docks and an
eight thousand square foot refrigerated staging area.

PRODUCTS AND SERVICES

The  Company's  healthy  cheese  and  dairy  related  products,  sold  under the
Company's Veggie Milk(TM), Veggie Slices(TM),  formagg(R), Soyco(R), Soymage(R),
Wholesome Valley(R),  Lite Bakery(R), and Veggie Lite Bakery(R) brand names, 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
products have 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(R)  NATURES  ALTERNATIVE - 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(R)  products  are low in fat,  contain less
calories,  and are saturated  fat,  cholesterol  and lactose free. The Veggie(R)
product line

                                        3


includes Veggie(R) Slices,  Veggie(R) Chunks,  Veggie(R) Shreds, Veggie(R) Cream
Cheese,   Veggie(R)  Sour  Cream,  Veggie(R)  Butter,  Veggie(R)  Honey  Butter,
Veggie(R) Grated Toppings,  Veggie(R) Milk,  Veggie(R) Milk Bars,  Veggie(R) Ice
Cream,  Veggie(R) Yogurt,  Veggie(R) String Cheese,  Veggie(R) Deli Products and
Veggie(R) Ultra Smoothie.

DAIRY FREE - SOYMAGE(R)  VEGAN DAIRY  ALTERNATIVES  - Soymage(R)  products  were
developed for health food and specialty stores. These products are for consumers
who are  allergic  to dairy  products,  specifically  milk  protein and / or 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
cheese and sour cream and cream cheese  alternatives.  The Company's  Soymage(R)
line is the largest and most comprehensive vegan line in the world.

SOY FREE - SOY FREE DAIRY  ALTERNATIVES  MADE WITH  RICE,  OAT AND ALMOND -- The
Company has  developed  three dairy free  alternatives  made with organic  brown
rice,  almonds and oats. All three lines are low fat,  cholesterol free, lactose
free,  soy free and are fortified with  essential  vitamins and minerals.  These
products  are  formulated  for  people  with soy  allergy  or just  looking  for
alternatives for conventional  dairy products.  The Rice, Oat and Almond product
lines include cheese chunks and individual  slices  available in flavors and the
Rice product line also includes cream cheese, sour cream, butter and yogurt.

VEGGY(R) - SOY NUTRITIOUS - SOY DAIRY  ALTERNATIVES  - These  Veggy(R)  products
offer the taste of cheese,  are available in many forms,  and are made from soy.
They are low fat or fat free,  and are lactose,  cholesterol  and  saturated fat
free.  The Veggy(R)  product  line comes in several  flavors and is available in
individual  slices 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  ORGANIC(R) - Products made from organic milk - These products
are processed  cheese foods made from organic  milk,  and 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.  Galaxy is one of only two producers of organic milk and
individually wrapped slices in the United States.

PROCESSED CHEESE PRODUCTS - Galaxy Sandwich Slices 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  substitute  cheeses.
These  products  include a variety  of  sandwich  slices and  shredded  cheeses,
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) - Lite Bakery(R) by Galaxy  Nutritional Foods made with Veggie(R)
Brand Dairy  Alternatives  - 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.

VEGGIE CAFE - The Company's Veggie Cafe 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 serves a full line of healthy  offerings such as pizzas,  wraps,
salads,  baked goods,  desserts and beverages  created from the Company's  plant
protein based products and ingredients.

VEGGIE(R) CULINARY SCHOOL - The Company's  Veggie(R) 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

                                        4


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
sales for fiscal 2002, is the Veggie(R) line of products.  Sales of this product
line for fiscal 2002 were approximately $27 million and 62% of net sales.

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 industrial food  manufacturing and 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, and
protein, vitamin and mineral content. The Company's products are manufactured in
various forms,  including 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 nutrition  generally outweighs
price considerations, the Company markets its Veggie(R) and Soyco(R) products at
prices  comparable to 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 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,
schools and hospitals.  The Company also markets its products  directly to large
national restaurant chains.

The following  chart sets forth the percentage of sales that the retail and food
service markets  represented for the fiscal years ended March 31, 2002, 2001 and
2000:

                               PERCENTAGE OF SALES
                          FISCAL YEARS ENDED MARCH 31,

CATEGORY                                                 2002     2001     2000
- --------------------------------------------------------------------------------

Retail sales                                              88%      91%      92%
Food service sales                                        12%       9%       8%

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.

                                        5


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 Chief Executive  Officer,
Angelo S. Morini.  The rights to these  formulas,  processes and equipment  have
been  assigned by Mr.  Morini 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  microbiology,  taste, color,  acidity (Ph),
surface  tension,  melt,  stretch  and fat  retention.  Random  samples are also
regularly  sent to an  independent  laboratory  to test for  bacteria  and other
micro-organisms.

CAPITAL EXPENDITURES

During the fiscal  years  ended March 31,  2002,  2001 and 2000,  the  Company's
capital   expenditures,   including   capitalized   leases,  were  approximately
$1,704,632, $10,887,000 and $4,405,000,  respectively. This included capitalized
interest of $826,725 and $490,442 during fiscal 2001 and 2000, respectively. The
substantial  capital  expenditures  for  fiscal  2001  were  the  result  of the
Company's acquisition of manufacturing equipment and installation of several new
production lines at its Orlando, Florida manufacturing facility. These new lines
included  two new slice  lines,  a new chunk  cheese  line, a cup line, a string
cheese line and a shred line. During fiscal 2000, the large capital  expenditure
was  primarily  due to the  installation  of several  large pieces of production
equipment.  This equipment  includes packaging  equipment,  modifications to the
Company's cheese loaf machinery, and industrial blenders for powdered products.

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 cholesterol,
lactose  free  products  and  other  nutraceutical  ingredients  found  in these
products and that this market 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  and events,  in-store  consumer
sampling, print advertising and television.

In the food  service  market,  the Company  promotes its healthy  Veggie(R)  and
formagg(R)  cheese  products  as well as  lower  cost  cheese  alternatives.  In
marketing  its  Veggie(R)  and  formagg(R)  line of  products  to  food  service
customers,  the Company  emphasizes  that its products  taste like  conventional
cheese and has 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

                                       6


in the food  service  market,  as well as utilizing  its  in-house  sales staff,
territory managers and a nationwide  network of nonexclusive  commission brokers
to sell the Company's products.

PRODUCT DEVELOPMENT

The  Company  conducts  ongoing  research to 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, 2002, 2001 and 2000,  expenditures for product  development were
$261,972,  $265,949  and  $226,436,  respectively.  None  of  the  research  and
development  costs  are  directly  borne  by  the  customer,  instead  they  are
considered part of operating expenses.

The Company is currently  authorized  to  manufacture,  distribute  and sell the
Veggie(R)  Ultra Smoothie made with Tropicana  juice.  This product is currently
being tested regionally.  The Company anticipates wide-scale rollouts in the 3rd
quarter of fiscal 2003.

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.  Additionally,  the casein comes from
cows which graze on organic  farmland with no pesticides and which are not given
potentially  harmful antibiotics and growth hormones.  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 fiscal 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 fiscal  year 2001 and
throughout  fiscal year 2002 had an adverse  impact on the Company's  results of
operations  for such fiscal  years.  The cost of casein has now returned to more
normal levels.

For the fiscal years ended March 31, 2002, 2001 and 2000, the Company  purchased
$8,975,345,  $9,126,965 and $8,105,407,  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
this ingredient which either alone, or together with their affiliates,  provided
5% or more of such item to the Company, based on dollar volume purchased.



                                                                Percent of Casein Purchases
                                                                Fiscal Year Ended March 31,
Type of Raw Material              Name of Supplier              2002       2001       2000
- -------------------------------------------------------------------------------------------

                                                                           
Casein                  Lactalis f/n/a Besnier-Scerma U.S.A.     36%        12%        34%
                        Glanbia f/n/a Avonmore Food Products     18%        30%        35%
                        Irish Dairy Board                        20%        21%        10%
                        Eurial Poitouraine/Euro Proteins         10%        12%        --
                        JLS Foods International                   7%         6%        --
                        Kerry Ingredients                        --         10%         9%
                        Rely France International                --          3%         6%
                        New Zealand Milk Products                --         --          6%


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

                                       7


their 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)                                 France            June 6, 2004
                                           Japan             August 31, 2004
                                           United States     April 3, 2004
                                           Ireland           April 25, 2005
                                           United Kingdom    April 25, 2005
                                           Israel            December 16, 2007
                                           Greece            October 3, 2004
G(R)and Design                             United States     February 1, 2010
Galaxy Nutritional Foods(R)                United States     April 9, 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
Soy Singles(R)                             United States     June 24, 2007
Soyco(R)                                   United States     January 12, 2003
Soyco(R)& Design                           United States     August 17, 2003
Soymage(R)                                 United States     January 5, 2003
Veggie Nature's Alternative to Milk(TM)    United States     (1)
Veggy Singles(R)                           United States     June 3, 2007
Wholesome Valley(R)                        United States     February 1, 2010

(1)  Registration  pending;  however,  the  Company  has  received  a Notice  of
     Allowance for this trademark.

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  infringements  by the
Company.

INVENTORY SUPPLY

Although  not  previously  required  due to the nature of the  business,  during
fiscal 2000,  the Company began  maintaining a supply of finished  goods to meet
the strict time  deadlines  of selling  product  direct to retail  supermarkets.
However, in fiscal 2002, the Company reduced the number of items it manufactures
on a regular  basis from 400 to 200.  As a result of this  change in  production
policy and the  desire to create  more  inventory  turns  during  the year,  the
Company has reduced its inventory  levels from  $10,774,540 at March 31, 2001 to
$5,748,652 at March 31, 2002.

CUSTOMERS

The Company  sells to  customers  throughout  the United  States and in 31 other
countries. International sales are less than 5% of total sales.

                                       8


For the fiscal  years ended March 31, 2002,  2001 and 2000,  the Company had net
sales of $43,581,016,  $45,421,863 and $42,115,672,  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, 2002, 2001, and 2000:

                               PERCENTAGE OF SALES
                           FISCAL YEAR ENDED MARCH 31,

CUSTOMER NAME                                            2002     2001     2000
- --------------------------------------------------------------------------------

DPI Food Products                                        7.6%       *        *
United Natural Foods                                     5.2%       *        *

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

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 arrangement for payments that are 30 to 45 days past due.

The Company  provides a  guarantee  of sale to many of its retail  customers  in
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  allowance  for doubtful  accounts  takes these
potential future credits into consideration.

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" 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(R) and Soyco(R)
brand product lines,  which are soy  nutritious,  contain no cholesterol and are
lactose  free.  In the  industrial  and  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 is 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 chunk, slices and cream cheeses are
sold in mainstream supermarkets.  White Wave is a private company that primarily
markets soy milk and 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.

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 to
the healthy cheese items offered by larger cheese manufacturers.

                                       9


The Company  believes that is 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 possess
such  as  soy-based  ingredients,  low  and no fat,  low or no  cholesterol,  no
saturated fat, no lactose and no artificial colorings or flavorings. The Company
further believes that the most important  competitive factors in its markets are
taste,  nutritional value, product appearance,  and breadth and depth of product
line.

The Company also believes 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 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 calendar 2001 (Jan-Dec),  Galaxy's branded products held a
90.6% share of the  alternative  cheese sale market in  mainstream  supermarkets
according to Information  Resources,  Inc. Per SPINS,  the Company holds a 54.8%
share of the packaged  organic  cheese  alternative  market in natural  products
supermarkets.

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 enhances  marketability  and
results 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 Health.  The Company  received its Annual Food Permit
from that bureau for 2002.

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. It spent
approximately  $12,000,  $19,000 and $16,000 during the fiscal years ended March
31,  2002,  2001 and 2000  respectively,  in  environmental-related  compliance,
mainly in the disposal of corrugated packaging.

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.

                                       10


EMPLOYEES

As of June 27, 2002,  the Company had a total of 165  full-time  employees and 5
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.

ITEM 2. DESCRIPTION OF PROPERTY.

The Company  occupies two facilities  close in proximity  approximating  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,   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 unspecified claims of U.S. Patents Nos. 5,440,860, 5,701,724
and

                                       11


6,085,680.  Additionally, the Complaint refers to U.S. Patent No. 5,112,632, but
it does not explicitly allege  infringement of that patent.  Because the case is
in the  earliest  stages,  there has not yet been an  opportunity  to  determine
whether  Schreiber  Foods intends to pursue  allegations of  infringement of the
5,112,632  Patent against the Company.  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.

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. Kustner
Industries has informed the Company that it is currently  investigating  further
appeal  options.  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. Schreiber Foods has not filed a claim against Hart Design Mfg., Inc.

Several  years  prior to the filing of the  lawsuit  against  the  Company,  the
Company   modified  the  seals  on  its  Kustner  machines  to  make  them  more
technologically  safe and  superior.  The seals on the two Hart Design  machines
were modified by the manufacturer from the standard Hart Design configuration at
Galaxy's request and were delivered to the Company as modified.

The  Company  believes  that  these  modifications  are such  that the  modified
machines do not literally infringe upon any of the identified  patents,  and the
Company will  vigorously  defend this position.  However,  a formal opinion from
patent counsel has not yet been obtained to that regard, given the recent filing
date of the lawsuit. Therefore, the Company is not in a position at this time to
express a view on the  likelihood  that it will succeed in its position,  nor in
the amount of damages that might be awarded against it should it be unsuccessful
in that regard.

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

On December 14, 2001,  the Company held its annual  meeting of  shareholders  in
Orlando,   Florida.  In  addition  to  regular  and  annual  agenda  items,  the
shareholders voted on and approved the following proposals:

     1.   To fix the  number  of  directors  at  four  and to  elect a Board  of
          Directors for the ensuing  year.  The board members were voted in with
          the  following  number of votes for their  election:  Angelo  Morini -
          8,896,562,  Joseph Juliano - 8,892,594,  Marshall  Luther - 8,890,291,
          and Douglas Walsh - 8,896,678

     2.   To consider and vote upon an amendment to the Company's  1991 Employee
          Stock Purchase Plan as amended, to increase the number of shares which
          employees  are eligible to purchase  from 358 shares to 500 shares per
          six  month  period.  The  vote  tabulation  for this  proposal  was as
          follows: for - 8,866,905; against - 48,457; abstain - 6,725

                                       12


     3.   To consider  and vote upon an amendment  to the  Company's  1996 Stock
          Plan to increase the number of Common Stock subject thereto.  The vote
          tabulation for this proposal was as follows: for - 8,434,752;  against
          - 478,111; abstain - 9,224

     4.   To ratify the  retention of BDO  Seidman,  L.L.P.  as the  independent
          auditors of the Company for the fiscal year ended March 31, 2002.  The
          vote  tabulation  for this  proposal was as follows:  for - 8,891,113,
          against - 15,843, abstain - 15,131

                                       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 (the "Common
Stock"),  has been traded on the American  Stock Exchange (the "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 (the "Series A Preferred
Stock").  The following  table sets forth the high and low sales prices for each
quarter for the Company's Common Stock as reported on the AMEX System during the
fiscal years ended March 31, 2002 and 2001:

Period                                     High Sales Price      Low Sales Price
- --------------------------------------------------------------------------------
2002 Fiscal Year, quarter ended:
     June 30, 2001                             $5 3/4               $4 2/5
     September 30, 2001                        $6 3/4               $4 49/50
     December 31, 2001                         $6 1/10              $5 3/10
     March 31, 2002                            $6                   $4 9/10

2001 Fiscal Year, quarter ended:
     June 30, 2000                             $4 11/16             $3 1/8
     September 30, 2000                        $5 1/8               $3 5/8
     December 31, 2000                         $4 1/2               $3 1/4
     March 31, 2001                            $5 3/4               $3 1/8

Holders
- -------
On June 27, 2002,  there were 632  shareholders  of Common Stock of record and 2
holders of Series A Preferred Stock of record.

Dividends
- ---------
The Company has not paid any dividends with respect to its Common Stock and does
not expect to pay dividends on the 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   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 Company's  Series A Preferred Stock.  Additionally,  the Company's
borrowings with the banks include loan covenants which require approval from the
banks  to  declare  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
of this Form 10K.

Recent Sales of Unregistered Securities
- ---------------------------------------
On December 20, 2000,  FINOVA Mezzanine  Capital,  Inc.  ("FMCI")  exercised its
warrant to purchase  815,000  shares of the Company's  common  stock,  $0.01 par
value,  ("Common  Stock")  pursuant to a Warrant  Exercise and  Placement  Agent
Agreement among the Company,  FMCI and Tucker Anthony  Capital Markets  ("Tucker
Anthony").  Pursuant to the agreement, the Company registered the 815,000 shares
on behalf of FMCI on Form S-3 and Tucker  Anthony was  engaged as the  exclusive
placement agent for the shares. In

                                       14


consideration   of  its  services,   Tucker   Anthony   received,   among  other
compensation,  a warrant to purchase 81,500 shares of the Company's Common Stock
at an exercise price of $3.90 per share.  The warrant will not be exercisable in
full until December 2002,  unless there is a change of control of the Company at
which time the warrant may be exercised in full.

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 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 Preferred Stock is subject to
certain  designations,  preferences  and rights set forth in our  Certificate of
Designations,  Preferences and Rights of Series A Convertible  Preferred  Stock,
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 Series A Preferred Stock then held by the holder,

     divided by,

     o    the  lesser of (x) $4.08 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;
          provided  that,  in certain  circumstances,  such  amount may not fall
          below $3.10.

In no case,  however,  shall any holder of Series A Preferred Stock be permitted
to convert Series A Preferred Stock in an amount that would cause such holder to
beneficially own, in the aggregate,  such number of shares of Common Stock which
would exceed 9.99% of the aggregate outstanding shares of Common Stock.

In  connection  with the issuance of the Series A 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.

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 &

                                       15


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 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.

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 its  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. Registration of all of these shares, including the shares underlying
the warrants,  is to be completed within 120 days of issuance.  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 and  payment of
$20,000 for Stonestreet Limited  Partnership's costs and expenses related to the
purchase of these shares of Common Stock.

                                       16


ITEM 6. SELECTED FINANCIAL DATA.

                           FISCAL YEAR ENDED MARCH 31,



                                        2002             2001             2000            1999            1998

                                                                                       
Net sales                           $ 43,581,016     $ 45,421,863     $ 42,115,672    $ 29,726,958    $ 20,428,068
Income (loss) before taxes           (15,499,152)      (5,939,334)       2,420,560       1,351,367         377,523
Income (loss) before cumulative
  effect of change in accounting
  policy                             (17,059,152)      (5,699,334)       3,629,891       1,291,367         377,523
Net income (loss) available to
  common shareholders                (19,147,995)      (6,485,763)       3,629,891       1,291,367         377,523
Net income (loss) per common
  share before cumulative effect
  of change in accounting policy
  - basic                                  (1.81)           (0.61)            0.40            0.14            0.04
Net income (loss) per common
  share - basic                            (1.81)           (0.69)            0.40            0.14            0.04
Net income (loss) per common
  share before cumulative effect
  of change in accounting policy
  - diluted                                (1.81)           (0.61)            0.39            0.14            0.04
Net income (loss) per common
  share - diluted                          (1.81)           (0.69)            0.39            0.14            0.04
Total assets                          35,917,550       48,083,126       36,450,393      24,476,912      16,449,052
Long-term debt                        12,181,461       14,720,875        7,261,706       3,178,991       1,459,516
Redeemable Convertible Preferred
  Stock                                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  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. We provide  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, we evaluate the accounts for
potential  uncollectible  amounts.  The reserve for accounts  receivable is then
adjusted to reflect these estimates. At March 31, 2002, the Company had reserved
approximately  $678,000 for known and  anticipated  future credits and bad debt.
During the fiscal year 2002, the Company expensed $3,348,406 related to customer
credits and expensed $925,836 as bad debt.

                                       17


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.  During the year ended
March 31, 2002, the Company expensed nearly  $1,182,000 in non-saleable or lower
market valued 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 ("FAS 123"),  Accounting for
Stock Based Compensation, requires the Company to report compensation expense on
warrants issued to non-employees for services  rendered,  in accordance with the
fair value based method  prescribed  in FAS 123. The Company  estimates the fair
value  of  each  warrant  based  on the  expected  vesting  due  to  performance
requirements  set forth in the  warrant  or  service  agreement  and life of the
warrant  by  using a  Black-Scholes  option-pricing  model  with  the  following
assumptions used in the fiscal 2002 option-pricing model: no dividend yield, 38%
volatility,  risk-free  interest rate of 4.75%, and expected lives of ten years.
Assumptions  used for grants in fiscal 2001: no dividend yield,  46% volatility,
risk-free  interest rate ranging from 4.42% to 5.69%,  and expected lives of ten
years.  Assumptions  used for grants in 2000: no dividend yield, 43% volatility,
risk-free interest rate of 4.64%, and expected lives of ten years.

RESULTS OF OPERATIONS

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

During  fiscal year 2000,  the  Company  experienced  increasing  demand for its
products but was unable to fill all of the orders it received due, in part, to a
lack of  production  capacity.  During  the latter  part of fiscal  2001 and the
beginning of fiscal 2002,  the Company  significantly  increased its  production
capacity by purchasing and installing  additional  production  equipment for six
new  production  lines that included two slice lines, a chunk cheese line, a cup
line, a string cheese line, and a shred line. This equipment enables the Company
to produce new products,  improve product  quality,  and increase the production
volume,  of existing  products.  The  installation  of the equipment was delayed
significantly  due to late shipments by manufacturers  and problems  configuring
the machines to meet the manufacturing needs of our unique line of products, but
was completed by September  2001.  Because of the delays in the  installation of
the equipment, the Company experienced excess overhead costs and downtime during
the first and second quarters of fiscal 2002,  which resulted in increased costs
and reduced cash flows for those periods.  Additionally,  although a substantial
portion of the purchase price and installation costs incurred in connection with
the new equipment was financed  through a loan  obtained from  SouthTrust  Bank,
N.A., the Company used nearly all of the excess cash that the Company had at the
time to purchase  and install the new  equipment.  As a result of the large cash
outlays related to this expansion along with the delays in new product shipment,
the Company experienced and are continuing to experience shortfalls in cash that
have affected nearly every aspect of our operations.

SALES for the fiscal  year ended March 31,  2002  decreased  by 4% over the same
period in 2001. This decrease in sales is attributed to unanticipated  delays in
the installation of additional production equipment which

                                       18


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 to customers  forced the Company to
temporarily  reduce product prices to maintain its shelf space in  supermarkets.
While demand for the Company's  products  continues to increase  rapidly,  sales
growth was  maintained  at lower  levels  until the  Company  obtained  the cash
required to meet these demands. The Company believes that it would have shown an
increase in sales had the Company not  experienced  cash  shortages,  production
delays,  and  shipping  shortages.  The Company has every reason to believe that
customer demand for natural and nutritious products of its type will continue to
grow since industry market  indicators  strongly  support solid growth trends in
the foreseeable future.

COST OF GOODS SOLD ("COGS")as a percentage of sales were 81% for the fiscal year
ended March 31, 2002  compared  to 72% 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  $59,000 (1%) for the fiscal year
ended March 31, 2002 compared  with the same period in fiscal 2001.  The Company
decreased advertising expenses by $1,676,000 in fiscal 2002 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.  This can be seen in the $1.6  million  increase in
promotional discounts and credits taken by our customers and charged to

                                       19


expense  during  fiscal 2002.  The Company  expects that selling  expenses  will
decrease in fiscal 2003 based on the Company's  current plan for advertising and
promotional  allowances  that are  granted on volume  purchases  rather  than on
individual item discounts.

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.

NON-CASH  COMPENSATION  RELATED TO STOCK  OPTIONS  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.  The  adoption  of FIN 44  required  the
Company to change its accounting  related to the note  receivable from Angelo S.
Morini,  the Company's  Chief  Executive  Officer and President.  The underlying
options were  required to be treated as variable due to the exchange of interest
bearing  recourse  notes  with  a  non-interest   bearing   non-recourse   note.
Accordingly,  any differences  between the exercise price of the options and the
market price of the Company's  common stock is recorded as compensation  expense
at each reporting period. The market value of the Company's 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  compensation  related to this  increase  in value.
Additionally,  the Company 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. Due to the
volatility of the market price of the Company's common stock, it 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.

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.  The Company
anticipates a  significant  decrease in future G&A expenses as a result of fewer
uncollectible accounts due to faster collection efforts and improved credit hold
procedures, and the non-recurrence of one-time writeoffs related to unused trade
credits.

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.  The Company
anticipates  minimal  increases to research and  development  in future  periods
mainly related to increasing personnel costs.

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

                                       20


note payable with FINOVA Mezzanine Capital, Inc. ("FINOVA Mezzanine"). This debt
currently  bears  interest at a rate of 15.5% and includes an original  issuance
discount of $786,900,  which is  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, N.A. 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 short-term bridge loan from Southtrust Bank,
N.A.  The  principal  balance of this note was $1 million as of March 31,  2002.
Interest  on these  notes are 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.

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. The Company
is forecasting that sales, gross margin,  operating profit, cash flow and EBITDA
will steadily  improve during fiscal year 2003 as a result of more focused sales
and collection efforts,  volume incentive  programs,  less product inventory and
lower costs to produce its products. The improved cost of goods sold will result
from  improved   relations  with  vendors,   reduced  raw  material  costs,  the
implementation   of  several   cost-cutting   measures,   increased   production
efficiencies  with  the new  equipment  and  trained  workforce,  as well as the
completion of the plant expansion.

                                       21


FISCAL 2001 AS COMPARED TO FISCAL 2000
- --------------------------------------

SALES for the fiscal  year ended March 31,  2001  increased  by 8% over the same
period in 2000.  This increase in sales has been a trend for the Company for the
past four  years,  when the Company  commenced  targeted  advertising  campaigns
promoting its key product  lines,  particularly  the  Company's  Veggie brand of
products.  This has  resulted in an upward  trend in sales volume for the Veggie
line of  products.  Veggie sales  increased  to $26.2  million in fiscal 2001 as
compared to $19.3 million in fiscal 2000. The Company  believes that  increasing
consumer awareness of the benefits of plant-based foods has positively  impacted
sales.  While demand for the Company's  products  continues to increase rapidly,
sales growth was inhibited by shortages in the supply of the  Company's  primary
raw  ingredient,  casein,  capacity  constraints  on  certain  of the  Company's
production  lines, and delays in the installation of additional lines during the
later part of fiscal  2001.  The Company  believes  sales growth would have been
stronger had it not experienced these delays and shortages.

COST OF GOODS SOLD as a  percentage  of sales were 72% for the fiscal year ended
March  31,  2001  compared  with 65% for the same  period in  fiscal  2000.  The
increase  was the  result  of two key  factors:  problems  associated  with  the
construction of new production lines and an increase in raw materials costs. The
Company began  construction on six new production lines during fiscal 2001 which
included slice lines, a new chunk cheese line, a cup line, a string cheese line,
and a shred  line.  The  construction  of a majority of these lines was still in
process  at March 31,  2001.  The  installation  of the  equipment  was  delayed
significantly   due  to  late  shipments  by  manufacturers  and  problems  with
configuring the machines to meet the manufacturing needs of the Company's unique
line of products.  These delays caused excess overhead costs and downtime during
the third and fourth  quarters of fiscal 2001, and short  shipments to customers
which forced the Company to reduce product prices to maintain its shelf space in
supermarkets.  Additionally,  the price of casein,  the  Company's  primary  raw
ingredient,  increased by  approximately  21% in fiscal 2001, due to a worldwide
shortage of this  ingredient  resulting from the outbreak of "Mad Cow" and "foot
and mouth"  disease  epidemics in Europe.  For fiscal 2001,  purchases of casein
comprised 26.4% of total cost of goods sold.

SELLING expenses increased 54% for the fiscal year ended March 31, 2001 compared
with the same period in fiscal  2000.  The  increase  in expenses  over the same
period a year ago is mainly attributed to a significant  increase in promotional
allowances  and  other  advertising  costs in fiscal  2001 in order to  maintain
current  relationships  with  brokers  and  customers.  The  increase in selling
expenses  also  correlates  to an increase  in sales,  as  approximately  30% of
selling  expenses,  such as  brokerage  commissions,  are variable in nature and
increase as sales  increase.  In addition,  the Company  changed its  accounting
policy,  as more fully  described  below,  in the third  quarter of fiscal 2001,
which was  effective  at the  beginning  of fiscal  2001  (April 1,  2000).  The
cumulative effect of this change as of April 1, 2000 was $786,429.

DELIVERY  expenses  increased  11% for the  fiscal  year  ended  March 31,  2001
compared  with  the  same  period  in  fiscal  2000.  This  increase  is  mainly
attributable  to the  Company's  increase  in sales,  as well as an  increase in
shipping rates during the fourth quarter of fiscal 2001.

NON-CASH  COMPENSATION  RELATED TO STOCK OPTIONS  increased  $1,097,861  for the
fiscal year ended March 31, 2001, as compared to fiscal 2000.  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.  The  adoption  of FIN 44  required  the  Company  to change  its
accounting  related to the note receivable from Angelo S. Morini,  the Company's
Chief Executive Officer and President.  The underlying  options were required to
be treated as variable due to the exchange of interest  bearing  recourse  notes
with a non-interest  bearing  non-recourse  note.  Accordingly,  any differences
between the exercise  price of the options and the market price of the Company's
common stock is recorded as compensation expense at each reporting period. As of
March 31, 2001, the Company recorded $1,100,000 of compensation expense to

                                       22


mark the options to market in accordance with variable accounting. Additionally,
the Company  recorded an expense of $16,444 and $18,583 in fiscal 2001 and 2000,
respectively,  related  to the fair  value of  warrants  issued  for  consulting
services.

GENERAL AND ADMINISTRATIVE expenses increased 3% for the fiscal year ended March
31, 2001,  as compared to fiscal 2000.  The change is primarily the result of an
increase in payroll  expense  related to the  addition of a new Chief  Financial
Officer during the last quarter of fiscal 2000.

RESEARCH AND DEVELOPMENT  expenses increased 17% for the fiscal year ended March
31, 2001 compared with the same period in fiscal 2000.  This increase in expense
is mainly the result of additional research associated with formulas for the new
production lines during fiscal 2001.

INTEREST expense  increased from $744,498 in fiscal 2000 to $2,047,097 in fiscal
2001. The increase was attributable to additional borrowings under the Company's
term note and line of credit as well as a subordinated  note issued on September
30, 1999.  Interest  capitalized  to  construction  in progress was $826,725 and
$490,442 for the years ended March 31, 2001 and 2000, respectively. On September
30, 1999, the Company entered into a $4,000,000  subordinated  note payable with
FINOVA  Mezzanine.  This debt  currently  bears  interest at a rate of 11.5% and
includes an  original  issuance  discount of  $786,900,  which is  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 2001,  $220,407 of total debt  discount  was  amortized to
interest  expense as  compared  to $78,690 in fiscal  2000.  The payment for the
difference between the exercise price of $3.41 and the guaranteed price of $4.41
was $815,000 and was paid  through the  issuance of an  additional  subordinated
term note which was due December 2001. During fiscal 2001 and 2000, $220,407 and
$78,690 of the total debt  discount  of  $1,732,300  was  amortized  to interest
expense, respectively. As of March 31, 2001, the unamortized debt discounts were
$1,433,203 and the principal  balance on the notes was $4,815,000.  The increase
is also the result of additional  borrowings on the Company's  line of credit to
finance the  increase in  inventory.  In March  2000,  the Company  signed a $10
million term note payable with  Southtrust  Bank, N.A. This note was used to pay
off the  Company's  prior term note  payable and to finance  approximately  $7.5
million  in new  equipment  to expand  the  Company's  production  capacity.  In
addition,  during November 2000, the Company executed a $1.5 million  short-term
bridge loan from Southtrust Bank, N.A. which is still  outstanding.  Interest on
this note is at the prime rate.

INCOME TAX BENEFIT for the year ended  March 31, 2001 was  $240,000  compared to
income tax benefit of  $1,209,331  for the same  period in the prior  year.  The
decrease in the income tax benefit was due to future  income  projected at March
31,  2000,  that did not  materialize  in fiscal 2001.  At March 31,  2001,  the
Company has 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 represents  approximately 21% of the tax net operating loss
carryforwards available at March 31, 2001 as compared to 30% at March 31, 2000.

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 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

                                       23


believes  these expenses are more  appropriately  period  expenses,  rather than
those that would benefit future periods, and should be expensed as incurred.

LIQUIDITY AND CAPITAL RESOURCES

OPERATING  ACTIVITIES - For the fiscal year ended March 31, 2002,  the Company's
cash used in operating  activities was $3,649,037 an increase of $2,124,215 over
the same period in fiscal 2001.  During fiscal 2002,  the Company had a net loss
of $17,059,152 (of which $2,902,000 related to non-cash activities), as compared
to a net loss of $6,485,763 (of which $2,902,000 related to non-cash activities)
in fiscal 2001. The increase in cash used for operations is also attributable to
a substantial  decrease in accounts  payable which was offset by a  simultaneous
reduction in inventory as a result of the Company's  change in production  focus
and the Company's desire to improve inventory turnover.

INVESTING -- The Company  received  $87,072 from  investing  activities  for the
fiscal year ended March 31, 2002 compared with cash spent of $10,809,361 for the
same period in fiscal 2001.  Cash used for  investing  activities  during fiscal
2001  resulted  primarily  from  purchases  and  construction  of  manufacturing
equipment  for  six  new  production  lines  at  the  Company's  main  facility.
Construction  was completed by July 2001, but not all of the machines were fully
operational until September 2002.

FINANCING  -- The Company  realized a net inflow of  $3,561,633  from  financing
activities  for the fiscal year ended March 31, 2002 compared  with  $12,334,300
during the same period in fiscal 2001.  During fiscal 2002, the Company received
net  proceeds of  $8,832,372  in  relation  to issuance of common and  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 to FINOVA Mezzanine  Capital,  Inc., and
the term loan to  SouthTrust  Bank,  N.A. The  remaining  proceeds  were used to
reduce the Company's accounts payable.  The large inflows in fiscal 2001 are the
result of increased  draws on the  Company's  line of credit as well as draws on
the equipment note payable.  The increased  draws were used to finance the build
up in  inventories  as well as the purchase and  construction  of  manufacturing
equipment in fiscal 2001. In addition, the Company received net proceeds of $2.3
million in connection with a warrant exercise and private  placement with Finova
Mezzanine, as more fully discussed below.

Debt Financing
- --------------
In November 1996, the Company obtained a line of credit with a maximum principal
amount of $2 million from FINOVA Capital Corporation, the proceeds of which were
used for working  capital and expansion  purposes.  Over the years,  the Company
received  several  increases  to the  line to a level  of $13  million  and then
decreased  the level in June 2002 to $7.5  million.  The amount that the Company
can  borrow  under  the line of  credit  is based on a  formula  of up to 80% of
eligible accounts receivable plus 50% of eligible inventories  (decreasing by 1%
per month  beginning July 1, 2002) not to exceed  $3,000,000,  as defined in the
agreement. The line of credit is secured by all accounts receivable,  inventory,
machinery,  equipment,  trademarks and patents owned by the Company. Interest is
payable  monthly  on the  outstanding  draws on the line of  credit at a rate of
prime plus four percent (8.75% at March 31, 2002). The line of credit expires on
July 1, 2003 at which time the entire  outstanding  principal amount of the line
of credit,  and all accrued but unpaid interest  thereon,  is due and payable in
full. As of March 31, 2002, the Company had an outstanding balance of $5,523,875
under this line of credit agreement.

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 are 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

                                       24


thereon,  is due upon maturity in July 2003. The interest rate applicable to the
loan was  increased  from 11.5% to 13.5% in July 2001.  In  February  2002,  the
interest rate  increased to 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 Common Stock on the date the warrant was issued.
The warrant was valued at $786,900  which was recorded as a debt discount and is
being amortized to interest expense from the date of issuance of the note to the
maturity date of the note. As of March 31, 2002,  the Company had an outstanding
balance of $4,000,000 under this loan.

On December 26, 2000, the 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) was  $945,400,  which was recorded as a debt discount and is being
amortized over the remaining term of the  subordinated  note. The  consideration
for the difference  between the exercise price of $3.41 and the guaranteed price
of $4.41 was $815,000.  FINOVA  Mezzanine agreed to finance such amount under an
additional  subordinated  term loan which was  payable in full on  December  29,
2001.  However,  the Company obtained an extension for a fee of $55,000 and made
payments of $30,000 per  business day through  February 28, 2002,  at which time
the additional loan was paid in full. During fiscal 2002 and 2001,  $818,974 and
$220,407, respectively, of the total debt discounts of $1,732,300 were amortized
to interest  expense.  The unamortized  debt discounts  totaled $614,230 and the
remaining principal balance due on the notes was $4,000,000,  resulting in a net
balance of $3,385,770 as of March 31, 2002.

The line of credit  and  subordinated  loans  described  above  contain  certain
financial and operating  covenants.  In July 2001, the Company  notified  FINOVA
Capital  and  FINOVA  Mezzanine  that it had failed to comply  with the  minimum
operational  cash flow to  contractual  debt service  ratio,  the funded debt to
EBITDA ratio and the capital  expenditure  limitation.  FINOVA Capital agreed to
amend such  covenants  and to waive those  violations  for the fiscal year ended
March 31,  2001 and the fiscal  quarter  ended June 30,  2001  pursuant  to that
certain Amendment and Limited Waiver to Security  Agreement dated July 13, 2001.
In consideration for this waiver and amendment, the Company accepted an increase
in the  interest  rate on the line of credit to prime  plus 2% and paid a fee in
the amount of $100,000.  FINOVA Mezzanine also agreed to waive the violations of
its  covenants  for the fiscal year ended March 31, 2001 and the fiscal  quarter
ended June 30, 2001,  and to amend those  covenants for future  fiscal  quarters
pursuant  to a letter  agreement  dated  July 12,  2001  and  amendments  to the
subordinated  notes. In  consideration  of the waiver,  the Company  accepted an
increase  in the  interest  rate  to  from  11.5%  to  13.5%  per  annum  on the
subordinated loans, and agreed to pay an  amendment/waiver  fee in the amount of
$20,000, which was paid in January 2002.

For the fiscal  quarters  ended  September 30 and December 31, 2001, the Company
was again in violation of the minimum  operational cash flow to contractual debt
service ratio and the funded debt to EBITDA ratio.

As of November 14,  2001,  the Company  entered  into an  Amendment  and Limited
Waiver to Security  Agreement  with  FINOVA  Capital  pursuant  to which  FINOVA
Capital waived the Company's  duty to comply with such  financial  covenants for
the fiscal  quarter ended  September 30, 2001.  Additionally,  the Amendment and
Limited Waiver to Security  Agreement also provided for an  acceleration  of the
maturity date of the line of credit from August 1, 2003 to October 15, 2002, and
the paid an  amendment/waiver  fee in the amount of $50,000.  In connection with
the aforementioned waivers and amendments, the Company

                                       25


also  entered  into an  Intellectual  Property  Security  Agreement  whereby the
Company  granted FINOVA Capital a security  interest in all of our  intellectual
property and other proprietary  property.  FINOVA Mezzanine also agreed to waive
the violations to its covenants for the fiscal quarter ended  September 30, 2001
pursuant  to a  letter  agreement  dated as of  November  14,  2001 and  certain
amendments  to the  subordinated  notes.  In  consideration  of the waiver,  the
Company accepted an acceleration of the maturity date of the subordinated  notes
from August 1, 2003 to October 15, 2002,  and agreed to pay an  amendment/waiver
fee in the amount of $10,000, which was paid in January 2002.

On February 13, 2002,  the Company  entered into an Amendment and Limited Waiver
to Security  Agreement  with FINOVA  Capital  pursuant to which  FINOVA  Capital
waived the Company's duty to comply with such financial covenants for the fiscal
quarter ended  December 31, 2001.  This Amendment and Limited Waiver to Security
Agreement  required an increase in the interest rate from prime plus two percent
to prime  plus four  percent  and a payment  of an  amendment/waiver  fee in the
amount of $50,000 which was paid over six weeks. Additionally,  FINOVA Mezzanine
also agreed to waive the  violations  to its  covenants  for the fiscal  quarter
ended  December 31,  2001.  In  consideration  of the waiver,  FINOVA  Mezzanine
required  an  increase  in the  interest  rate from 13.5% to 15.5% along with an
amendment/waiver fee in the amount of $10,000 that was paid over six weeks.

In June 2002, the Company  notified FINOVA Capital and FINOVA  Mezzanine that it
had failed to comply with the minimum  operational cash flow to contractual debt
service  ratio and the funded debt to EBITDA  ratio.  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,  pursuant to a certain  Amendment and Limited Waiver to
Security  Agreement  dated June 26, 2002.  FINOVA Capital  extended the maturity
date from October 15, 2002 to July 1, 2003,  removed any  prepayment  penalties,
reduced the credit line from $13 million to $7.5 million,  reduced the inventory
limit from $6 million to $3 million,  and will reduce the inventory advance rate
by 1% per month  beginning  July 1, 2002 (from a current  level of 50% to 37% by
the maturity date).  FINOVA Mezzanine also agreed to waive the violations of its
covenants for the fiscal year ended March 31, 2002 and the fiscal  quarter ended
June 30, 2002, and to amend those covenants for future fiscal quarters  pursuant
to a letter  agreement  dated June 26, 2002 and  amendments to the  subordinated
notes.  In  consideration  of the waivers and covenant  amendments,  the Company
accepted a facility fee of $413,500,  which shall be deemed fully earned on June
26, 2002, $172,500 of which shall be due and payable on the earliest of (a) July
1, 2003,  (b) the  occurrence  of an Event of Default under the loan, or (c) the
date on which  Borrower  repays either all of the  Obligations to FINOVA Capital
under the Loan  Agreement  or any portion of the  principal  Obligations  of the
Company to FINOVA  Mezzanine  under the FINOVA  Mezzanine  Loan  Documents;  and
$241,000 of which shall be due and payable upon FINOVA  Mezzanine's  exercise of
its warrants.

At no time has FINOVA  Capital or FINOVA  Mezzanine  delivered  to the Company a
notice of default of the line of credit or the subordinated loans as a result of
the above mentioned failures.

In March 2000,  the Company  obtained a $10  million  term loan from  SouthTrust
Bank,  N.A.  This  note  bears  interest  at prime  rate  and is due in  monthly
principal installments of $93,000 plus interest. The note matures in March 2005.
The balance  outstanding on this note as of March 31, 2002 was $8,870,535.  This
note was used to pay off a prior  term loan and to  finance  approximately  $7.5
million in new equipment purchases to expand our production capacity,  including
the new production  equipment purchased and installed throughout fiscal 2001 and
the beginning of fiscal 2002. This term loan is secured by certain machinery and
equipment, including the Company's new production equipment.

In October 2000,  Angelo S. Morini,  the Company's Chief  Executive  Officer and
President  guaranteed  a $1.5  million  short-term  bridge loan that the Company
obtained from SouthTrust Bank, N.A. by pledging one million of his shares of the
Company's Common Stock to secure the loan. Interest on

                                       26


this note is at the prime rate (4.75% at March 31, 2002). The loan is being paid
down by monthly principal payments of $50,000 plus interest. The note matures in
October  2003.  The  balance  outstanding  on this note as of March 31, 2002 was
$1,000,000.  In consideration  of his guarantee and related pledge,  the Company
granted Mr. Morini stock options to acquire 343,125 shares of Common Stock at an
exercise  price of $3.88 per share.  Such  options  shall expire on December 15,
2010.

The term loan and the short-term  bridge loan from SouthTrust Bank, N.A. contain
certain financial and operating  covenants.  The Company was in violation of all
financial  covenants at 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.

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 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 Preferred Stock is subject to
certain  designations,  preferences  and rights set forth in our  Certificate of
Designations,  Preferences and Rights of Series A Convertible  Preferred  Stock,
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 Series A Preferred Stock then held by the holder,

     divided by,

     o    the  lesser of (x) $4.08 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;
          provided  that,  in certain  circumstances,  such  amount may not fall
          below $3.10.

In no case,  however,  shall any holder of Series A Preferred Stock be permitted
to convert Series A Preferred Stock in an amount that would cause such holder to
beneficially own, in the aggregate,  such number of shares of Common Stock which
would exceed 9.99% of the aggregate outstanding shares of Common Stock.

In  connection  with the issuance of the Series A 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 for a total of $640,800.

                                       27


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.

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 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 Common  Stock owned by the Angelo S.
Morini,  the Company's Chief Executive Officer and 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  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.  Registration of all of these shares,  including the shares  underlying
the warrants,  is to be completed within 120 days of issuance.  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 and  payment of
$20,000 for Stonestreet Limited  Partnership's costs and expenses related to the
purchase of these shares of Common Stock.

Management  believes  that with the  proceeds  received in  connection  with its
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.  However,  substantial  additional
financing  is  necessary  to meet the demands of expected  future  higher  sales
volumes and to refinance the FINOVA Capital and FINOVA Mezzanine loans that will
mature in July 2003. The Company is currently

                                       28


conducting  negotiations and undergoing a preliminary due diligence process with
a potential  third party lender than would replace FINOVA Capital as our primary
asset-based  lender. In the event that FINOVA is not replaced before the quarter
ended  September  30, 2002,  the Company  believes that it will be in compliance
with the new FINOVA loan  covenants  established in the June 26, 2002 waiver and
amendment documents.

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
2007.  In  addition,  the Company has several loan  obligations  as described in
detail above.  The table below  summarizes our obligations for  indebtedness and
lease obligations as of March 31, 2002:



Indebtedness & Lease Obligations           2003          2004          2005          2006          2007         Total
- ------------------------------------------------------------------------------------------------------------------------
                                                                                            
FINOVA Capital credit facility          $             $5,523,875    $             $             $             $5,523,875

FINOVA Mezzanine subordinated loan                     4,000,000                                               4,000,000

SouthTrust N.A. term loan                1,209,000     1,116,000     6,545,535                                 8,870,535

SouthTrust N.A. bridge loan                600,000       400,000                                               1,000,000

Capital Lease Obligations                  349,380       302,247       269,865       162,044                   1,083,536

Operating Leases                        $  857,000    $  811,000    $  573,000    $  339,000    $  211,000    $2,791,000
                                        --------------------------------------------------------------------------------
     Totals                              3,015,380    12,153,122     7,388,400       501,044       211,000    23,268,946
                                        ================================================================================


RECENT ACCOUNTING PRONOUNCEMENTS

In July 2001,  the FASB  issued  SFAS No.  141,  "Business  Combinations"  which
addresses the financial  accounting and reporting for business  combinations and
supersedes  APB  Opinion  No.  16,  "Business  Combinations,"  and SFAS No.  38,
"Accounting for Preacquisition Contingencies of Purchased Enterprises." SFAS No.
141 requires that all business combinations be accounted for by a single method,
the purchase method,  modifies the criteria for recognizing  intangible  assets,
and expands disclosure requirements. The provisions of SFAS No. 141 apply to all
business  combinations  initiated  after June 30, 2001. The adoption of SFAS No.
141 did not have a material  effect on the  Company's  results of  operations or
financial position for the year ended March 31, 2002.

In July 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets" which addresses financial accounting and reporting for acquired goodwill
and other  intangible  assets and  supersedes  APB Opinion  No. 17,  "Intangible
Assets."  SFAS No.  142  addresses  how  intangible  assets  that  are  acquired
individually  or with a  group  of  other  assets  should  be  accounted  for in
financial  statements upon their  acquisition and after they have been initially
recognized in the financial statements.  SFAS No. 142 requires that goodwill and
intangible  assets that have indefinite useful lives not be amortized but rather
tested at least annually for impairment,  and intangible assets that have finite
useful  lives be  amortized  over their  useful  lives.  SFAS No.  142  provides
specific  guidance for testing  goodwill and intangible  assets that will not be
amortized  for  impairment.  In  addition,  SFAS No. 142 expands the  disclosure
requirements  about goodwill and other intangible assets in the years subsequent
to their  acquisition.  SFAS No.  142 is  effective  for our  fiscal  year 2003.
Impairment losses for goodwill and indefinite-life  intangible assets that arise
due to the initial  application  of SFAS No. 142 are to be reported as resulting
from a change in accounting principle.  However,  goodwill and intangible assets
acquired  after June 30, 2001 will be subject  immediately to provisions of SFAS
142.  Adoption of SFAS No. 142 will not have a material  effect on the Company's
results of operations or financial position.

                                       29


In August 2001, the FASB issued SFAS No. 144  "Accounting  for the Impairment or
Disposal  of  Long-Lived  Assets,"  which  addresses  financial  accounting  and
reporting for the  impairment or disposal of long-lived  assets.  While SFAS No.
144 supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
and for  Long-Lived  Assets to Be Disposed Of" and the  accounting and reporting
provisions    of   APB   Opinion   No.   30,    "Reporting    the   Results   of
Operations--Reporting  the Effects of  Disposal of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently  Occurring Events and Transactions," it
retains the  fundamental  provisions of those  Statements.  SFAS No. 144 becomes
effective for fiscal years  beginning  after  December 15, 2001.  The Company is
currently evaluating the impact of SFAS No. 144 on its financial statements.

RISK FACTORS

In addition to the other  information in this Form 10-K,  the following  factors
should be considered carefully in evaluating our business and prospects.  If any
of the following risks actually  occur,  they could seriously harm our business,
financial  condition,  results of operations or cash flows. This could cause the
trading  price of our 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 HAVE PREVIOUSLY BEEN IN TECHNICAL DEFAULT OF OUR CREDIT FACILITIES.
We have a revolving credit line from FINOVA Capital Corporation,  and term loans
from  FINOVA  Mezzanine  Capital  Inc.  and  SouthTrust  Bank,  N.A.,  which had
outstanding  balances  as of  June  27,  2002  of  $4,823,791,  $4,000,000,  and
$8,593,734,  respectively.  Substantially  all  of our  assets  are  pledged  as
collateral  to  secure  outstanding  borrowings  under  such  loans.  We were in
violation  of the minimum  operational  cash flow to  contractual  debt  service
ratio, the funded debt to EBITDA ratio, and the capital  expenditure  limitation
under our credit facilities for the fiscal year ended March 31, 2001, the fiscal
quarters ended June 30,  September 30, and December 31, 2001, and for the fiscal
year ended March 31, 2002.

FINOVA Capital agreed to amend such covenants and to waive those  violations for
the fiscal year ended March 31, 2001 and the fiscal  quarter ended June 30, 2001
pursuant to that  certain  Amendment  and Limited  Waiver to Security  Agreement
dated July 13, 2001. In consideration for this waiver and amendment, we accepted
an increase in the interest rate on the line of credit to prime plus 2% and paid
a fee in the  amount of  $100,000.  FINOVA  Mezzanine  also  agreed to waive the
violations  of its  covenants  for the fiscal  year ended March 31, 2001 and the
fiscal  quarter  ended June 30, 2001,  and to amend those  covenants  for future
fiscal  quarters  pursuant  to a  letter  agreement  dated  July  12,  2001  and
amendments  to the  subordinated  notes.  In  consideration  of the  waiver,  we
accepted an increase  in the  interest  rate to from 11.5% to 13.5% per annum on
the subordinated loans, and agreed to pay an amendment/waiver  fee in the amount
of $20,000, which was paid in January 2002.

As of November 14, 2001,  we entered  into an  Amendment  and Limited  Waiver to
Security  Agreement with FINOVA Capital  pursuant to which FINOVA Capital waived
our duty to comply with such  financial  covenants for the fiscal  quarter ended
September 30, 2001.  Additionally,  the Amendment and Limited Waiver to Security
Agreement also provided for an  acceleration of the maturity date of the line of
credit from August 1, 2003 to October 15, 2002, and the paid an amendment/waiver
fee in the amount of $50,000. In connection with the aforementioned  waivers and
amendments,  we also entered into an Intellectual  Property  Security  Agreement
whereby we granted FINOVA Capital a security interest in all of our intellectual
property and other proprietary  property.  FINOVA Mezzanine also agreed to waive
the violations to its covenants for the fiscal quarter ended  September 30, 2001
pursuant to a letter agreement dated as of

                                       30


November  14,  2001  and  certain  amendments  to  the  subordinated  notes.  In
consideration of the waiver, we accepted an acceleration of the maturity date of
the  subordinated  notes from August 1, 2003 to October 15, 2002,  and agreed to
pay an amendment/waiver fee in the amount of $10,000,  which was paid in January
2002.

On February  13,  2002,  we entered  into an  Amendment  and  Limited  Waiver to
Security  Agreement with FINOVA Capital  pursuant to which FINOVA Capital waived
our duty to comply with such  financial  covenants for the fiscal  quarter ended
December 31,  2001.  This  Amendment  and Limited  Waiver to Security  Agreement
required an increase in the  interest  rate from prime plus two percent to prime
plus four  percent  and a payment  of an  amendment/waiver  fee in the amount of
$50,000  which was paid over six  weeks.  Additionally,  FINOVA  Mezzanine  also
agreed to waive the  violations to its  covenants  for the fiscal  quarter ended
December 31, 2001. In consideration of the waiver,  FINOVA Mezzanine required an
increase in the interest rate from 13.5% to 15.5% along with an amendment/waiver
fee in the amount of $10,000 that was paid over six weeks.

In June 2002, we notified FINOVA Capital and FINOVA Mezzanine that we had failed
to comply with the minimum  operational  cash flow to  contractual  debt service
ratio and the funded debt to EBITDA ratio.  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,  pursuant  to a certain  Amendment  and  Limited  Waiver  to  Security
Agreement  dated June 26, 2002.  FINOVA Capital  extended the maturity date from
October 15, 2002 to July 1, 2003, removed any prepayment penalties,  reduced the
credit line from $13 million to $7.5 million,  reduced the inventory  limit from
$6 million to $3 million,  and will reduce the inventory  advance rate by 1% per
month beginning July 1, 2002 (from a current level of 50% to 37% by the maturity
date). FINOVA Mezzanine also agreed to waive the violations of its covenants for
the fiscal year ended March 31, 2002 and the fiscal quarter ended June 30, 2002,
and to amend those  covenants  for future fiscal  quarters  pursuant to a letter
agreement  dated June 26, 2002 and  amendments  to the  subordinated  notes.  In
consideration of the waivers and covenant amendments, we accepted a facility fee
of $413,500,  which shall be deemed  fully earned on June 26, 2002,  $172,500 of
which  shall be due and  payable on the  earliest  of (a) July 1, 2003,  (b) the
occurrence  of an event of default  under the loan,  or (c) the date on which we
repay either all of the  obligations  to FINOVA Capital under the Loan Agreement
or any portion of our principal obligations to FINOVA Mezzanine under the FINOVA
Mezzanine  Loan  Documents;  and $241,000 of which shall be due and payable upon
FINOVA Mezzanine's exercise of its warrants.

The term loan and the short-term  bridge loan from SouthTrust Bank,  N.A.contain
certain financial and operating covenants. We were in violation of all financial
covenants at March 31, 2002. On June 27, 2002, we received a waiver for the year
ended March 31, 2002 and for all future periods through July 1, 2003.

At no time has FINOVA Capital, FINOVA Mezzanine or SouthTrust N.A.. delivered to
us a notice of  default  of the line of credit  or the  subordinated  loans as a
result of the above mentioned failures.

OUR PRIMARY LENDER HAS REDUCED THE LEVELS OF INVENTORY AND ACCOUNTS RECEIVABLE
UPON WHICH WE CAN BORROW.
Our revolving credit line from FINOVA Capital  Corporation  finances our working
capital  needs and is secured by our  inventory  and  accounts  receivable.  The
amounts we can borrow under our credit line fluctuates based upon our amounts of
eligible  inventory  and accounts  receivable.  FINOVA  Capital has  significant
discretion in  determining  what  inventory and accounts  receivable  constitute
eligible  inventory  and  accounts  receivable.  Recently,  FINOVA  Capital  has
determined  that certain of our  inventory  and accounts  receivable do not meet
their eligibility standards. This determination has reduced, and may continue to
reduce,  the amounts that we can borrow under our revolving line of credit.  The
reduction in our borrowing  availability under our line of credit has negatively
affected, and will continue to negatively affect, our ability

                                       31


to meet customer orders,  remain current with our creditors and,  generally,  to
operate our business. Further reductions in the amounts that we can borrow under
our revolving line of credit will significantly increase the negative effects on
the  operation on our business and may prevent us from being able to continue to
operate our business.

WE MAY NEED ADDITIONAL FINANCING AND SUCH FINANCING MAY NOT BE AVAILABLE.
We have  incurred  substantial  debt in  connection  with the  financing  of our
business.  The aggregate  amount  outstanding of our borrowing under our various
credit facilities is approximately  $17,417,525 as of June 27, 2002. In addition
to two term loan credit facilities,  we have obtained a revolving line of credit
from FINOVA Capital  Corporation in the maximum  principal  amount of $7,500,000
through  which we finance our  day-to-day  working  capital  needs.  The line of
credit is secured in part by our accounts receivable and inventory.  The amounts
that we can borrow under the line of credit fluctuate based on our inventory and
accounts receivable levels. Generally, we borrow the maximum amount available to
us under our line of credit and under other  credit  facilities.  As of June 27,
2002, the maximum amount we could borrow under our revolving credit line totaled
approximately  $4,974,863.  If we are unable to generate sufficient cash flow or
borrow  additional  amounts  to fund our  working  capital  needs and to pay our
debts, we will be required to seek additional  financing in the near future.  We
do not  know  if we can  obtain  additional  financing  or if the  terms  of any
required  financing  will be  acceptable  to us.  If we are  unable  to fund our
working  capital  needs  and  additional  growth  through  our  existing  credit
facilities, cash flow or additional financing, or if additional financing is not
available  under  acceptable  terms to us, our business,  prospects,  results of
operations, cash flows and future growth will be negatively affected.

WE MAY ISSUE ADDITIONAL SECURITIES WITH RIGHTS SUPERIOR TO THOSE OF THE COMMON
STOCK, WHICH COULD MATERIALLY LIMIT THE OWNERSHIP RIGHTS OF EXISTING
STOCKHOLDERS.
We may offer  additional  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 June 27, 2002,  72,646 shares of our Series A convertible  preferred stock
were  issued  and  outstanding.  The  Series  A  stock  is  subject  to  certain
designations,   preferences   and  rights  set  forth  in  our   Certificate  of
Designations,  Preferences and Rights of Series A Convertible  Preferred  Stock,
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 Series A stock then held by the holder,

     divided by,

     o    the  lesser of (x) $4.08 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;
          provided  that,  in certain  circumstances,  such  amount may not fall
          below $3.10.

In no case, however,  shall any holder of Series A stock be permitted to convert
Series A stock in an amount that would cause such holder to beneficially own, in
the aggregate, such number of shares of common stock which would exceed 9.99% of
the aggregate outstanding shares of common stock.

                                       32


Each holder of Series A stock is also entitled to receive a stock dividend equal
to 10% of the  holder's  shares  of  Series A stock  for the  first  year  after
issuance and a stock  dividend  equal to 8% of the  holder's  shares of Series A
stock for each of the subsequent three years  thereafter.  All accrued dividends
shall become payable upon the conversion of the shares of Series A stock.  As of
June 27,  2002,  each of the  holders of the Series A  Preferred  Stock are also
entitled to an  additional  3,632 shares of Series A stock due to accrued  stock
dividends on their  initial  purchase of the Series A stock.  The holders of the
Series A 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 Series A 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
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
stock ever issued is  outstanding,  we may not  authorize or issue capital stock
which is of equal or senior  rank to the  Series A 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 stock. Each holder
of Series A stock has the right to  require  us to redeem all or any part of the
Series A stock at any time  subsequent to the fourth  anniversary of the date of
issuance of the Series A stock to such holder or upon the  occurrence of certain
other events. If the conversion price falls below $3.10,  then, upon delivery of
notice thereof from a holder of Series A Stock,  we have the right to redeem all
or any part of the  Series  A  stock,  depending  upon  the  length  of time the
conversion price is less than $3.10.

We have no present plans to issue any additional shares of Series A 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 June 27, 2002,  approximately 5,920,000 shares of the 11,541,043 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
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.

As of June 27, 2002,  72,646 shares of our Series A convertible  preferred stock
were  issued  and  outstanding.  The  Series  A  stock  is  subject  to  certain
designations,   preferences   and  rights  set  forth  in  our   Certificate  of
Designations,  Preferences and Rights of Series A Convertible  Preferred  Stock,
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 stock assuming the
conversion  price were to fall 50% below the conversion  price on April 6, 2001.
We have  agreed  with  the  holders  of the  Series  A  stock  to  maintain  the
effectiveness  of any  registration  of the common stock into which the Series A
stock is  convertible  until the earlier of (a) the date that all of such common
stock may be sold pursuant to Rule 144(k) under the  Securities  Act, or (b) the
date on which (i) all of such  common  stock have been sold and (ii) none of the
Series A stock is outstanding, or (c) April 6, 2003.

                                       33


Because the sales of common stock  underlying  the Series A 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.

THE CHIEF EXECUTIVE OFFICER OWNS A LARGE PERCENTAGE OF THE OUTSTANDING SHARES,
WHICH COULD MATERIALLY LIMIT THE OWNERSHIP RIGHTS OF EXISTING STOCKHOLDERS.
As of June 27,  2002,  Angelo  S.  Morini,  our  founder,  President  and  Chief
Executive  Officer,   beneficially  owned   approximately  30%  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 46% 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  4,504,821  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 2,863,076  of these  options and warrants are "in the
money"  and are  currently  exercisable  as of June  27,  2002.  "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 June 27, 2002,  72,646 shares of our Series A convertible  preferred stock
were issued and  outstanding,  plus an additional 7,264 shares of Series A stock
in accrued stock dividends due to the holders of Series A stock upon conversion.
The Series A stock is subject to certain  designations,  preferences  and rights
set forth in our Certificate of Designations, Preferences and Rights of Series A
Convertible  Preferred  Stock,  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 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

                                       34


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,   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 unspecified claims of U.S. Patents Nos. 5,440,860, 5,701,724
and 6,085,680.  Additionally, the Complaint refers to U.S. Patent No. 5,112,632,
but it does not explicitly allege infringement of that patent;  because the case
is in the earliest  stages,  there has not yet been an  opportunity to determine
whether  Schreiber  Foods intends to pursue  allegations of  infringement of the
5,112,632  Patent against the Company.  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.

Several  years  prior to the filing of the  lawsuit  against  the  Company,  the
Company   modified  the  seals  on  its  Kustner  machines  to  make  them  more
technologically  safe and  superior.  The seals on the two Hart Design  machines
were modified by the manufacturer from the standard Hart Design configuration at
Galaxy's request and were delivered to the Company as modified.

The  Company  believes  that  these  modifications  are such  that the  modified
machines do not literally infringe upon any of the identified  patents,  and the
Company will  vigorously  defend this position.  However,  a formal opinion from
patent counsel has not yet been obtained in that regard, given the recent filing
date of the lawsuit. Therefore, the Company is not in a position at this time to
express a view on the  likelihood  that it will succeed in its position,  nor in
the amount of damages that might be awarded against it should it be unsuccessful
in that regard.

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 us and  our
landlord. 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.

WE RELY ON THE EFFORTS OF OUR PRESIDENT AND CHIEF EXECUTIVE OFFICER, AND THE
LOSS OF HIS SERVICES COULD MATERIALLY ADVERSELY AFFECT OUR BUSINESS.
Our success will be largely dependent upon the personal efforts and abilities of
Angelo S. Morini, our President and Chief Executive Officer.  If Mr. Morini ends
his relationship  with Galaxy before a qualified  replacement is found, then our
business,  prospects  and results of operations  would be  materially  adversely
affected.  Mr. Morini's employment agreement has a rolling five year term but is
terminable by Mr. Morini upon a change of control of Galaxy. Although we are the
beneficiary of a life insurance policy on

                                       35


Mr.  Morini,  our insurance  would likely not be sufficient to compensate us for
the loss of Mr.  Morini's  services  in the event of his death  until a suitable
replacement could be engaged.

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.

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

                                       36


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 LIQUIDITY OF OUR SHARES MAY BE NEGATIVELY IMPACTED BY THE LOW VOLUME OF
TRADING 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
June 27, 2002, the trading volume for our shares  averaged  nearly 20,000 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.

RISING INTEREST RATES COULD NEGATIVELY AFFECT OUR RESULTS OF OPERATIONS.
The  interest  rates of our  revolving  line of credit and one of our term loans
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; and
o    general market conditions.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The interest on the Company's debt to FINOVA Capital  Corporation and SouthTrust
Bank N.A. 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,  2002  with  respect  to the  Company's
anticipated  debt as of such date  would  increase  interest  expense  and hence
increase the net loss of the Company by approximately $194,000 per year.

                                       37


The Company's fiscal 2002, 2001, and 2000 sales  denominated in a currency other
than  U.S.  dollars  were less than 1% of total  sales  and no net  assets  were
maintained in a functional  currency other than U. S. dollars at March 31, 2002,
2001 and 2000. The effects of changes in foreign currency exchange rates has not
historically been significant to the Company's operations or net assets.

                                       38


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, 2002 and 2001 and the related  statements  of  operations,
stockholders'  equity and cash  flows for each of the three  years in the period
ended March 31, 2002. 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,  2002 and 2001 and the  results of its  operations  and its cash
flows  for each of the  three  years  in the  period  ended  March  31,  2002 in
conformity with accounting principles generally accepted in the United States of
America.

As explained in Note 16 to the financial statements, effective April 1, 2000 the
Company changed its accounting  policy with respect to slotting fees and certain
advertising costs.


                                        /s/ BDO Seidman, LLP

Atlanta, Georgia
June 28, 2002

                                       39


                         GALAXY NUTRITIONAL FOODS, INC.
                                 Balance Sheets



                                                                 MARCH 31,        MARCH 31,
                                                                    2002             2001
                                                                ------------     ------------
                                     ASSETS
CURRENT ASSETS:
                                                                           
  Cash                                                          $        168     $        500
  Trade receivables, net of allowance for doubtful
    accounts of $678,000 and $375,000                              5,283,187        8,053,561
  Inventories                                                      5,748,652       10,774,540
  Other receivables                                                       --          519,624
  Deferred tax asset                                                      --          532,000
  Prepaid expenses                                                   225,520        1,107,100
                                                                ------------     ------------

         Total current assets                                     11,257,527       20,987,325

PROPERTY AND EQUIPMENT, NET                                       24,180,636       25,303,094
DEFERRED TAX ASSET                                                        --        1,028,000
OTHER ASSETS                                                         479,387          764,707
                                                                ------------     ------------

         TOTAL                                                  $ 35,917,550     $ 48,083,126
                                                                ============     ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Book overdrafts                                               $  1,192,856     $    446,829
  Line of credit                                                   5,523,875        8,776,278
  Accounts payable                                                 5,399,143        9,456,065
  Accrued liabilities                                                994,341          143,782
  Current portion of term notes payable                            1,809,000        1,666,000
  Current portion of subordinated notes payable                           --          502,866
  Current portion of obligations under capital leases                349,380           28,755
                                                                ------------     ------------

         Total current liabilities                                15,268,595       21,020,575

TERM NOTES PAYABLE, less current portion                           8,061,535        9,614,499
SUBORDINATED NOTES PAYABLE, less current portion                   3,385,770        2,878,930
OBLIGATIONS UNDER CAPITAL LEASES, less current portion               734,156           29,825
                                                                ------------     ------------

         Total liabilities                                        27,450,056       33,543,829
                                                                ------------     ------------

COMMITMENTS AND CONTINGENCIES                                             --               --

REDEEMABLE CONVERTIBLE PREFERRED STOCK                             2,156,311               --

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value, authorized 85,000,000
    shares; 11,540,041 and 10,017,612 shares issued                  115,400          100,176
  Additional paid-in capital                                      60,717,914       51,902,100
  Accumulated deficit                                            (41,629,470)     (24,570,318)
                                                                ------------     ------------

                                                                  19,203,844       27,431,958
  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                                6,311,183       14,539,297
                                                                ------------     ------------

         TOTAL                                                  $ 35,917,550     $ 48,083,126
                                                                ============     ============


                 See accompanying notes to financial statements

                                       40


                         GALAXY NUTRITIONAL FOODS, INC.
                            Statements of Operations



YEARS ENDED MARCH 31,                                      2002             2001             2000
                                                       ------------     ------------     ------------

                                                                                
NET SALES                                              $ 43,581,016     $ 45,421,863     $ 42,115,672

COST OF GOODS SOLD                                       35,276,362       32,841,748       27,233,736
                                                       ------------     ------------     ------------
Gross margin                                              8,304,654       12,580,115       14,881,936
                                                       ------------     ------------     ------------

OPERATING EXPENSES:
Selling                                                   9,227,869        9,286,908        6,028,130
Delivery                                                  2,475,989        2,454,616        2,215,903
Non-cash compensation related to options & warrants       2,373,662        1,116,444           18,583
General and administrative                                5,348,513        3,323,435        3,221,436
Research and development                                    261,972          265,949          226,436
                                                       ------------     ------------     ------------
Total operating expenses                                 19,688,005       16,447,352       11,710,488
                                                       ------------     ------------     ------------

INCOME (LOSS) FROM OPERATIONS                           (11,383,351)      (3,867,237)       3,171,448
                                                       ------------     ------------     ------------

OTHER INCOME (EXPENSE):
Interest expense                                         (3,594,091)      (2,047,097)        (744,498)
Loss on disposal of assets                                 (464,190)              --               --
Other                                                       (57,520)         (25,000)          (6,390)
                                                       ------------     ------------     ------------
Total                                                    (4,115,801)      (2,072,097)        (750,888)
                                                       ------------     ------------     ------------

INCOME (LOSS) BEFORE INCOME TAXES                       (15,499,152)      (5,939,334)       2,420,560

INCOME TAX BENEFIT (EXPENSE)                             (1,560,000)         240,000        1,209,331
                                                       ------------     ------------     ------------

INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF CHANGE IN
  ACCOUNTING POLICY                                     (17,059,152)      (5,699,334)       3,629,891

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY                 --         (786,429)              --
                                                       ------------     ------------     ------------

NET INCOME (LOSS)                                      $(17,059,152)    $ (6,485,763)    $  3,629,891

PREFERRED STOCK DIVIDENDS                                 2,088,843               --               --
                                                       ------------     ------------     ------------

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS     $(19,147,995)    $ (6,485,763)    $  3,629,891
                                                       ============     ============     ============

BASIC NET INCOME (LOSS) PER COMMON SHARE BEFORE
  CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY     $      (1.81)    $      (0.61)    $       0.40

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

NET INCOME (LOSS) PER COMMON SHARE                     $      (1.81)    $      (0.69)    $       0.40
                                                       ============     ============     ============

DILUTED NET INCOME (LOSS) PER COMMON SHARE BEFORE
  CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING POLICY     $      (1.81)    $      (0.61)    $       0.39

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

NET INCOME (LOSS) PER COMMON SHARE                     $      (1.81)    $      (0.69)    $       0.39
                                                       ============     ============     ============


                 See accompanying notes to financial statements

                                       41


                         GALAXY NUTRITIONAL FOODS, INC.
                       STATEMENTS OF STOCKHOLDERS' EQUITY



                                 Common Stock
                            ----------------------
                                                      Additional      Accumulated     Receivable for      Treasury
                              Shares     Par Value  Paid-In Capital     Deficit        Common Stock        Stock          Total
                            -------------------------------------------------------------------------------------------------------
                                                                                                   
Balance at March 31, 1999    9,183,032    $ 91,830    $47,497,322    $ (21,714,446)    $ (12,772,200)    $       --     $13,102,506

Exercise of options              1,000          10          4,705               --                --                          4,715
Issuance of common
  stock under
  employee stock
  purchase plan                    514           5          1,028               --                --             --           1,033
Issuance of warrants                --          --        786,900               --                --             --         786,900
Net income                          --          --             --        3,629,891                --             --       3,629,891
                            -------------------------------------------------------------------------------------------------------

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 options
  under non-recourse
  note receivable                   --          --      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 options
  under non-recourse
  note receivable                   --          --      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
                            =======================================================================================================


                 See accompanying notes to financial statements

                                       42


                         GALAXY NUTRITIONAL FOODS, INC.
                            STATEMENTS OF CASH FLOWS



YEARS ENDED MARCH 31,                                                    2002             2001             2000
                                                                     ------------     ------------     ------------
CASH FLOWS USED IN OPERATING ACTIVITIES:
                                                                                              
  Net Income (Loss)                                                  $(17,059,152)    $ (6,485,763)    $  3,629,891
  Adjustments to reconcile net income (loss) to net cash used in
    operating activities:
      Depreciation and amortization                                     2,362,900        1,605,149        1,149,729
      Amortization of debt discount                                       818,974          220,407           78,690
      Deferred tax expense (benefit)                                    1,560,000         (240,000)      (1,320,000)
      Provision for losses on trade receivables                           925,836          200,000           75,000
      Non-cash compensation related to options under non-recourse
        note receivable                                                 1,960,000        1,100,000               --
      Amortization of consulting and director fee expense paid
        through issuance of common stock warrants                         413,662           16,444           18,583
      Loss on disposal of assets                                          464,190               --               --
      (Increase) decrease in:
        Trade receivables                                               1,844,538         (796,625)      (3,103,158)
        Inventories                                                     5,025,888       (1,751,592)      (2,787,211)
        Other receivables                                                 519,624         (223,333)         (67,740)
        Prepaid expenses                                                1,070,866          414,534         (893,918)
      Increase (decrease) in:
        Accounts payable                                               (4,056,922)       4,439,509        1,705,513
        Accrued liabilities                                               500,559          (23,552)        (301,179)
                                                                     ------------     ------------     ------------

   NET CASH USED IN OPERATING ACTIVITIES                               (3,649,037)      (1,524,822)      (1,815,800)
                                                                     ------------     ------------     ------------

CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:
  Purchase of property and equipment                                     (140,277)     (10,887,497)      (4,404,501)
  (Increase) decrease in other assets                                     227,349           78,136         (103,632)
                                                                     ------------     ------------     ------------

   NET CASH FROM (USED IN) INVESTING ACTIVITIES                            87,072      (10,809,361)      (4,508,133)
                                                                     ------------     ------------     ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Book overdrafts                                                         746,027       (1,247,924)       1,191,811
  Net borrowings (payments) on line of credit                          (3,252,403)       6,313,207          872,082
  Borrowings on term notes payable                                             --        7,380,593        3,992,906
  Repayments on term note payable                                      (1,409,964)         (93,000)      (2,806,847)
  Borrowings on subordinated note payable                                      --          123,183        3,876,817
  Repayments on subordinated note payable                                (815,000)              --               --
  Principal payments on capital lease obligations                        (539,399)         (41,613)        (366,816)
  Financing costs for long term debt                                           --          (47,832)        (441,497)
  Purchase of treasury stock                                                   --         (120,461)              --
  Proceeds from issuance of common stock, net of offering costs         3,841,091           68,147            1,033
  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               --               --
  Proceeds from exercise of common stock options                           19,521               --            4,715
                                                                     ------------     ------------     ------------

   NET CASH FROM FINANCING ACTIVITIES                                   3,561,633       12,334,300        6,324,204
                                                                     ------------     ------------     ------------

NET INCREASE (DECREASE) IN CASH                                              (332)             117              271

CASH, BEGINNING OF YEAR                                                       500              383              112
                                                                     ------------     ------------     ------------

CASH, END OF YEAR                                                    $        168     $        500     $        383
                                                                     ============     ============     ============


                 See accompanying notes to financial statements.

                                       43


                         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. During November
     2000,  the Company  formally  changed its name from Galaxy Foods Company to
     Galaxy Nutritional Foods, Inc.

     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  and  amortization
     are  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.

     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.

     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 daily draw
     is requested to cover checks clearing the bank.

     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, 2002.

     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
     The Company  evaluates  impairment of long-lived  assets in accordance with
     Statement of Financial  Accounting  Standards No. 121,  "Accounting for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed
     of" (SFAS  121).  SFAS 121  requires  impairment  losses to be  recorded on
     long-lived  assets used in operations  when  indicators  of impairment  are
     present and the undiscounted  cash flows estimated to be generated by those
     assets  are less  than the  assets'  carrying  amount.  There  were no such
     impairments at March 31, 2002.

                                       44


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

     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.

     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  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.

     RECENT ACCOUNTING PRONOUNCEMENTS
     In July 2001, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statement of Financial  Accounting  Standards  ("SFAS") No. 141,  "Business
     Combinations"  which  addresses the financial  accounting and reporting for
     business   combinations  and  supersedes  APB  Opinion  No.  16,  "Business
     Combinations,"   and   SFAS  No.   38,   "Accounting   for   Preacquisition
     Contingencies  of Purchased  Enterprises."  SFAS No. 141 requires  that all
     business  combinations  be accounted for by a single  method,  the purchase
     method,  modifies the  criteria  for  recognizing  intangible  assets,  and
     expands  disclosure  requirements.  The provisions of SFAS No. 141 apply to
     all business  combinations  initiated  after June 30, 2001. The adoption of
     SFAS No. 141 did not have a material effect on our results of operations or
     financial position for the year ended March 31, 2002.

     In July 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
     Assets" which  addresses  financial  accounting  and reporting for acquired
     goodwill and other  intangible  assets and  supersedes  APB Opinion No. 17,
     "Intangible  Assets." SFAS No. 142 addresses how intangible assets that are
     acquired  individually  or with a group of other assets should be accounted
     for in financial statements upon their acquisition and after they have been
     initially  recognized  in the financial  statements.  SFAS No. 142 requires
     that goodwill and intangible  assets that have indefinite  useful lives not
     be  amortized  but rather  tested at least  annually  for  impairment,  and
     intangible  assets that have finite  useful lives be  amortized  over their
     useful lives.  SFAS No. 142 provides specific guidance for testing goodwill
     and  intangible  assets  that  will not be  amortized  for  impairment.  In
     addition,  SFAS No. 142 expands the disclosure  requirements about goodwill
     and other intangible  assets in the years subsequent to their  acquisition.
     SFAS No. 142 is effective for our fiscal year 2003.  Impairment  losses for
     goodwill  and  indefinite-life  intangible  assets  that  arise  due to the
     initial  application of SFAS No. 142 are to be reported as resulting from a
     change in accounting  principle.  However,  goodwill and intangible  assets
     acquired  after June 30, 2001 will be subject  immediately to provisions of
     SFAS 142.  Adoption of SFAS No. 142 will not have a material  effect on our
     results of operations or financial position.

     In August 2001, the FASB issued SFAS No. 144 "Accounting for the Impairment
     or Disposal of Long-Lived Assets," which addresses financial accounting and
     reporting for the impairment or disposal of long-lived  assets.  While SFAS
     No.  144  supersedes  SFAS  No.  121,  "Accounting  for the  Impairment  of
     Long-Lived  Assets and for  Long-Lived  Assets to Be  Disposed  Of" and the
     accounting and reporting  provisions of APB Opinion No. 30,  "Reporting the
     Results of Operations--Reporting  the Effects of Disposal of a Segment of a
     Business, and Extraordinary,  Unusual and Infrequently Occurring Events and
     Transactions,"  it retains the fundamental  provisions of those Statements.
     SFAS No. 144 becomes  effective for fiscal years  beginning  after December
     15, 2001.  We are  currently  evaluating  the impact of SFAS No. 144 on our
     financial statements.

                                       45


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

     RECLASSIFICATIONS

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

(2)  INVENTORIES

     Inventories are summarized as follows:

                                                 March 31, 2002  March 31, 2001
                                                 --------------  --------------

     Raw materials                                $  2,482,458    $  4,314,685
     Finished goods                                  3,266,194       6,459,855
                                                 --------------  --------------

     Total                                        $  5,748,652    $ 10,774,540
                                                 ==============  ==============

(3)  PREPAID EXPENSES
     ----------------

     Prepaid expenses are summarized as follows:

                                                 March 31, 2002  March 31, 2001
                                                 --------------  --------------

     Prepaid advertising                          $         --    $    587,764
     Prepaid commissions                               173,512         210,914
     Other                                              52,008         308,422
                                                 --------------  --------------

     Total                                        $    225,520    $  1,107,100
                                                 ==============  ==============

     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  $762,000,  $2,438,000,  and $904,000
     during fiscal 2002, 2001, and 2000, respectively.

(4)  PROPERTY AND EQUIPMENT
     ----------------------

     Property and equipment are summarized as follows:

                                    Useful Lives  March 31, 2002  March 31, 2001
                                    ------------  --------------  --------------

     Leasehold improvements         10-25 years    $ 3,185,490     $ 3,185,490
     Machinery and equipment         5-20 years     26,934,763      17,227,959
     Equipment under capital
      leases                         7-15 years      1,658,375         314,543
     Construction in progress                               --      10,104,846
                                                  --------------  --------------

                                                    31,778,628      30,832,838
     Less accumulated depreciation
      and amortization                               7,597,992       5,529,744
                                                  --------------  --------------

     Property and equipment, net                   $24,180,636     $25,303,094
                                                  ==============  ==============

                                       46


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

     Interest  in the  amount  of  $826,725  and  $490,442  was  capitalized  to
     construction  in  progress  during the years ended March 31, 2001 and 2000,
     respectively.

(5)  LINE OF CREDIT AND LONG-TERM DEBT
     ---------------------------------

     As of March 31,  2002,  the  Company  had a line of  credit  with a maximum
     principal  amount of $13  million  from  FINOVA  Capital  Corporation,  the
     proceeds of which were are for working capital purposes. The amount that we
     can  borrow  under the line of credit is based on a formula of up to 85% of
     eligible accounts receivable plus 50% of eligible inventories not to exceed
     $6,000,000,  as defined in the agreement.  The line of credit is secured by
     all accounts receivable,  inventory,  machinery,  equipment, trademarks and
     patents owned by us. Interest is payable  monthly on the outstanding  draws
     on the line of credit at a rate of prime plus four percent  (8.75% at March
     31, 2002). The line of credit expires on October 15, 2002 at which time the
     entire outstanding  principal amount of the line of credit, and all accrued
     but unpaid  interest  thereon,  is due and payable in full. As of March 31,
     2002, the Company had an outstanding balance of $5,523,875.

     On September 30, 1999, the Company obtained a $4 million  subordinated loan
     from FINOVA Mezzanine  Capital,  Inc. 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  are  secured  by  a  subordinated  lien  on
     substantially  all of our assets. A balloon payment of the entire principal
     amount of the loan,  and all accrued but unpaid  interest  thereon,  is due
     upon maturity in October 2002. The interest rate applicable to the loan was
     increased in July 2001 from 11.5% to 13.5%.  In February 2002, the interest
     rate increased to 15.5%. In  consideration  of the loan, the Company issued
     to FINOVA  Mezzanine  a warrant to  purchase  915,000  shares of our common
     stock at an exercise price of $3.41 per share which  represented 80% of the
     fair value of our stock on the date the warrant was issued. The warrant was
     valued at  $786,900  which was  recorded  as a debt  discount  and is being
     amortized to interest  expense from the date of issuance of the note to the
     maturity  date of the  note.  As of March  31,  2002,  the  Company  had an
     outstanding balance of $3,385,770 under this loan, which includes principal
     of $4,000,000 less $614,230 of debt discount remaining to be amortized.

     On  December  26,  2000,  the 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) was
     $945,400, which was recorded as a debt discount and is being amortized over
     the remaining  term of the  subordinated  note. The  consideration  for the
     difference  between the exercise price of $3.41 and the guaranteed price of
     $4.41 was $815,000. FINOVA Mezzanine agreed to finance such amount under an
     additional subordinated term loan, which bore interest at an annual rate of
     13.5% and was paid in full in February 2002.

     The line of credit and  subordinated  loans described above contain certain
     financial  and  operating  covenants.  In June 2002,  the Company  notified
     FINOVA  Capital and FINOVA  Mezzanine that it had failed to comply with the
     minimum  operational  cash flow to  contractual  debt service ratio and the
     funded  debt  to  EBITDA  ratio.  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,  pursuant to a certain Amendment and Limited Waiver
     to Security  Agreement  dated June 26, 2002. In this waiver and  amendment,
     FINOVA Capital  extended the maturity date from October 15, 2002 to July 1,
     2003,  removed any prepayment  penalties,  reduced the credit line from $13
     million to $7.5 million,  reduced the inventory limit from $6 million to $3
     million,  and  will  reduce  the  inventory  advance  rate by 1% per  month
     beginning  July 1, 2002 (from a current level of 50% to 37% by the maturity
     date).  FINOVA  Mezzanine  also  agreed  to  waive  the  violations  of its
     covenants  for the fiscal year ended March 31, 2002 and the fiscal  quarter
     ended  June 30,  2002,  and to amend  those  covenants  for  future  fiscal
     quarters  pursuant to a letter agreement dated June 26, 2002 and amendments
     to the subordinated notes. In consideration of the waivers and

                                       47


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

     covenant amendments,  the company agreed to pay a facility fee of $413,500,
     which  shall be deemed  fully  earned on June 26,  2002,  $172,500 of which
     shall be due and  payable  on the  earliest  of (a) July 1,  2003,  (b) the
     occurrence of an Event of Default, or (c) the date on which Borrower repays
     either all of the  Obligations  to FINOVA  under the Loan  Agreement or any
     portion of the  principal  Obligations  of Borrower to FMC under the FINOVA
     Mezzanine  Loan  Documents;  and $241,000 of which shall be due and payable
     upon FMC's exercise of its warrants.

     In March 2000, the Company obtained a $10 million term loan from SouthTrust
     Bank,  N.A.  This note bears  interest  at prime rate and is due in monthly
     principal  installments of $93,000 plus interest. The note matures in March
     2005.  The  balance  outstanding  on this  note as of  March  31,  2002 was
     $8,870,535.  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.  This  term loan is  secured  by  certain  machinery  and  equipment,
     including the new production equipment.

     In  October  2000,  the  Company's  president  guaranteed  a  $1.5  million
     short-term  bridge  loan that it obtained  from  SouthTrust  Bank,  N.A. by
     pledging one million of his shares of the Company's  common stock to secure
     the loan.  Interest  on this note is at the prime rate  (4.75% at March 31,
     2002). The loan is being paid down by monthly principal payments of $50,000
     plus interest. The note matures in October 2003. The balance outstanding on
     this note as of March 31,  2002 was  $1,000,000.  In  consideration  of his
     guarantee  and related  pledge,  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 common  stock at the
     date of the grant. Such options shall expire on December 15, 2010.

     The term loan and the short-term  bridge loan from  SouthTrust  Bank,  N.A.
     contain  certain  financial  and  operating  covenants.  The Company was in
     violation of all  financial  covenants at 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.

     Aggregate  maturities of the term notes and subordinated notes payable over
     future years are as follows: 2003 - $1,809,000; 2004 - $5,516,000; and 2005
     - $6,545,535.

(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 2007.  The  following is a schedule by years as of March 31, 2002,  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
                                                 --------------  --------------

     2003                                         $    396,486    $    857,000
     2004                                              328,271         811,000
     2005                                              279,053         573,000
     2006                                              163,509         339,000
     2007                                                   --         211,000
                                                 --------------  --------------

     Total net minimum lease payments                1,167,319    $  2,791,000
                                                                 ==============
     Less amount representing interest                  83,783
                                                 --------------

     Present value of the net minimum
      lease payments                                 1,083,536
     Less current portion                              349,380
                                                 --------------

     Long-term obligations under capital leases   $    734,156
                                                 ==============

                                       48


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

     The total  capitalized cost for equipment under capital lease is $1,658,375
     with accumulated depreciation of $289,342 as of March 31, 2002.

     Rental expense was approximately $1,009,000, $987,000, and $750,000 for the
     fiscal years ended March 31, 2002, 2001, 2000, respectively.

     EMPLOYMENT AGREEMENTS
     The Company currently has an employment agreement with its President, which
     granted 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. Additionally, 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.

     The Company  currently has  employment  agreements  with several of its key
     employees  that  provide for a three 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,  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  unspecified claims of U.S. Patents
     Nos. 5,440,860, 5,701,724 and 6,085,680. Additionally, the Complaint refers
     to  U.S.  Patent  No.   5,112,632,   but  it  does  not  explicitly  allege
     infringement  of that patent;  because the case is in the earliest  stages,
     there has not yet been an opportunity to determine  whether Schreiber Foods
     intends to pursue  allegations  of  infringement  of the  5,112,632  Patent
     against the Company. 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.

     Several years prior to the filing of the lawsuit  against the Company,  the
     Company  modified  the  seals on its  Kustner  machines  to make  them more
     technologically  safe  and  superior.  The  seals  on the two  Hart  Design
     machines  were modified by the  manufacturer  from the standard Hart Design
     configuration  at  Galaxy's  request and were  delivered  to the Company as
     modified.

     The Company  believes that these  modifications  are such that the modified
     machines do not literally  infringe upon any of the identified  patents and
     the Company will vigorously defend this position. However, given the recent
     filing date of the  lawsuit,  the Company is not in a position at this time
     to express a view on the  likelihood  that it will succeed in its position,
     nor in the amount of damages that might be awarded  against it should it be
     unsuccessful in that regard.

(7)  CAPITAL STOCK
     -------------

     NOTES RECEIVABLE FOR COMMON STOCK
     The Company  entered into a $1,200,000  full  recourse  note  receivable in
     November  1994 and a $11,572,200  full recourse note  receivable in October
     1995 in  connection  with the  exercise of stock  options by the  Company's
     President.  The notes were  interest  bearing and were secured by 2,914,286
     shares of the Company's  common stock.  In June 1999, in connection with an
     amendment to the President's  employment  agreement (see Note 9), the notes
     were   consolidated  into  a  single  note  receivable  in  the  amount  of
     $12,772,200,  which is the current  outstanding  obligation as of March 31,
     2002. This new note is non-interest bearing and non-recourse and is secured
     by 2,914,286 shares of common stock. All accumulated and future interest on
     the old notes was  forgiven  and the term of the note was  extended to June
     15, 2006. Accounting Principles Board Opinion No. 25, Accounting

                                       49


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

     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 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.  The  adoption  of FIN 44  required  the  Company  to  change  its
     accounting  related to the above note  receivable.  The underlying  options
     were  required  to be treated as variable  due to the  exchange of interest
     bearing  recourse  notes with a  non-interest  bearing  non-recourse  note.
     Accordingly,  any differences between the exercise price of the options and
     the market price of the Company's  common stock is recorded as compensation
     expense at each  reporting  period.  The Company  recorded  $1,960,000  and
     $1,100,000 of non-cash  compensation  expense for the years ended March 31,
     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, 2002,
     11,648  shares were issued under this plan at prices  ranging from $4.63 to
     $4.80 per share.  During the year ended March 31, 2001,  10,264 shares were
     issued  under  this plan at prices  ranging  from $3.63 to $4.09 per share.
     During the year ended March 31,  2000,  7,802  shares were  accrued and 514
     shares were issued  under this plan at prices  ranging  from $3.24 to $3.78
     per share. The weighted average fair value of the shares issued were $4.78,
     $3.77 and $3.52 per share for the fiscal years ended March 31,  2002,  2001
     and 2000,  respectively.  As of March 31,  2002,  there were 56,014  shares
     available for purchase under the Plan.

     COMMON STOCK OPTIONS AND WARRANTS ISSUED FOR SERVICES
     During the fiscal years ended March 31, 2002,  2001,  and 2000,  consulting
     expense of $413,662, $16,444 and $18,583,  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, 2002, 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:

                                       50


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

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

     December 2002                            10,714                   5.04
     January 2003                              2,000                   3.31
     September 2004                          100,000                   3.41
     September 2004                            7,500                   4.25
     August 2005                               7,143                   4.48
     December 2005                            81,500                   3.90
     January 2006                             33,571                   4.81
     July 2006                                10,000                   5.00
     January 2007                             42,592                   5.74
     April 2008                               50,000                   4.40
     August 2008                               1,429                   4.82
     January 2009                              1,429                   3.94
     June 2009                               143,000                   3.31
                                        ------------------
                                             490,878
                                        ==================

     STOCK OPTIONS
     At March 31, 2002, 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.

     Statement of Financial Accounting Standards No. 123 ("FAS 123"), Accounting
     for Stock  Based  Compensation,  requires  the Company to provide pro forma
     information  regarding net income and earnings per share as if compensation
     cost for the Company's stock options had been determined in accordance with
     the fair value based method  prescribed  in FAS 123. The Company  estimates
     the  fair  value  of  each  stock  option  at the  grant  date  by  using a
     Black-Scholes  option-pricing model with the following  assumptions used in
     the fiscal 2002  option-pricing  model as follows:  no dividend yield,  38%
     volatility,  risk-free  interest rate of 4.75%,  and expected  lives of ten
     years.  Assumptions  used for grants in fiscal 2001: no dividend yield, 46%
     volatility,  risk-free  interest  rate  ranging  from  4.42% to 5.69%,  and
     expected  lives of ten  years.  Assumptions  used for  grants  in 2000:  no
     dividend  yield,  43%  volatility,  risk-free  interest rate of 4.64%,  and
     expected lives of ten years. Had compensation cost been determined based on
     the fair value of options at their grant dates in accordance  with FAS 123,
     the Company would have  increased its net loss by $545,140 and $120,318 for
     fiscal 2002 and 2001,  respectively,  and reduced net income by  $2,755,910
     fiscal  2000.  This  would not have any effect on loss per share for fiscal
     2002 and 2001.  Basic and diluted pro forma  earnings  per share would have
     been $0.10 and $0.09, respectively for fiscal 2000.

     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, 1999     108,218        $   4.73                  --
     Granted - at market             930            4.13            $   2.40
     Exercised                    (1,000)           4.71                  --
     Canceled                     (2,142)           9.94                  --
                                --------    ----------------

                                       51


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

     Balance, March 31, 2000    106,006             4.51                 --
     Granted - at market         34,608             4.25           $   2.70
     Canceled                    (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                 --
     Canceled                   (32,855)            5.00                 --
                                --------    ----------------

     Balance, March 31, 2002     103,544        $   4.54                 --
                                ========    ================

     At March 31, 2002, 2001 and 2000, a total of 84,955,  88,508, and 61,261 of
     the  outstanding  plan options  were  exercisable  with a  weighted-average
     exercise price of $4.69, $4.97, and $4.90 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, 1999     182,858            6.86                 --
     Granted - at market       1,369,143            3.31            $  2.10
                               ---------    ----------------

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

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

     Balance, at
      March 31, 2002           2,705,840            3.93                 --
                               =========    ================

     At March 31, 2002,  2001,  and 2000, a total of 2,068,340,  1,881,283,  and
     1,532,956  of the  outstanding  non-plan  options were  exercisable  with a
     weighted-average exercise price of $3.73, $3.67,and $3.61, respectively.

     The following table  summarizes  information  about plan and non-plan stock
     options outstanding and exercisable at March 31, 2002:



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

                                                                          
$ 2.84 - 3.99       1,754,055     7.4 years     $ 3.42       1,748,341     7.4 years        $ 3.42
  4.00 - 4.99         817,824     9.0 years       4.47         194,949     9.0 years          4.39
  5.00 - 5.99         185,286     2.3 years       5.38         157,786     1.0 years          5.30
  6.00 - 6.99           4,858     6.5 years       6.10           4,858     6.5 years          6.10
  7.00 - 7.99           7,571     2.2 years       7.00           7,571     2.2 years          7.00
  8.00 - 8.99          32,287     4.2 years       8.47          32,287     4.2 years          8.47
 10.28 -19.25           7,503     3.0 years      12.17           7,503     3.0 years         12.17
                   -----------                              -----------

                    2,809,384                                2,153,295
                   ===========                              ===========


                                       52


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

     PREFERRED AND COMMON STOCK ISSUANCES
     On April 6, 2001, we issued to two specified investors,  in accordance with
     an exemption from  registration  under  Regulation D promulgated  under the
     Securities  Act of 1933,  as amended,  (i) an  aggregate  of 72,646  shares
     Series A convertible preferred stock, $0.01 par value, and (ii) warrants to
     purchase shares common stock,  $0.01 par value, at an aggregate sales price
     of   approximately   $3,082,000.   The  shares   are   subject  to  certain
     designations,  preferences and rights,  including the right to convert each
     preferred share into ten shares of common stock, the right to a ten percent
     stock  dividend  after one year of  issuance,  and an eight  percent  stock
     dividend for the subsequent three years thereafter.

     The Series A buyers 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 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,  we 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 the private
     placement  described  below.  On January 17, 2002, BH Capital  Investments,
     L.P. and Excalibur Limited Partnership exercised all 240,000 for a total of
     $640,800.

     The holders of the preferred stock 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  product of (1) the number of shares of common  stock then  issuable to
     the holders upon  conversion of the preferred  stock being redeemed and (2)
     the market price on the date of redemption.

     In connection  with the issuance of the preferred  stock and warrants,  the
     Company has recorded  accrued  dividends of $350,000 for the 10%  preferred
     stock  dividend  and  $120,321  of  dividends  related  to  the  beneficial
     conversion  feature  on the  accrued  dividends  to be paid with  preferred
     stock.  The Company  recorded a discount on preferred  stock of  $2,003,770
     related to the beneficial conversion feature  ($1,449,370),  the fair value
     of the initial warrants  ($277,200) and redemption  warrants ($277,200) and
     the  fair  value of the  mandatory  redemption  price.  The  excess  of the
     redemption  value of $4,391,861 over the initial carrying value of $523,830
     was  $3,868,031  and is being  accreted and recorded as dividends  over the
     redemption  period  (48  months)  using the  straight  line  method,  which
     approximates  the effective  interest  method.  For the twelve months ended
     March 31, 2002, the Company recorded $1,259,122 of dividends related to the
     accretion of preferred stock.

     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
     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  are  effectively
     registered ("Anti-Financing Right"). To induce the investors to waive their
     Anti-Financing  Right to allow the  Company  to proceed  with  transactions
     contemplated by the September 25, 2001 common stock issuance, the

                                       53


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

     Company  issued  30,000 shares of common stock to each of the two investors
     at a per share purchase price of par value ($.01).  The difference  between
     the total  purchase  price  ($600) and the market price of the stock on the
     closing date of ($360,000) is considered  preferred stock  dividends.  This
     dividend  amount of $359,400 is included in 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.

     RESERVED
     At March 31,  2002,  the  Company  has  reserved  common  stock for  future
     issuance under all of the above arrangements totaling 2,000,013 shares.

(8)  INCOME TAXES
     ------------

     The components of the net deferred tax assets consist of the following:



March 31,                                                                 2002           2001
- -------------------------------------------------------------------------------------------------
                                                                               
Deferred tax assets:
  Net operating loss carry forwards                                   $ 10,218,000   $  6,474,000
  Nondeductible reserves                                                 1,241,000        141,000
  Investment, alternative minimum and general business tax credits         148,000        144,000
  Other                                                                    452,000        150,000
- -------------------------------------------------------------------------------------------------

Gross deferred income tax assets                                        12,059,000      6,909,000
Valuation allowance                                                     (9,992,000)    (3,541,000)
- -------------------------------------------------------------------------------------------------

Total deferred income tax assets                                         2,067,000      3,368,000

Deferred income tax liabilities:
  Depreciation and amortization                                         (2,067,000)    (1,808,000)
- -------------------------------------------------------------------------------------------------

Net deferred income tax assets                                                  --      1,560,000
Less current portion                                                            --        532,000
- -------------------------------------------------------------------------------------------------

Long-term deferred income tax asset                                             --   $  1,028,000
=================================================================================================


     The valuation  allowance  increased by $6,451,000  and  $1,527,000  for the
     years  ended  March  31,  2002 and 2001,  respectively,  and  decreased  by
     $2,786,000  for the year ended March 31,  2000.  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,                       2002          2001          2000
- --------------------------------------------------------------------------------

Current:
  Federal                                $       --    $       --    $ (110,669)
  State                                          --            --            --
- --------------------------------------------------------------------------------

                                                 --            --      (110,669)
- --------------------------------------------------------------------------------

                                       54


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

Deferred:
  Federal                                (1,353,900)      226,800     1,127,100
  State                                    (206,100)       13,200       192,900
- --------------------------------------------------------------------------------

                                         (1,560,000)      240,000     1,320,000
- --------------------------------------------------------------------------------

                                        $(1,560,000)   $  240,000    $1,209,331
================================================================================

     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.

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



- --------------------------------------------------------------------------------------
Years ended March 31,                                  2002        2001        2000
- --------------------------------------------------------------------------------------
                                                                       
Federal income taxes at statutory rates                (34.0%)     (34.0%)      34.0%
Change in deferred tax asset valuation allowance        41.8%       19.2%      (72.1%)
Alternative minimum tax                                   --          --         4.6%
Non deductible expenses:
   Non deductible compensation                           4.3%        5.6%         --
   Imputed interest on note receivable                   1.5%        4.4%       12.5%
   Other                                                (3.5%)       1.4%        5.0%
Utilization of net operating loss carry forward           --          --       (34.0%)
                                                        -----      -----       -----
Income taxes (benefit) at effective rates               10.1%       (3.4%)     (50.0%)
                                                       =====       =====       =====


     Unused net operating  losses for income tax  purposes,  expiring in various
     amounts from 2008 through 2021, of approximately  $27,155,000 are available
     at March 31, 2002 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
     --------------------------

     Under the  provisions of his June 1999  employment  agreement,  the Company
     entered into a $12,772,200  non-interest bearing,  non-recourse loan with a
     maturity  date  of  June  2006  with  the  Company's  President.  The  loan
     consolidated  two prior notes payable of $11,572,200  and  $1,200,000  that
     resulted as a result of his  exercise  of  2,571,429  and  342,857  shares,
     respectively  in prior years.  At the same time, the  employment  agreement
     forgave  all  accumulated  interest on the prior  notes,  waived any future
     interest,  and set the maturity date on the  consolidated  note to June 15,
     2006.

     Included in other  receivables  at March 31,  2001 on the Balance  Sheet is
     $255,286 in advances to the Company's President. All of these advances were
     repaid during fiscal 2002.

     A director  of the  Company  was paid  consulting  fees  totaling  $79,600,
     $27,000,  and $36,000 for  introductions  into  several  large  foodservice
     companies  during the fiscal  years ended March 31, 2002,  2001,  and 2000,
     respectively.

(10) ECONOMIC DEPENDENCE
     -------------------

     For the fiscal years ended March 31, 2002,  2001 and 2000,  the Company did
     not have any single customer that comprised more than 10% of net sales.

                                       55


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

     During fiscal 2002, the Company purchased approximately $3,522,000 from one
     supplier  totaling  approximately 12% of purchases for the fiscal year. For
     the fiscal  years ended  March 31, 2001 and 2000,  the Company did not have
     any single supplier that comprised more than 10% of purchases.

(11) EMPLOYEE BENEFIT PLAN
     ---------------------

     The  Company  established  a  401(k)  defined  contribution  plan  covering
     substantially  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 $38,911,  $30,062, and $17,025 for the fiscal years
     ended March 31, 2002, 2001 and 2000, respectively.

(12) SUPPLEMENTAL CASH FLOW INFORMATION
     ----------------------------------

     During the year ended  March 31,  2002,  the  Company  expensed  $3,348,406
     through its  accounts  receivable  reserve  account  that  related to valid
     deductions  taken by the  customers  in  relation  to  promotions,  special
     programs,  spoils, etc. In addition,  the Company recorded $189,286 related
     to the exercise of warrants in exchange for consulting services.



Years ended March 31,                                                     2002          2001          2000
- -------------------------------------------------------------------------------------------------------------
                                                                                          
 Non-cash financing and investing activities:
   Purchase of equipment through capital lease obligations and term
     notes payable                                                     $1,564,355    $       --    $   94,865
   Consulting and directors fees paid through issuance of common
     stock warrants                                                       413,662        16,444        18,583
   Original issuance discount related to issuance of warrants in
     connection with subordinated note payable                                 --            --       786,900
   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 and related
     beneficial conversion feature                                        470,321            --            --
Discount related to preferred stock                                     2,003,770            --            --
  Accretion of discount on preferred stock                              1,259,122            --            --
Cash paid for:
   Interest (expensed and capitalized)                                  3,579,953     2,873,822       988,970
   Income taxes                                                                --            --        95,401


                                       56


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

(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,                                         2002             2001             2000
- --------------------------------------------------------------------------------------------------------
                                                                                   
Net income (loss) per common share                        $(19,147,995)    $ (6,485,763)    $  3,629,891
Basic net income (loss) per common share                  $      (1.81)    $      (0.69)    $       0.40
                                                          ----------------------------------------------

Average shares outstanding - basic                          10,556,203        9,396,002        9,183,814
Potential shares exercisable under stock option plans               --               --        1,128,506
Potential shares exercisable under stock warrant
  agreements                                                        --               --          457,500
Less:  Shares assumed repurchased under treasury stock
  method                                                            --               --       (1,360,005)
                                                          ----------------------------------------------

Average shares outstanding - diluted                        10,556,203        9,396,002        9,409,815
                                                          ----------------------------------------------

Diluted income (loss) per common share                    $      (1.81)    $      (0.69)    $       0.39
                                                          ==============================================


     Potential common shares for the year ended March 31, 2002 and 2001 were not
     presented  as  their  effects  were  antidilutive.   These  shares  include
     2,714,736 stock options and 448,286 warrants for fiscal 2002, and 1,624,693
     stock   options  and  262,716   warrants   for  fiscal   2001.   The  above
     reconciliation excludes 215,575 options and 95,501 warrants for fiscal 2000
     because they were anti-dilutive.

(14) FOURTH QUARTER ADJUSTMENTS
     --------------------------

     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:

                                       57


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

                                                              Three Months Ended
                                                              December 31, 2000
                                                              ------------------
     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)

     During  the  fourth  quarter  of fiscal  2000,  the  Company  recorded  the
     following adjustments:

     Capitalize labor, overhead and interest to construction
          in progress                                               $   720,927

     Record debt discount related to warrants issued in
     connection with subordinated note payable                          786,900

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

                                                    Three Months Ended
                                         ---------------------------------------
                                         December 31, 1999    September 30, 1999
                                         -----------------    ------------------
     Net income:
          As reported                       $  727,960            $  784,720
          As restated                        1,074,006             1,120,256

     Basic earnings per share:
          As reported                       $     0.08            $     0.09
          As restated                             0.12                  0.12

     Diluted earnings per share:
          As reported                       $     0.08            $     0.08
          As restated                             0.11                  0.12

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



                                               Balance at      Charged to     Write-Offs,
                                               Beginning       Costs and    Retirements and    Balance at
                                                of Year         Expenses      Collections     End of Year
- ----------------------------------------------------------------------------------------------------------
                                                                                  
Year Ended March 31, 2000:
  Allowance for doubtful trade receivables    $    100,000    $     90,132    $     15,132    $    175,000

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

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


     During the fiscal year ended March 31, 2002, the Company  expensed  through
     its allowance  account  $3,348,406  for  anticipated  customer  promotions,
     spoils, etc. and expensed $925,836 related to bad debt.

                                       58


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

(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 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
     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 Common
     Stock owned by the Angelo S. Morini,  the Company's Chief Executive Officer
     and 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 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.  Registration  of all of these
     shares,  including the shares  underlying the warrants,  is to be completed
     within 120 days of issuance.  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 and payment of $20,000 for Stonestreet
     Limited  Partnership's  costs and expenses related to the purchase of these
     shares of Common Stock.

                                       59


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

                                                                                         
Net sales**                                       $ 10,080,884     $ 10,325,699     $ 11,372,764     $ 11,801,669
Gross margin**                                         332,662        2,967,193        1,825,066        3,179,733
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

                                                                  Three Months Ended (Unaudited)
                                                  ---------------------------------------------------------------
2002                                                March 31       December 31      September 30       June 30
- ----                                              ------------     ------------     ------------     ------------

Net sales**                                       $ 11,771,863     $ 10,429,295     $ 12,021,093     $ 11,199,612
Gross margin**                                       1,332,717        2,967,554        4,288,145        3,991,699
Income (loss) before cumulative effect of
  change in accounting policy                       (5,400,509)      (1,700,379)         712,230          689,324
Net income (loss)                                   (5,400,509)      (2,486,808)         712,230          689,324
Basic net income (loss) per common share                 (0.57)           (0.27)            0.08             0.08
Diluted net income (loss) per common share               (0.57)           (0.27)            0.07             0.07
Stockholders' equity                                14,539,297       18,100,884       18,872,550       18,160,320


     **  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
     restated for all quarters due to the reclassification of slotting fees from
     selling  expenses to sales.  Net sales,  gross margin and selling  expenses
     were all reduced by slotting  fees  expenses of $164,768,  $1,570,427,  and
     $119,312 for the fiscal years ended March 31, 2002, 2001 and 2000.

                                       60

                         GALAXY NUTRITIONAL FOODS, INC.

                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

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

Not Applicable.

                                       61


                                    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 and executive  officers of
the Company as of June 27, 2002, as well as their  respective ages and positions
with the Company:

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

Angelo S. Morini          59   Chairman of the Board of Directors, President,
                                 and Chief Executive Officer
Douglas A. Walsh (1)      57   Director
Marshall K. Luther (1)    49   Director
Joseph Juliano (1)        51   Director
LeAnn Hitchcock           32   Chief Financial Officer
Christopher New           41   Chief Operating Officer, Chief Marketing Officer
                                 and Vice President of Strategy
Christopher Morini        47   Vice President of International Sales and
                                 Specialty Accounts
John Jackson              44   Vice President of Sales
Kulbir Sabharwal          59   Vice President of Technical Services

(1)  Audit Committee Member

The Board of Directors  is currently  comprised of the Chairman of the Board and
three 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  Company's  executive  officers are
elected by the Board and service  until their  successors  are duly  elected and
qualified.


Committees of the Board of Directors.
- -------------------------------------

Audit Committee.  The Audit Committee consists of three directors,  all of which
are  non-employee  directors.  The  Board of  Directors  established  the  Audit
Committee at a meeting of the Board of  Directors  during the fiscal year ending
March 31, 2001, and at the meeting the Audit Committee adopted a written charter
under which the Audit Committee operates. The Audit Committee currently consists
of Messrs. Walsh, Luther and Juliano. Each of the members of the Audit Committee
is independent pursuant to Section 121(B)(b)(ii) of the AMEX listing standards.

Other  Committees.  The Board of Directors  does not  currently  have a standing
compensation  or nominating  committee or any other  committees,  other than the
Audit Committee.

                                       62


Directors
- ---------

Angelo S. Morini has been  President of the Company  since its  inception and is
the inventor of a new way to make cheese,  which he once called  formagg(R).  He
was elected Chairman of the Board of Directors,  President,  and Chief Executive
Officer in 1987.  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. Angelo S. Morini's brother,  Christopher  Morini,  works for
the Company as Vice  President of  International  Sales and Specialty  Accounts.
Angelo S.  Morini's  wife,  Julie  Morini,  is  employed  by the  Company in the
marketing and public relations departments and serves as the Company's Corporate
Secretary.  Also, Mr. Morini's  brother-in-law,  Robert Peterson, is employed by
the Company as a sales representative.

Douglas A. Walsh,  D.O.,  has been a director of the Company since January 1992.
Dr. Walsh has been a practicing  physician  since 1970,  specializing  in Family
Practice and Sports Medicine.  From 1984 to present, he has been affiliated with
Family Doctors, a four-physician group located in Tampa,  Florida.  From 1971 to
1984, he was the Health Commissioner for Mahoning County, Ohio, and from 1983 to
1985,  he was the  Clinic  Commander  for the U.S.  Air Force 911 Tac  Clinic in
Pittsburgh,  Pennsylvania. From 1985 to 1988, he was a flight surgeon at Patrick
Air Force Base, Cocoa Beach,  Florida. Dr. Walsh's teaching appointments include
Associate  Professor  of  Family  Practice  (Clinical)  at Ohio  University  and
Clinical Preceptor at the University of Health Sciences,  Kansas City, Missouri.
Dr. Walsh received a B.S. degree in Microbiology from the University of Houston,
Houston,  Texas,  in 1965,  and a D.O.  degree  from the  University  of  Health
Sciences,  Kansas  City,  Missouri,  in 1970.  Dr.  Walsh also  serves as a team
physician for the Pittsburgh Pirates organization.

Marshall K. Luther was elected to the Board of  Directors  on January 31,  1996.
From 1993 to 1995,  Mr.  Luther  served as Senior Vice  President,  Marketing of
Tropicana  Products,  Inc. and from 1975 to 1992, he served in various marketing
positions for General Mills International  Restaurants.  Mr. Luther received his
B.S. in Engineering  from Brown  University in 1974 and his M.B.A.  in Marketing
from the Wharton Graduate School of Business in 1976.

Joseph 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, theme
restaurants,  hotels, and casinos.  Mr. Juliano received his Masters in Business
Administration from St. John's University in New York City.

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

LeAnn Hitchcock,  CPA was appointed the Company's Chief Financial  Officer (CFO)
on October 29, 2001.  Prior to this,  Ms.  Hitchcock  was the CFO for  Developed
Technology  Resources (DTR) and its subsidiary,  FoodMaster  International since
July 1997. Together these companies acquired and managed dairy operations in the
former Soviet Union. Ms. Hitchcock was also the CFO of Galaxy 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 BS in  Business
Administration  and a BS 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.

                                       63


Christopher  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.  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 the 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.

Christopher  Morini  has been the Vice  President  of  International  Sales  and
Specialty  Accounts  since  September  2001,  having  formerly  served  as  Vice
President of Marketing and  International  Sales for the Company since 1996. Mr.
Morini started with the Company as an area salesman in 1983. In 1984, Mr. Morini
served as a sales  manager.  From 1986 through 1996,  Mr. Morini has been 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 received a B.S. in Economics from
Slippery  Rock  University  in 1978.  Christopher  Morini's  brother,  Angelo S.
Morini,  is the Chairman of the Board,  Chief Executive Officer 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.

Kulbir  Sabharwal has been Vice President 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 Ohio State  University in
1972.

Former Executive Officers
- -------------------------

On April 1,  2001,  Keith A. Ewing was  terminated  as Chief  Financial  Officer
(CFO), Vice President and Assistant Secretary.  Cynthia L. Hunter, the Company's
Controller,  was then appointed as the acting CFO and Corporate Secretary of the
Company.  On July 13, 2001, Ms. Hunter resigned as the Company's  acting CFO and
Corporate  Secretary.  On August 13, 2001, the Board of Directors appointed Jack
Gallagher as the Company's CFO pursuant to an agreement  with Tatum CFO Partners
LLP, a  partnership  of career  CFO's of which Mr.  Gallagher  is a partner.  On
September  10,  2001,  the  Company  terminated  the  agreement  with  Tatum CFO
Partners,  LLP and removed Mr.  Gallagher  as CFO.  On October 29,  2001,  LeAnn
Hitchcock was appointed as CFO.

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  and  directors  or
written  representations that no such reports were required the Company believes
that  during  the fiscal  year  ended  March 31,  2002 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.

                                       64


ITEM 11. EXECUTIVE COMPENSATION

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

The following table sets forth the compensation of the Company's Chief Executive
Officer  and its four other most  highly  compensated  executive  officers  (the
"Named Executive  Officer"),  as well as a former Executive Officer,  during the
fiscal years ended March 31, 2002, 2001 and 2000:

                           SUMMARY COMPENSATION TABLE



                                                                       Long-Term Compensation
                                 Annual Compensation                     Awards       Payouts
            (a)                (b)      (c)        (d)        (e)         (f)          (g)           (h)        (i)
                                                             Other                                              All
                                                            Annual     Restricted    Securities                Other
                                                            Compen-       Stock      Underlying      LTIP     Compen-
Names and                    Fiscal    Salary     Bonus     sation      Award(s)    Options/SARs   Payouts    sation
Principal Position            Year      ($)        ($)        ($)          ($)          (#)          ($)     ($) (23)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                      
Angelo S. Morini              2002    300,000          -   31,417 (1)       -         375,000(4)      -     -  3,450
Chairman of the Board         2001    300,000          -   28,656 (2)       -         343,125(5)      -        2,700
President, and Chief          2000    300,000    125,000   20,526 (3)       -       1,357,000(6)      -        2,700
Executive Officer

Keith A. Ewing                2001    125,000          -    9,716 (8)       -               -         -        3,000
Chief Financial Officer (7)
Christopher Morini            2002    155,000          -   13,904 (9)       -          75,000(12)     -        3,450
Vice President of             2001    153,000          -   29,372 (10)      -               -         -        3,000
Int'l Sales                   2000    126,250     25,000    7,753 (11)      -               -         -        3,000

John Jackson                  2002    138,000          -   10,296 (13)      -          75,000(16)     -        1,200
Vice President of             2001    128,000          -   10,390 (14)      -               -         -        2,700
Sales                         2000    113,750     45,838   10,117 (15)      -               -         -        2,700

Christopher New               2002     89,693          -    7,583 (18)      -         100,000(19)     -            -
Chief Operating Officer (17)
LeAnn Hitchcock               2002     62,487          -      (21)          -          30,000(22)     -        2,100
Chief Financial Officer (20)


(1)  For the fiscal year ended March 31, 2002, the Company paid $20,833 in lease
     payments for Mr. Morini's  automobile lease,  approximately  $140 per month
     for automobile insurance and $8,904 in club dues for Mr. Morini.

(2)  For the fiscal year ended March 31, 2001, the Company paid $18,552 in lease
     payments  for Mr.  Morini's  automobile,  approximately  $100 per month for
     automobile insurance and $8,904 in club dues for Mr. Morini.

(3)  For the fiscal year ended March 31, 2000, the Company paid $11,860 in lease
     payments  for Mr.  Morini's  automobile  and  $8,666  in club  dues for Mr.
     Morini.

(4)  In April  2001,  Angelo S. Morini was granted  incentive  stock  options to
     acquire  375,000  shares of  Common  Stock at an  exercise  price of $4.40.
     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.

(5)  In November of 2000, Angelo S. Morini guaranteed a $1.5 million  short-term
     bridge loan to the Company from  SouthTrust  Bank,  N.A.,  with one million
     shares of his Common Stock pledged as collateral.  In  consideration of his
     guarantee and related pledge,  the Company granted stock options to acquire
     343,125  shares of Common  Stock at an  exercise  price of $3.88 per share.
     Such options shall expire on December 15, 2010.

                                       65


(6)  On June 17, 1999, the Company's Board of Directors  approved to rescind the
     existing  employment  agreement  with the  Company's  President  and  Chief
     Executive  Officer,  Mr. Angelo S. Morini, and to enter into new employment
     agreement  with him. The new agreement  includes a one-time  grant of stock
     options to acquire 1,357,000 shares of Common Stock at an exercise price of
     $3.31  per  share.  Under  the  new  agreement,  the  Company  forgave  all
     outstanding  interest,  approximately  $3,000,000,  on two promissory notes
     executed  by Mr.  Morini in favor of the  Company  in  connection  with the
     exercise of certain purchase rights and options  previously  granted by the
     Company  to Mr.  Morini.  The new  agreement  also  provides  for a  salary
     increase to $300,000 and  decreases  the annual bonus to a sliding scale of
     pre-tax  income,  beginning with the fiscal year ending March 31, 2000, and
     has a rolling  five-year  term. In conjunction  with the entry into the new
     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,  which was  non-interest  bearing,
     non-recourse  to Mr.  Morini,  and was secured by  2,571,429  shares of the
     Company's  Common Stock  beneficially  owned by Mr.  Morini.  The Company's
     security  interest  in the  shares  pledged  by Mr.  Morini  has  not  been
     perfected.   The  current   outstanding   balance  of  the   obligation  is
     $12,772,200.

(7)  In  February  of 2000,  Keith A.  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.

(8)  For the fiscal year ended March 31, 2001,  the Company paid $6,684 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.

(9)  For the fiscal year ended March 31, 2002, the Company paid $12,536 in lease
     payments for Mr. C. Morini's  automobile,  and approximately $114 per month
     for automobile insurance.

(10) For the fiscal year ended March 31, 2001, the Company paid $11,228 in lease
     payments for Mr. C. Morini's automobile, plus $100 per month for automobile
     insurance and $16,944 in club dues for Mr. C. Morini.

(11) For the fiscal year ended March 31, 2000,  the Company paid $6,553 in lease
     payments for Mr. C. Morini's automobile, plus $100 per month for automobile
     insurance.

(12) 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 of $4.40.
     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.

(13) For the fiscal year ended March 31, 2002,  the Company paid $8,917 in lease
     payments for Mr. Jackson's  automobile and approximately $115 per month for
     automobile insurance.

(14) For the fiscal year ended March 31, 2001,  the Company paid $8,917 in lease
     payments for Mr. Jackson's  automobile,  plus $123 per month for automobile
     insurance.

(15) For the fiscal year ended March 31, 2000,  the Company paid $8,917 in lease
     payments for Mr. Jackson's  automobile,  plus $100 per month for automobile
     insurance.

(16) 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 of $4.40.
     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.

                                       66


(17) 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.  As such, he did not earn any
     compensation  from the Company during the fiscal years ended March 2000 and
     2001. Mr. New's employment  agreement provides for an annual base salary of
     $150,000.

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

(19) Under the terms of his employment  contract,  Mr. New received an option to
     purchase up to 100,000  shares of the Company's  stock at an exercise price
     of $4.98.  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.

(20) In October 2001,  LeAnn Hitchcock was appointed Chief Financial  Officer of
     the Company.  As such, she did not earn any  compensation  from the Company
     during the fiscal  years  ended March 31,  2000 and 2001.  Ms.  Hitchcock's
     employment agreement provides for an annual base salary of $130,000.

(21) Other than the options  described in footnote 22 below,  there was no other
     annual compensation, perquisites and 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.

(22) Under the terms of her  employment  contract,  Ms.  Hitchcock  received  an
     option  to  purchase  up to  30,000  shares  of the  Company's  stock at an
     exercise price of $5.90, with one-third of the options vesting  immediately
     and one-third on each of the following two anniversary dates of the date of
     grant. Such options expire on October 29, 2011.

(23) "All Other  Compensation"  represents the health insurance premiums paid on
     behalf of the indicated employees by the Company.

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, 2002:

                        OPTION GRANTS IN LAST FISCAL YEAR

                                INDIVIDUAL GRANTS



                                      Percent of
                      Number of          Total
                      Securities        Options
                      Underlying      Granted to                                         Grant Date
                        Options      Employees in      Exercise or                          Fair
       Name            Granted      Fiscal Year (1)    Base Price     Expiration Date    Value (2)
       ----           ----------    ---------------    ----------     ---------------    ----------

                                                                           
Angelo S. Morini        375,000          44.8%           $4.40        April 19, 2011      $952,500
LeAnn Hitchcock          30,000           3.6%           $5.90         Oct. 29, 2011      $102,000
Christopher New         100,000          11.9%           $4.98         Sept. 4, 2011      $287,000
Christopher Morini       75,000           9.0%           $4.40        April 19, 2011      $190,500
John Jackson             75,000           9.0%           $4.40        April 19, 2011      $190,500


                                       67


(1)  The total  number of options  granted to  employees in the 2002 fiscal year
     was 836,858.

(2)  The Company estimated the fair value of the stock options at the grant date
     using a Black-Scholes  option-pricing model with the following assumptions:
     (i) no dividend yield; (ii) 38% volatility,  (iii) risk-free  interest rate
     of 4.75%, and (iv) expected life of ten years.

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,  2002 and the fiscal
year-end value of  unexercised  options.  The value of unexercised  in-the-money
options  at March  31,  2002 is based on a value of $5.43 per  share,  the prior
closing price of the Company's  Common Stock on the American  Stock  Exchange on
March 28, 2002:

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



       Name             Shares        Value            Number of Options                  Value of
                      Acquired on    Realized           Of Common Stock                 Unexercised
                       Exercise                     Underlying Unexercised         In-the-Money Options
                                                           at Year-end                  At Year-end
- -----------------------------------------------------------------------------------------------------------
                                                  Exercisable   Unexercisable   Exercisable   Unexercisable
                                                 ----------------------------------------------------------
                                                                            
Angelo S. Morini          --            --       1,938,197      300,000          $3,547,270     $ 309,000
LeAnn Hitchcock           --            --          10,000       20,000                  --            --
Christopher New           --            --              --      100,000                  --     $  45,000
Christopher Morini        --            --          44,286       52,857          $   56,729     $  58,900
John Jackson              --            --          43,572       52,857          $   55,351     $  58,900
- -----------------------------------------------------------------------------------------------------------


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

Standard  Arrangements.  Each  non-employee  director who served on the Board of
Directors during the last fiscal year received a fee of $2,000 plus expenses for
his  services.  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, 2002, 2001
and 2000, Joseph Juliano, a director of the Company, was paid $79,600,  $27,000,
and $36,000,  respectively,  in return for developing and  maintaining  business
relationships with prospective and existing customers and suppliers on behalf of
the Company.

                                       68


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

ANGELO S. MORINI. As of June 17, 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  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, 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.

     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.  The Company has not  perfected its interest in the
          shares of Common Stock pledged under the stock pledge agreement.

                                       69


LeAnn Hitchcock.  In October 2001, LeAnn Hitchcock was appointed Chief Financial
Officer of the Company.  Ms.  Hitchcock's  employment  agreement provides 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 with one-third of the options vesting
immediately and one-third on each of the following two anniversary  dates of the
date of grant.  In the event the Company is  purchased,  all such stock  options
will immediately vest.

Christopher  New. On September 4, 2001,  Christopher J. New was appointed  Chief
Marketing Officer and Vice President of Strategy and in December 2001, the Board
appointed  him to  Chief  Operating  Officer.  Mr.  New's  employment  agreement
provides for a base salary of $150,000, which will increase to $180,000 upon the
Company's  achievement of a profitable quarter. 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 lease with 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.  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 vest.

Christopher Morini.  Angelo S. Morini's brother,  Christopher Morini,  works for
the Company as Vice  President of  International  Sales and Specialty  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.  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 three 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 during the fiscal year ended March 31,  2002,  and does
not  currently  have,  a  compensation  committee or a committee of the Board of
Directors  performing  similar  functions.  Compensation for executive  officers
other  than Mr.  Angelo  Morini,  the  Company's  Chief  Executive  Officer,  is
determined  independently by Mr. Morini. Joseph Juliano,  Marshall K. Luther and
Douglas A. Walsh, each a member of the

                                       70


Board of Directors,  conducted discussions and negotiations with Mr. Morini, and
deliberations with respect to the amendment of Mr. Morini's employment agreement
and  compensation  which  occurred  during the fiscal year ended March 31, 2001.
Additionally,  since October 2000, Mr. Morini has drawn an aggregate of $304,000
in  advances  which  were to be charged  against  future  bonuses  under the new
employment  agreement.  However,  in March 2002, Mr. Morini advanced the Company
$330,000  to help the  Company  with its cash flow.  This  $330,000  was applied
against all his outstanding advances.

On June 17,  1999,  the  Company's  Board of  Directors  approved to rescind the
existing  employment  agreement with the Company's President and Chief Executive
Officer,  Mr. Angelo S. Morini, and to enter into new employment  agreement with
him. The new agreement  eliminates the performance based option  arrangement and
allows for a one- time grant of stock  options  to acquire  1,357,000  shares of
Common Stock at an exercise  price of $3.31 per share.  The new  agreement  also
forgives the interest on the existing  note,  provides for a salary  increase to
$300,000 and decreases  the annual bonus to a sliding  scale of pre-tax  income,
beginning  with the fiscal year ending March 31, 2000.  This new agreement has a
rolling five-year term. Angelo S. Morini's brother,  Christopher  Morini,  works
for the Company as Vice President of International Sales and Specialty Accounts.
Angelo S.  Morini's  wife,  Julie  Morini,  is  employed  by the  Company in the
marketing and public relations departments and serves as the Company's Corporate
Secretary.  Mr. Morini's  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, 2002:

     The Board of Directors of the Company does not have a general  compensation
     policy  applicable to the Company's  executive  officers.  Compensation for
     executive  officers  other than Mr.  Angelo  Morini,  the  Company's  Chief
     Executive Officer, is determined independently by Mr. Morini.

     The Company and Mr. Morini entered into an Amended and Restated  Employment
     Agreement  effective  June 15, 1999,  which  agreement  was approved by the
     Board of Directors.  See "Chief Executive Officer's  Employment  Agreement"
     above  for a  description  of the  terms  of the  agreement.  The  Board of
     Directors  based its approval of the  agreement  and the terms thereof on a
     number of factors  including Mr. Morini's  significant  contribution to the
     turnaround and improvement of the Company's  performance and position,  Mr.
     Morini's level of commitment and loyalty to the Company and his high degree
     of accepted risk on behalf of the Company, and the improved performance and
     anticipation of continuing  improvements  in  performance,  particularly in
     revenues  and  profit  margin,  and  the  associated  potential  growth  in
     shareholder value. In addition,  the Board of Directors  determined that it
     was  in  the  Company's  best  interest,  and  the  best  interest  of  the
     shareholders,  to modify certain terms and conditions of Mr. Morini's prior
     employment  agreement.  These modifications  included,  among other things,
     reducing  the formula for the profit  sharing  bonus,  eliminating  a right
     whereby Mr. Morini could require that the Company repurchase certain of his
     common stock upon the occurrence of certain events,  and the elimination of
     mandatory  performance  stock  options upon the  Company's  achievement  of
     specified "milestone" events.

     Mr. Morini's  compensation  includes a profit sharing percentage  incentive
     component based upon the Company's achievement of certain levels of pre-tax
     net income as determined by the Company's independent  accounting firm. Due
     to the  Company's  current  year  loss,  no  amounts  were paid  under this
     incentive program during the year ended March 31, 2002.

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

                                       71


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

The following graph provides  comparison of the yearly  percentage change in the
Company's cumulative total shareholder return on the Company's Common Stock with
the  cumulative  total return of (a) Standard & Poor's  SmallCap Index and (b) a
peer group index:

          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]



          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)

                               1998        1999        2000        2001        2002
                             --------------------------------------------------------

                                                              
Galaxy Nutritional Foods     $ 119.23    $  68.10    $  64.82    $  86.82    $  95.43

S&P Small Cap                $ 146.50    $ 117.49    $ 152.42    $ 149.38    $ 180.84

Peer Group                   $ 106.25    $ 103.94    $  89.42    $  91.02    $  67.50


(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, 1997 in Galaxy  Nutritional Foods Common Stock and in each S&P Small Cap
     Index and the S&P Food Group Index.

                                       72


(3)  The S&P  Small Cap  Index is  composed  of  public  companies  with  market
     capitalizations  between  zero and $1  billion.  As of June 27,  2002,  the
     Company had a market capitalization of approximately $55 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 June 27, 2002:

                   EQUITY COMPENSATION PLAN INFORMATION TABLE




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

Equity compensation plans

approved by security holders                        102,062                $  4.53         182,119

Equity compensation plans not
approved by security holders (1)                  3,869,738                $  4.42             N/A
                                                  --------------------------------
Total                                             3,971,800                $  4.42
                                                  ================================


(1)  The securities issued pursuant to equity compensation plans not approved by
     security holders include 3,869,738 options issued to employees or directors
     under individual compensation arrangements.

================================================================================

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

The following  tables describe as of June 27, 2002, the beneficial  ownership of
the Company's  Common Stock and the Company's  Series A 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 June
27, 2002. 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.  However,  for the sake of
clarity, the tables do not report beneficial ownership of the Series A Preferred
Stock as beneficial  ownership of Common Stock (even though all shares of Series
A Preferred  Stock are  currently  convertible  into Common  Stock) but instead,
report holdings of Common Stock and Series A Preferred Stock separately:

                                       73


                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                        6,546,617 (3)                 44.2%

Cede & Co.
Box #20
Bowling Green Station
New York, New York                            5,547,823 (4)                 37.4%

John Hancock Advisors, Inc.
200  Clarendon Street
Boston, Massachusetts 02117                   1,441,348 (5)                  9.7%

Frederick A. DeLuca
c/o Doctor's Associates, Inc.
325 Bic Drive
Milford, Connecticut 06460                      714,286                      4.8%


(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  assuming  the  exercise  of all
     currently exercisable and vested options and warrants held by all executive
     officers,  current  directors,  and holders of 5% or more of the  Company's
     issued and outstanding Common Stock is 14,817,855  shares.  Does not assume
     the  exercise of any other  options or warrants  or the  conversion  of the
     Series A Preferred Stock.

(3)  Includes options to acquire 3,102,095 shares of the Company's Common Stock.
     As of June 27, 2002,  3,102,095 of Mr.  Morini's  options are currently are
     exercisable at $3.31 to $5.72 per share.  The original  exercise  prices of
     20,215 of the options ranged from $17.50 per share to $25.03 per share. The
     exercise  prices of these options were reduced by the Board of Directors to
     $3.50 per share on August 31,  1993.  Options  expire as to 7,143 shares on
     December 4, 2007,  as to 13,072 shares on October 1, 2006, as to 142,857 on
     July 1, 2007,  as to 1,357,000  shares on June 15,  2009,  as to 343,125 on
     December 15, 2010, as to 375,000 on April 19, 2011,  and as to 1,163,898 on
     May 24, 2012. Also includes a warrant to purchase 250 shares at an exercise
     price of $5.74 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.

(4)  Cede & Co. is a share  depository  used by  shareholders  to hold  stock in
     street name. Does not include 10,500 shares beneficially owned by Angelo S.
     Morini and 778,700 beneficially owned by John Hancock Advisers,  Inc., both
     of which are held by Cede & Co. in street name.

(5)  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.

                                       74


          SERIES A PREFERRED STOCK OWNERSHIP OF 5% OR MORE STOCKHOLDERS



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

BH Capital Investments, L.P.
175 Bloor Street East
South Tower, 7th Floor
Toronto, Ontario, Canada M4W 3R8          39,955 Series A (2)             50% (7)

Excalibur Limited Partnership
33 Prince Arthur Avenue
Toronto, Ontario, Canada M5R IB2          39,955 Series A (2)             50% (7)


(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.
     As of June 27, 2002,  the holders of the Series A Preferred  Stock are also
     entitled to an additional 3,632 shares of Series A Preferred Stock each due
     to  accrued  stock  dividends  on their  initial  purchase  of the Series A
     Preferred  Stock.  The warrants  held by BH Capital  Investments,  L.P. and
     Excalibur  Limited  Partnership were exercisable at a price per share equal
     to $5.30 until April 6, 2006. In addition, BH Capital Investments, L.P. and
     Excalibur  Limited  Partnership  received  other  warrants  to  purchase an
     aggregate   of  120,000   shares  of  Common  Stock  at  $2.67  per  share.
     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.  In January  2002,  BH
     Capital Investments,  L.P. and Excalibur Limited Partnership  exercised all
     240,000 warrants.  The Company received total proceeds of $640,800 from the
     exercise of warrants.

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

The following table  describes as of June 27, 2002, the beneficial  ownership of
the Company's Common Stock

                                       75


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 June
27, 2002. 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)
- ----------------------------------------------------------------------------------------
                                                                      
Angelo S. Morini                              6,546,617 (3)                 44.2%

Douglas A. Walsh                                  4,384 (4)                 *

Marshall K. Luther                               13,001 (5)                 *

Joseph Juliano                                   42,929 (6)                 *

LeAnn Hitchcock                                  13,393 (7)                 *

Christopher New                                   6,588 (8)                 *

Christopher Morini                               44,286 (9)                 *

John Jackson                                     47,274 (10)                *

Kulbir Sabharwal                                 30,320 (11)                *


All executive officers and
  directors as a group                        6,748,792                     46.7%
                                              =========                     =====


* 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  assuming  the  exercise  of all
     currently exercisable and vested options and warrants held by all executive
     officers,  directors, and holders of 5% or more of the Company's issued and
     outstanding Common Stock is 14,817,855 shares. Does not assume the exercise
     of any other options or warrants.

(3)  Includes options to acquire 3,102,095 shares of the Company's Common Stock.
     As of June 27, 2002,  3,102,095 of Mr.  Morini's  options are currently are
     exercisable at $3.31 to $5.72 per share.  The original  exercise  prices of
     20,215 of the options ranged from $17.50 per share to $25.03 per share. The
     exercise  prices of these options were reduced by the Board of Directors to
     $3.50 per share on August 31,  1993.  Options  expire as to 7,143 shares on
     December 4, 2007,  as to 13,072 shares on October 1, 2006, as to 142,857 on
     July 1, 2007,  as to 1,357,000  shares on June 15,  2009,  as to 343,125 on
     December 15, 2010, as to 375,000 on April 19, 2011,  and as to 1,163,898 on
     May 24, 2012. Also includes a warrant to purchase 250 shares at an exercise
     price of $5.74 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.

                                       76


(4)  Dr. Walsh,  a current  member of the Board of Directors,  holds warrants to
     acquire  2,143 shares of Common Stock at a price of $4.99 per share,  which
     expire on June 11,  2012.  In addition,  Dr.  Walsh was granted  options to
     acquire  2,241 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 $3.06 to $19.25 per share. Options expire as to 96 shares on
     October 1, 2002,  143 shares on each October 1, for the years 2003 to 2005,
     and 286 shares on each October 1, for the years 2006 to 2011.

(5)  Mr.  Luther,  a current member of the Company's  Board of Directors,  holds
     warrants to acquire  7,143  shares of Common  Stock at a price of $4.48 per
     share which  expire on August 28,  2005.  These  warrants  were  granted as
     compensation  for work per the terms of Mr. Luther's former  agreement with
     the Company to serve as Senior Vice  President of  Marketing  for a term of
     one year.  In addition,  Mr.  Luther was granted  options to acquire  3,763
     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 $3.06 to
     $10.28 per share.  Options  expire as to 2,143  shares on January 31, 2006,
     190 shares on October  1, 2006,  and 286 shares on each  October 1, for the
     years 2007 to 2011.

(6)  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 $4.81 per share and they  expire on January  31,  2006.  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  2,787 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 $3.44 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 and 2011.  All of JCII
     Corporation's  and  Mr.  Juliano's  options  and  warrants   currently  are
     exercisable.

(7)  Includes  options to acquire  10,000 shares of the Company's  Common Stock.
     10,000 of Ms.  Hitchcock's  options  currently are exercisable at $5.90 per
     share and expire on October 29, 2011.  Also  includes a warrant to purchase
     250 shares at an exercise price of $5.74 which expires on January 17, 2007.

(8)  Includes a warrant to purchase  1,318 shares of the Company's  Common Stock
     at an exercise price of $5.74 which expires on January 17, 2011.

(9)  Includes  options to acquire  44,286 shares of the Company's  Common Stock.
     44,286 of Mr. C. Morini's  options  currently are  exercisable  at $2.84 to
     $8.47 per share.  Options  expire as to 7,143 shares on May 16, 2006, as to
     714 on August 31, 2003, as to 11,429  shares on September 24, 2008,  and as
     to 25,000 shares on April 19, 2011.

(10) Includes  options to acquire  43,572 shares of the Company's  Common Stock.
     43,572 of Mr. Jackson's options currently are exercisable at $2.84 to $8.47
     per share.  Options expire as to 7,143 shares on May 16, 2006, as to 11,429
     shares on September 24, 2008, and as to 25,000 shares on April 19, 2011.

(11) Includes  options to acquire  22,143 shares of the Company's  Common Stock.
     22,143 of Mr.  Sabharwal's  options  currently are  exercisable at $4.40 to
     $8.47 per share.  Options expire as to 7,143 shares on May 16, 2006, and as
     to 15,000  shares on April 19, 2011.  Also,  includes a warrant to purchase
     1,250 shares of the  Company's  Common Stock at an exercise  price of $5.74
     which expires on January 17, 2007.

                                       77


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

     Please see "ITEM 11. EXECUTIVE  COMPENSATION - Option Grants in Last Fiscal
     Year Table."

Angelo S. Morini, Chairman, President and Chief Executive Officer

In November 2000, Angelo S. Morini  guaranteed a $1.5 million  short-term bridge
loan to the Company from SouthTrust  Bank,  N.A.,  with 1,000,000  shares of his
Common Stock pledged as  collateral.  The Company has not perfected its security
interest in the pledged shares.  In  consideration  of his guarantee and related
pledge,  the Company  granted stock options to acquire  343,125 shares of Common
Stock at an exercise  price of $3.88 per share.  Such  options  shall  expire on
December 15, 2010.

In March 2002, Angelo S. Morini, personally,  obtained a $500,000 line of credit
from SouthTrust  Bank,  N.A., and repaid $330,000 in past advances to him by the
Company  in order to ensure  that debt  payments  were made to  SouthTrust  Bank
pursuant to the bridge loan.

In May 2002, the Company  granted Angelo S. Morini  additional  stock options to
acquire  1,163,898  shares of  Common  Stock at an  exercise  price of $5.72 per
share,  pursuant to a  Non-Qualified  Stock Option  Agreement.  960,750 of those
stock options were granted in  consideration  of the stock  appreciation  of the
1,000,000 shares of Common Stock previously  pledged to SouthTrust Bank, N.A. in
connection  with the  guarantee  of the bridge  loan and  186,048 of those stock
options were  granted in  consideration  of the interest  accrued on the pledged
shares for the 2001 calendar year. The remaining 17,100 stock options granted in
May 2002, were granted in  consideration of the personal line of credit obtained
by Mr. Morini on behalf of the Company.

In August 2001, the Board of Directors  agreed to extend the exercise  period of
13,072  stock  options  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  Chairman,  Chief  Executive  Officer and  President,
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 $5.74.  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 on February 22, 2002.

Angelo S. Morini's brother,  Christopher  Morini,  works for the Company as Vice
President of  International  Sales and  Specialty  Accounts.  Angelo S. Morini's
wife, Julie Morini, is employed by the Company as Corporate  Secretary and works
in the marketing and public relations departments.  Mr. Morini's brother-in-law,
Robert  Peterson,  is  employed by the  Company as a sales  representative.  Mr.
Peterson's  total  compensation  for the last  fiscal year was  $100,550  (which
includes salary, car allowance and health benefits).

                                       78


LeAnn Hitchcock, Chief Financial Officer

Pursuant to a Securities  Purchase Agreement dated as of January 17, 2002, LeAnn
Hitchcock,  the Company's  Chief  Financial  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 Ms.  Hitchcock  are
exercisable  at a price  per  share  equal to  $5.74.  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 on February 22, 2002.

Christopher  New, Chief  Operating  Officer,  Chief  Marketing  Officer and Vice
President of Strategy

Pursuant  to a  Securities  Purchase  Agreement  dated as of January  17,  2002,
Christopher New, the Company's Chief Operating Officer,  Chief Marketing Officer
and Vice  President  of  Strategy,  purchased  5,270  shares of Common Stock and
warrants to purchase 1,318 shares of Common Stock,  at an aggregate  sales price
of $25,001.  The warrants held by Mr. New are  exercisable  at a price per share
equal to $5.74. 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 on February 22, 2002.

Kulbir Sabharwal, Vice President of Technical Services

Pursuant to a Securities Purchase Agreement dated as of January 17, 2002, Kulbir
Sabharwal,  the Company's Vice President of Technical Services,  purchased 5,000
shares of Common Stock and warrants to purchase 1,250 shares of Common Stock, at
an aggregate  sales price of $23,720.  The warrants  held by Mr.  Sabharwal  are
exercisable  at a price  per  share  equal to  $5.74.  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 on February 22, 2002.

Keith A. Ewing, former Chief Financial Officer

Keith A. Ewing was  previously  employed as the Chief  Financial  Officer of the
Company.  On April 1, 2001,  the Company and Mr. Ewing  entered into an Employee
Severance/Settlement  Agreement  whereby the Company agreed to forgive a $20,000
loan  given to Mr.  Ewing on August 3,  2000,  and to pay him  severance  in the
amount of $5,208. In addition,  Mr. Ewing agreed to accept a warrant to purchase
10,000 shares of common stock in lieu of the stock options  granted  pursuant to
his  employment  agreement.  Mr. Ewing  exercised  those warrants at an exercise
price of $5.00 per share.  The Company  included  those  shares in  Registration
Statement No. 333-70884, filed on October 3, 2001. The settlement agreement also
provided for Mr. Ewing's return of certain Company property and mutual releases.

Joseph Juliano, Director

During  each of the fiscal  years ended March 31,  2002,  2001 and 2000,  Joseph
Juliano,  a director of the  Company,  was paid  $79,600,  $27,000 and  $36,000,
respectively,  in return for developing and maintaining  business  relationships
with prospective and existing  customers and suppliers on behalf of the Company.
Beginning  in April 2002,  the Company  leases an apartment in New York from 400
East 84th Street Associates, LP at $6,460 per month as payment for Mr. Juliano's
services.

BH Capital  Investments,  L.P., and Excalibur Limited  Partnership,  5% 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  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 on October
3, 2001.

                                       79


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 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 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 Common  Stock  owned by Angelo S.
Morini,  the Company's Chief Executive Officer and 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.  The Company  agreed to register these
shares  within 120 days of  issuance.  A portion of the  proceeds of the sale of
Common Stock and warrants to Stonestreet  Limited Partnership was used to pay in
full the $550,000 promissory note owed to Excalibur Limited Partnership.

Frederick 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 on February 22, 2002.

                                       80


John Hancock Advisors, Inc., 5% Common Stockholder

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.  All of the warrants
were  exercised  in  January  2002 at a reduced  price of $4.50 per  share.  The
Company included those shares in Registration Statement No. 333-70884,  filed on
October 3, 2001.

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

On June 17, 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, which was non-interest bearing, non-recourse to Mr. Morini, and was
secured by 2,571,429 shares of the Company's Common Stock  beneficially owned by
Mr. Morini.  The Company has not perfected its security  interest in the pledged
shares. The current outstanding balance of the obligation is $12,772,200.

                                       81


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

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

     Balance Sheets at March 31, 2002 and 2001
     Statements of Operations for the years ended March 31, 2002, 2001 and 2000
     Statement of Stockholders' Equity for the years ended March 31, 2002, 2001
     and 2000
     Statements of Cash Flows for the years ended March 31, 2002, 2001 and 2000
     Notes to Financial Statements

Exhibits
- --------

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

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

*3.1           Certificate of Incorporation of the Company, as amended (Filed as
               Exhibit 3.1 to the Company's Registration Statement on Form S-18,
               No. 33-15893-NY, incorporated herein by reference.)

*3.2           Amendment to Certificate of Incorporation  of the Company,  filed
               on  February  24, 1992  (Filed as Exhibit  4(b) to the  Company's
               Registration  Statement on Form S-8, No.  33-46167,  incorporated
               herein by reference.)

*3.3           By-laws of the Company,  as amended  (Filed as Exhibit 3.2 to the
               Company's  Registration  Statement on Form S-18, No. 33-15893-NY,
               incorporated herein by reference.)

*3.4           Amendment to Certificate of Incorporation  of the Company,  filed
               on  January  19,  1994  (Filed as  Exhibit  3.4 to the  Company's
               Registration   Statement  on  Form  SB-2,   No.   33-80418,   and
               incorporated herein by reference.)

*3.5           Amendment to Certificate of Incorporation  of the Company,  filed
               on July 11,  1995 (Filed as Exhibit 3.5 on Form 10-KSB for fiscal
               year ended March 31, 1996, and incorporated herein by reference.)

*3.6           Amendment to Certificate of Incorporation  of the Company,  filed
               on January  31,  1996  (Filed as Exhibit  3.6 on Form  10-KSB for
               fiscal  year ended March 31,  1996,  and  incorporated  herein by
               reference.)

*3.7           Amendment to Certificate of Incorporation  of the Company,  filed
               on  November  16,  2000,  effective  November  17, 2000 (Filed as
               Exhibit 3.1 to Registration  Statement on Form S-3 filed November
               28, 2000, and incorporated herein by reference.)

*3.8           Certificate of  Designations,  Preferences and Rights of Series A
               Convertible  Preferred  Stock  filed on April 5,  2001  (Filed as
               Exhibit 3.8 on Form 10-K/A for fiscal year ended March 31,  2001,
               and incorporated herein by reference.)

*4.1           Series A Preferred Stock and Warrants Purchase Agreement,  by and
               among BH Capital Investments, L.P., Excalibur Limited Partnership
               and the  Company,  dated  April 6, 2001  (Filed as Exhibit 4.1 on
               Form  10-K/A  for  fiscal  year  ended   March  31,   2001,   and
               incorporated herein by reference.)

                                       82


*4.2           Amendment  and  Waiver   Agreement,   by  and  among  BH  Capital
               Investments, L.P., Excalibur Limited Partnership and the Company,
               dated  September  24, 2001 (Filed as Exhibit 4.5 to  Registration
               Statement  on Form S-3 filed  October 3, 2001,  and  incorporated
               herein by reference.)

*4.3           Securities  Purchase  Agreement,  by and between Hare & Co. f/b/o
               John  Hancock  Small  Cap  Value  Fund  and  the  Company,  dated
               September  24,  2001  (Filed  as  Exhibit  4.6  to   Registration
               Statement  on Form S-3 filed  October 3, 2001,  and  incorporated
               herein by reference.)

*4.4           Stock  Purchase  Warrant  issued to Hare & Co. f/b/o John Hancock
               Small Cap Value Fund and the Company,  dated  September  25, 2001
               (Filed as Exhibit 4.7 to Registration Statement on Form S-3 filed
               October 3, 2001, and incorporated herein by reference.)

*4.5           Registration  Rights  Agreement,  by and between Hare & Co. f/b/o
               John  Hancock  Small  Cap  Value  Fund  and  the  Company,  dated
               September  24,  2001  (Filed  as  Exhibit  4.8  to   Registration
               Statement  on Form S-3 filed  October 3, 2001,  and  incorporated
               herein by reference.)

*4.6           Form of Securities  Purchase Agreement by and between the Company
               and the  investors  described  in the Current  Report on Form 8-K
               dated January 22, 2002 (Filed as Exhibit 4.1 to Current Report on
               Form 8-K filed  January  22,  2002,  and  incorporated  herein by
               reference.)

*4.7           Form of Securities  Purchase Agreement by and between the Company
               and the  executive  officers  described in the Current  Report on
               Form 8-K dated  January 22, 2002 (Filed as Exhibit 4.2 to Current
               Report on Form 8-K  filed  January  22,  2002,  and  incorporated
               herein by reference.)

 4.8           Common Stock and Warrants  Purchase  Agreement by and between the
               Company and Stonestreet  Limited  Partnership dated June 28, 2002
               (Filed herewith.)

 4.9           Stock Purchase Warrant issued to Stonestreet Limited Partnership,
               dated June 28, 2002 (Filed herewith.)

*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,  and  incorporated  herein by
               reference.)

*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, and incorporated  herein by
               reference.)

*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, and incorporated herein by reference.)

*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,
               and incorporated herein by reference.)

*10.5          Preferability  letter from BDO Seidman,  L.L.P. (Filed as Exhibit
               10.3 on Form  10-Q for  quarter  ended  December  31,  2000,  and
               incorporated herein by reference.)

*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,  and
               incorporated herein by reference.)

                                       83


*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, and incorporated herein by reference.)

*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, and incorporated herein
               by reference.)

*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,  and
               incorporated herein by reference.)

*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, and incorporated herein by reference.)

*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,  and  incorporated  herein by
               reference.)

*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,  and  incorporated  herein by
               reference.)

*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, and incorporated
               herein by reference.)

*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, and incorporated herein
               by reference.)

*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, and incorporated herein by reference.)

*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,  and  incorporated
               herein by reference.)

*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 10.175 of Form 10-Q for
               the quarter ended December 31, 2001, and  incorporated  herein by
               reference.)

 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 herewith.)

 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 herewith.)

                                       84


 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 Capital, Inc. (Filed herewith.)

*    Previously filed

Reports on Form 8-K
- -------------------

The Company filed a Current  Report on Form 8-K with the Securities and Exchange
Commission  on  January  22,  2002,  whereby  the  Company  disclosed  a private
placement of its Common  Stock to certain  institutional  investors  and certain
executive officers of the Company.

                                       85


                                   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: June 28, 2002                     /s/Angelo S. Morini
                                        Angelo S. Morini
                                        Chairman and President
                                        (Principal Executive Officer)


Date: June 28, 2002                     /s/LeAnn Hitchcock
                                        LeAnn Hitchcock
                                        Chief Financial Officer
                                        (Principal Financial and
                                        Accounting Officer)


Date: June 28, 2002                     /s/Douglas Walsh
                                        Douglas Walsh, M.D.
                                        Director


Date: June 28, 2002                     /s/Marshall Luther
                                        Marshall Luther
                                        Director


Date: June 28, 2002                     /s/Joseph Juliano
                                        Joseph Juliano
                                        Director

                                       86