________________________________________________________________________________

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

                                    FORM 10-K

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

                    FOR THE FISCAL YEAR ENDED MARCH 31, 2003

                           COMMISSION FILE NO. 1-15345

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

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

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

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

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

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

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]

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

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

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

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

                    DOCUMENTS INCORPORATED BY REFERENCE: NONE

                                       1


                                     PART I

FORWARD LOOKING STATEMENTS

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

ITEM 1.  DESCRIPTION OF BUSINESS.

GENERAL

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

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

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

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

                                       2


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

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

DEVELOPMENT OF BUSINESS

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

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

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

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

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

PRODUCTS AND SERVICES

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

                                       3


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

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

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

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

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

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

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

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

                                       4


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

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

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

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

MARKETS

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

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

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

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

                                       5


                               PERCENTAGE OF SALES
                          FISCAL YEARS ENDED MARCH 31,

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

DISTRIBUTION CHANNELS AND METHODS

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

MANUFACTURING PROCESS

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

QUALITY CONTROL

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

CAPITAL EXPENDITURES

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

SALES AND MARKETING

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

                                       6


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

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

PRODUCT DEVELOPMENT

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

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

SUPPLIERS

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

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

                                       7




                                                                       PERCENT OF CASEIN PURCHASES
                                                                       FISCAL YEAR ENDED MARCH 31,
TYPE OF RAW MATERIAL                 NAME OF SUPPLIER                2003        2002          2001
- ---------------------------------------------------------------------------------------------------
                                                                                    
Casein                 Lactalis f/n/a Besnier-Scerma U.S.A.           24%         36%           12%
                       Glanbia f/n/a Avonmore Food Products           36%         18%           30%
                       Irish Dairy Board                              22%         20%           21%
                       Eurial Poitouraine/Euro Proteins               18%         10%           12%
                       JLS Foods International                        --           7%            6%
                       Kerry Ingredients                              --          --            10%


TRADEMARKS AND PATENTS

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



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


                                       8


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

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

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

INVENTORY SUPPLY

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

CUSTOMERS

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

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

                               PERCENTAGE OF SALES
                           FISCAL YEAR ENDED MARCH 31,

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

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

                                       9


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

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

COMPETITION

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

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

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

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

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

                                       10


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

GOVERNMENT REGULATION

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

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

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

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

ENVIRONMENTAL REGULATION

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

EMPLOYEES

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

                                       11


ITEM 2.  DESCRIPTION OF PROPERTY.

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

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

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

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

ITEM 3.  LEGAL PROCEEDINGS.

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

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

                                       12


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

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

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

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

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

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

                                       13


                                     PART II

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

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



Period                              High Closing Sales Price    Low Closing Sales Price
- ---------------------------------------------------------------------------------------
                                                                   
2003 Fiscal Year, quarter ended:
    June 30, 2002                             $5.48                      $4.74
    September 30, 2002                        $4.70                      $2.90
    December 31, 2002                         $2.90                      $1.50
    March 31, 2003                            $2.15                      $1.55

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



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

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

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

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

                                       14


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

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

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

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

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

                                       15


ITEM 6.  SELECTED FINANCIAL DATA.

                           FISCAL YEAR ENDED MARCH 31,



                                        2003             2002             2001             2000            1999
                                                                                        
Net sales                           $ 40,008,769     $ 42,927,104     $ 45,085,937     $ 41,911,295    $ 29,484,834
Income (loss) before taxes             1,034,128      (15,499,152)      (5,939,334)       2,420,560       1,351,367
Income (loss) before cumulative
  effect of change in accounting
  policy                               1,034,128      (17,059,152)      (5,699,334)       3,629,891       1,291,367
Net income (loss) available to
  common shareholders                   (601,077)     (19,147,995)      (6,485,763)       3,629,891       1,291,367
Net income (loss) per common
  share before cumulative effect
  of change in accounting policy
  - basic                                  (0.05)           (1.81)           (0.61)            0.40            0.14
Net income (loss) per common
  share - basic                            (0.05)           (1.81)           (0.69)            0.40            0.14
Net income (loss) per common
  share before cumulative effect
  of change in accounting policy
  - diluted                                (0.05)           (1.81)           (0.61)            0.39            0.14
Net income (loss) per common
  share - diluted                          (0.05)           (1.81)           (0.69)            0.39            0.14
Total assets                          33,402,063       36,247,550       48,083,126       36,450,393      24,476,912
Long-term debt                        10,170,195       12,511,461       14,720,875        7,261,706       3,178,991
Redeemable Convertible Preferred
  Stock                                2,324,671        2,156,311               --               --              --


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

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

CRITICAL ACCOUNTING POLICIES

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

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

                                       16


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

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

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

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

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

NEW ACCOUNTING PRONOUNCEMENTS

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

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

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

                                       17


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

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

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

RECENT DEVELOPMENTS

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

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

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

                                       18


RESULTS OF OPERATIONS

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

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

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

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

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

                                       19


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

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

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

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

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

                                       20


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

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

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

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

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

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

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

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

                                       21


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

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

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

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

                                       22


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

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

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

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

                                       23


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

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

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


LIQUIDITY AND CAPITAL RESOURCES

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

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

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

                                       24


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

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

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

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

                                       25


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

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

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

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

                                       26


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

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

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

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

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

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

                                       27


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

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

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

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

          divided by,

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

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

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

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

                                       28


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

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

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

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

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

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

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

                                       29


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

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


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

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

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

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

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



                                                                  Payments due by period
                                         ----------------------------------------------------------------------------
Contractual Obligations                      Total           2004          2005-2006       2006-2007      Thereafter
- ---------------------------------------------------------------------------------------------------------------------
                                                                                          
FINOVA Capital credit facility (1)       $  4,939,894    $         --    $         --    $  4,939,894    $         --

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

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

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

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

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

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

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


                                       30


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

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

RISK FACTORS

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

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

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

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

                                       31


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

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

          divided by,

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

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

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

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

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

                                       32


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

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

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

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

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

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

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

                                       33


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

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

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

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

                                       34


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

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

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

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

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

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

                                       35


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

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

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

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

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

                                       36


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

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

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

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

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

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

                                       37


ITEM 8.  FINANCIAL STATEMENTS.

Report of Independent Certified Public Accountants

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

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

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

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

/s/ BDO Seidman, LLP

Atlanta, Georgia
July 1, 2003

                                       38


                         GALAXY NUTRITIONAL FOODS, INC.
                                 BALANCE SHEETS



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

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

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

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

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

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

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

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

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

COMMITMENTS AND CONTINGENCIES                                              --               --

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

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

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

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

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


                 See accompanying notes to financial statements

                                       39


                         GALAXY NUTRITIONAL FOODS, INC.
                            STATEMENTS OF OPERATIONS



YEARS ENDED MARCH 31,                                      2003             2002             2001
                                                       ------------     ------------     ------------
                                                                                
NET SALES                                              $ 40,008,769     $ 42,927,104     $ 45,085,937

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                 See accompanying notes to financial statements

                                       40


                         GALAXY NUTRITIONAL FOODS, INC.
                       STATEMENTS OF STOCKHOLDERS' EQUITY



                                    Common Stock                                            Notes
                              ------------------------    Additional      Accumulated   Receivable for    Treasury
                                 Shares      Par Value  Paid-In Capital     Deficit      Common Stock       Stock         Total
                              -----------------------------------------------------------------------------------------------------
                                                                                                  
Balance at March 31, 2000      9,184,546    $   91,845   $ 48,289,955    $(18,084,555)   $(12,772,200)   $       --    $ 17,525,045

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

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

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

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

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

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


                 See accompanying notes to financial statements

                                       41


                         GALAXY NUTRITIONAL FOODS, INC.
                            STATEMENTS OF CASH FLOWS



YEARS ENDED MARCH 31,                                                   2003            2002            2001
                                                                    ------------    ------------    ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                           
  Net Income (Loss)                                                 $  1,034,128    $(17,059,152)   $ (6,485,763)
  Adjustments to reconcile net income (loss) to net cash
    from (used in) operating activities:
      Depreciation                                                     2,273,349       2,362,900       1,605,149
      Amortization of debt discount and financing costs                1,264,273       1,069,522         220,407
      Deferred tax expense (benefit)                                          --       1,560,000        (240,000)
      Provision for losses on trade receivables                         (190,967)        925,836         200,000
      Non-cash compensation related to variable options and stock
        issued under non-recourse note receivable                     (3,060,000)      1,960,000       1,100,000
      Amortization of consulting and director fee expense paid
        through issuance of common stock warrants                        153,238         413,662          16,444
      Loss on disposal of assets                                          47,649         464,190              --
      (Increase) decrease in:
        Trade receivables                                                364,907       1,844,538        (796,625)
        Inventories                                                      454,152       5,025,888      (1,751,592)
        Prepaid expenses and other                                         2,124       1,260,490         191,201
      Increase (decrease) in:
        Accounts payable                                              (1,589,514)     (4,056,922)      4,439,509
        Accrued liabilities                                              422,536         500,559         (23,552)
                                                                    ------------    ------------    ------------

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

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

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

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

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

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

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

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


                See accompanying notes to financial statements.

                                       42


                         GALAXY NUTRITIONAL FOODS, INC.
                          NOTES TO FINANCIAL STATEMENTS

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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

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

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

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

                                       43


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

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

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

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

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



     Year Ended                                         March 31, 2003     March 31, 2002     March 31, 2001
                                                        --------------     --------------     --------------
                                                                                     
     Net income (loss) available to common
        shareholders as reported                        $     (601,077)    $  (19,147,995)    $   (6,485,763)
     Add:  Stock-based compensation expense included
        in reported net income                              (2,906,762)         2,373,662          1,116,444
     Deduct:  Stock-based compensation expense
        determined under fair value based method for
        all awards                                          (3,728,592)        (2,918,802)        (1,236,762)
                                                        --------------     --------------     --------------
     Pro forma net income (loss) available to common
        shareholders                                    $   (7,236,431)    $  (19,693,135)    $   (6,606,081)
                                                        ==============     ==============     ==============
     Net income (loss) per common share:
       Basic - as reported                              $        (0.05)    $        (1.81)    $        (0.69)
                                                        ==============     ==============     ==============
       Basic - pro forma                                $        (0.60)    $        (1.87)    $        (0.70)
                                                        ==============     ==============     ==============
       Diluted - as reported                            $        (0.05)    $        (1.81)    $        (0.69)
                                                        ==============     ==============     ==============
       Diluted - pro forma                              $        (0.60)    $        (1.87)    $        (0.70)
                                                        ==============     ==============     ==============


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

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

                                       44


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

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

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

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

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

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

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

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

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

                                       45


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

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

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

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

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

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

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

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

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

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

                                       46


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

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

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

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



                                        Useful Lives   March 31, 2003  March 31, 2002
                                        -----------     ------------    ------------
                                                               
     Leasehold improvements             10-25 years     $  3,187,596    $  3,185,490
     Machinery and equipment            5-20 years        27,049,817      26,934,763
     Equipment under capital leases     7-15 years         1,753,138       1,658,375
     Construction in progress                                     --              --
                                                        ------------    ------------

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

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


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

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

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

                                       47


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

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

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

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

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

                                       48


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

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

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

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

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

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

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

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

                                       49


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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                       50


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

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

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

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

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

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

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

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

                                       51


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

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

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

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

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

                                       52


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

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

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

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

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

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

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

                                       53


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

     The  following  table  summarizes   information  about  plan  stock  option
     activity:

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

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

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

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

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


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

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

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

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

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

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

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

                                       54


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

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



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


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

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

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

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

                                       55


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

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

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

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

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

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

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

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

                                       56


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

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

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

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

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

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

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


                                       57


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       58


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

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



     -----------------------------------------------------------------------------------------------
     Years ended March 31,                                     2003            2002            2001
     -----------------------------------------------------------------------------------------------
                                                                                  
     Federal income taxes at statutory rates                  (34.0%)         (34.0%)         (34.0%)
     Change in deferred tax asset valuation allowance         (93.4%)          41.8%           19.2%
     Alternative minimum tax                                     --              --              --
     Non deductible expenses:
        Non deductible compensation                            93.7%            4.3%            5.6%
        Imputed interest on note receivable                   (18.8%)           1.5%            4.4%
        Other                                                  52.5%           (3.5%)           1.4%
     Utilization of net operating loss carry forward             --              --              --
                                                           ----------      ----------      ----------

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


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

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

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

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

                                       59


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

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

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

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

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

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

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

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

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

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

                                       60


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

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



     Years ended March 31,                                                      2003           2002           2001
     ----------------------------------------------------------------------------------------------------------------
                                                                                                  
     Non-cash financing and investing activities:
       Purchase of equipment through capital lease obligations and term
         notes payable                                                       $   94,763     $1,564,355     $       --
       Amortization of consulting and directors fees paid through
          issuance of common stock warrants                                     153,238        413,662         16,444
       Reduction in accounts payable through issuance of notes payable          347,475             --             --
       Reduction in accounts payable through issuance of common stock           839,158             --             --
       Original issuance discount related to price guarantee on FINOVA
         transaction                                                                 --             --        945,400
       Issuance of subordinated note payable related to price guarantee
         on Finova transaction                                                       --             --        815,000
       Exercise of warrants through reduction in line of credit                      --             --      2,321,929
       Preferred dividends recorded for preferred
         shareholder waiver received in exchange for
         issuance of common stock                                                    --        359,400            --
       Accrued preferred stock
          dividends                                                             264,314        350,000            --
       Beneficial conversion feature related to preferred stock dividends        62,035        120,321            --
       Accretion of discount on preferred stock                               1,308,856      1,259,122            --
       Discount related to preferred stock                                           --      2,003,770            --
     Cash paid for:
       Interest (expensed and capitalized)                                    2,349,002      3,579,953      2,873,822
       Income taxes                                                              51,037             --             --


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

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



     Years ended March 31,                                          2003             2002            2001
     --------------------------------------------------------------------------------------------------------
                                                                                         
     Net loss available to common shareholders                   $  (601,077)    $(19,147,995)    $(6,485,763)
                                                                 ============================================

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

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


                                       61


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

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

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

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

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

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

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

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

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


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



                                               Balance at       Charged to        Write-Offs,
                                              Beginning of      Costs and       Retirements and    Balance at
                                                  Year           Expenses         Collections      End of Year
     ---------------------------------------------------------------------------------------------------------
                                                                                         
     Year Ended March 31, 2001:
       Allowance for trade receivables           $175,000         $250,212        $   50,212         $375,000

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

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


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

                                       62


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

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

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

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

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

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

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

                                       63


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

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

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

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

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

                                       64


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

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



                                                                       Three Months Ended (Unaudited)
                                                      --------------------------------------------------------------
     2003                                               March 31        December 31     September 30      June 30
                                                      ------------     ------------     ------------    ------------
                                                                                            
     Net sales(1)                                     $ 10,213,005     $  9,755,729     $ 10,062,331    $  9,977,704
     Gross margin(1)                                     3,222,414        2,949,866        3,015,101       2,741,200
     Net income (loss)                                    (241,059)        (476,568)         732,245       1,019,510
     Net income (loss) for common shareholders(2)           70,755       (1,823,610)         541,545         610,233
     Basic net income (loss) per common share(2)              0.01            (0.15)            0.05            0.05
     Diluted net income (loss) per common share(2)            0.01            (0.15)            0.04            0.05
     Stockholders' equity (2)                            6,440,346        6,470,626        7,111,328       7,062,553

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

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

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


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

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

                                       65


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

Not Applicable.

                                    PART III

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

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



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


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

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

Directors
- ---------

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

                                       66


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

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

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

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

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

                                       67


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

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

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

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

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

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

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

                                       68


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

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

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

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

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

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

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

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

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

                                       69


ITEM 11.  EXECUTIVE COMPENSATION

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

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

                           SUMMARY COMPENSATION TABLE



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

                                                           Other
                                                          Annual     Restricted     Securities                 All
                                                          Compen-       Stock       Underlying      LTIP      Other
Names and                 Fiscal    Salary     Bonus      sation      Award(s)     Options/SARs   Payouts  Compensation
Principal Position         Year      ($)        ($)         ($)          ($)           (#)          ($)      ($) (33)
- -----------------------------------------------------------------------------------------------------------------------
                                                                                        
Angelo S. Morini           2003    300,000    53,706 (1)  33,705 (2)      -         800,000 (5)      -          4,200
President &
Vice-Chairman              2002    300,000         -      31,407 (3)      -         375,000 (6)      -          3,450
of the Board (1)           2001    300,000         -      28,656 (4)      -         343,125 (7)      -          2,700

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

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

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

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

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

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


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

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

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

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

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

                                       70


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

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

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

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

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

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

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

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

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

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

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

                                       71


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       72


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

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

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

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

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



                                         OPTION GRANTS IN LAST FISCAL YEAR
- --------------------------------------------------------------------------------------------------------------------
                                             Percent of      Exercise
                            Number of          Total          or Base
                           Securities         Options       Price($/Sh)
                           Underlying        Granted to
                             Options        Employees in                                           Grant Date Fair
         Name              Granted (#)    Fiscal Year (1)                   Expiration Date         Value ($) (2)
- --------------------------------------------------------------------------------------------------------------------
                                                                                        
Angelo S. Morini          1,163,898 (3)        14.2%           $5.72         May 24, 2012              $3,363,665
                          1,163,898 (4)        14.2%           $5.72         May 24, 2012              $3,363,665
                            289,940             3.5%           $5.17         July 1, 2007                $492,898
                            289,940 (4)(6)      3.5%           $5.17         July 1, 2007                $492,898
                            900,000 (3)        11.0%           $2.05       October 24, 2012            $1,116,000
                            200,000             2.4%           $4.08       December 4, 2012              $130,000
                            310,060             3.8%           $2.05       December 4, 2012              $288,356
                          1,357,000 (5)(6)     16.5%           $2.05         June 15, 2009             $1,384,140
                             13,072 (5)(6)      0.2%           $2.05        October 1, 2006               $13,333
                              7,143 (5)(6)      0.1%           $2.05       December 4, 2007                $7,286
                            343,125 (5)(6)      4.2%           $2.05       December 15, 2010             $349,986
                            375,000 (5)(6)      4.6%           $2.05        April 19, 2011               $382,500
                            142,857 (5)(6)      1.7%           $2.05         July 1, 2007                $145,714
Christopher New              25,000             0.3%           $1.67       December 5, 2012               $22,250
                            100,000 (5)         1.2%           $2.05         July 16, 2011               $102,000
Salvatore Furnari            20,000             0.2%           $4.55         July 8, 2012                 $52,400
                             20,000 (4)         0.2%           $2.05         July 8, 2012                 $20,400
                             10,000 (5)         0.1%           $2.05       November 12, 2011              $10,200
Christopher Morini              714 (5)         0.0%           $2.05        August 31, 2003                  $728
                              7,143 (5)         0.1%           $2.05         May 16, 2006                  $7,286
                             14,286 (5)         0.2%           $2.05      September 24, 2008              $14,572
                             75,000 (5)         0.9%           $2.05        April 19, 2011                $76,500
John Jackson                  7,143 (5)         0.1%           $2.05         May 16, 2006                  $7,286
                             14,286 (5)         0.2%           $2.05      September 24, 2008              $14,572
                             75,000 (5)         0.9%           $2.05        April 19, 2011                $76,500
LeAnn Hitchcock              30,000 (5)         0.4%           $2.05       October 29, 2011               $30,600
- --------------------------------------------------------------------------------------------------------------------


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

                                       73


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

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

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

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

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

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

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

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



- -----------------------------------------------------------------------------------------------------------------
                            Shares                      Number of Securities                   Value of
                         Acquired on     Value         Underlying Unexercised                 Unexercised
                           Exercise    Realized            Options/SARS at             In-the-Money Options/SARS
         Name                (#)          ($)            Fiscal Year-End (#)            at Fiscal Year-End ($)
- -----------------------------------------------------------------------------------------------------------------
                                                    Exercisable    Unexercisable     Exercisable    Unexercisable
                                                   --------------------------------------------------------------
                                                                                         
Angelo S. Morini              --           --       2,813,197          225,000            --               --
Christopher J. New            --           --          58,333           66,667          $5,000             --
Salvatore Furnari             --           --           5,000           25,000            --               --
LeAnn Hitchcock               --           --          20,000           10,000            --               --
Christopher Morini            --           --          72,143           25,000            --               --
John Jackson                  --           --          71,429           25,000            --               --
- -----------------------------------------------------------------------------------------------------------------


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

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

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

                        74


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

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

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



- --------------------------------------------------------------------------------------------------------------------
                                            Number of         Market        Exercise                    Length of
                                           Securities         Price          Price                   Original Option
                                           Underlying      of Stock at    of Option at               Term Remaining
                                          Options/ SARs       Time of        Time of         New        at Date of
                            Date of        Repriced or       Repricing      Repricing      Exercise    Repricing or
         Name              Repricing         Amended       or Amendment   or Amendment      Price     Amendment (in
                                               (#)              ($)            ($)            ($)        months)
- --------------------------------------------------------------------------------------------------------------------
                                                                                          
Angelo S. Morini          Oct 11, 2002    1,163,898 (1)(2)     $2.05          $5.72          $2.05          117
                          Oct 11, 2002      289,940 (1)        $2.05          $5.17          $2.05           57
                          Oct 11, 2002    1,357,000 (1)        $2.05          $3.31          $2.05           81
                          Oct 11, 2002       13,072 (1)        $2.05          $3.50          $2.05           48
                          Oct 11, 2002        7,143 (1)        $2.05          $3.50          $2.05           63
                          Oct 11, 2002      343,125 (1)        $2.05          $3.88          $2.05          100
                          Oct 11, 2002      375,000 (1)        $2.05          $4.40          $2.05          104
                          Oct 11, 2002      142,857 (1)        $2.05          $5.25          $2.05           57
                          Aug 31, 1993       13,072            $3.50         $25.02          $3.50           98
                          Aug 31, 1993        7,143            $3.50         $19.25          $3.50          113
Christopher New           Oct 11, 2002      100,000            $2.05          $4.98          $2.05          107
Salvatore Furnari         Oct 11, 2002       20,000            $2.05          $4.55          $2.05          119
                          Oct 11, 2002       10,000            $2.05          $5.60          $2.05          111
Christopher Morini        Oct 11, 2002          714            $2.05          $3.50          $2.05           11
                          Oct 11, 2002        7,143            $2.05          $8.47          $2.05           44
                          Oct 11, 2002       14,286            $2.05          $2.84          $2.05           73
                          Oct 11, 2002       75,000            $2.05          $4.40          $2.05          104
                          Aug 31, 1993        3,571            $3.50         $10.50          $3.50           98
John Jackson              Oct 11, 2002        7,143            $2.05          $8.47          $2.05           44
                          Oct 11, 2002       14,286            $2.05          $2.84          $2.05           73
                          Oct 11, 2002       75,000            $2.05          $4.40          $2.05          104
LeAnn Hitchcock           Oct 11, 2002       30,000            $2.05          $5.90          $2.05          110
- --------------------------------------------------------------------------------------------------------------------


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

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

                                       75


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

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

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

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

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

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

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

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

                                       76


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

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

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

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

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

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

                                       77


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

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

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

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

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

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

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

                                       78


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

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

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

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

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



- ------------------------------------------------------------------------------------------------
                            Number of
                           Securities
                           Underlying
                             Options      Exercise or                           Grant Date Fair
         Name                Granted      Base Price        Grant Date             Value (1)
- ------------------------------------------------------------------------------------------------
                                                                      
Angelo S. Morini          1,163,898 (2)      $5.72         May 24, 2002           $3,363,665
                            289,940          $5.17         July 1, 2002             $492,898
                            900,000 (2)      $2.05       October 24, 2002         $1,116,000
                            200,000          $4.08       December 4, 2002           $130,000
                            310,060          $2.05       December 4, 2002           $288,356
- ------------------------------------------------------------------------------------------------


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

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

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

                                       79


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


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

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

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

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

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

                                       80


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



                                 1999        2000        2001        2002        2003
                               --------------------------------------------------------
                                                                
Galaxy Nutritional Foods       $  57.12    $  54.36    $  72.82    $  80.04    $  27.56

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

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


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

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

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

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

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

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

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

                   EQUITY COMPENSATION PLAN INFORMATION TABLE



                                                  (a)                   (b)                     (c)
Plan Category                           Number of Securities     Weighted-average       Number of securities
                                        to be issued upon        exercise price of      remaining available
                                        exercise of              outstanding options,   for future issuance
                                        outstanding options,     warrants and rights    under equity
                                        warrants and rights                             compensation plans
                                                                                        (excluding securities
                                                                                        reflected in column
                                                                                        (a))
                                                                                    
Equity compensation plans approved by
security holders                               104,681                $  2.66                123,576

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

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


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

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

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

                                       81


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

                COMMON STOCK OWNERSHIP OF 5% OR MORE STOCKHOLDERS



                                           Amount and Nature of
Name and Address of Beneficial Owner     Beneficial Ownership (1)    Percent of Class (2)
- -----------------------------------------------------------------------------------------
                                                                       
Angelo S. Morini
2441 Viscount Row
Orlando, Florida 32809                          6,257,719 (3)                34.8%

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

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

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

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

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

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


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

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

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

                                       82


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

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

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

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

                                       83


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

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

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



                                           Amount and Nature of
Name and Address of Beneficial Owner     Beneficial Ownership (1)    Percent of Class
- -------------------------------------------------------------------------------------
                                                                    
BH Capital Investments, L.P.  (2)
175 Bloor Street East
South Tower, 7th Floor
Toronto, Ontario, Canada M4W 3R8             29,939 Series A              53.6%

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


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

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

                                       84


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

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



                                            Amount and Nature of
Name and Address of Beneficial Owner      Beneficial Ownership (1)     Percent of Class (2)
- -------------------------------------------------------------------------------------------
                                                                         
Charles L. Jarvie                                  200,000 (5)                  1.3%

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

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

Joseph J. Juliano                                   43,215 (4)                   *

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

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

Christopher J. New                                  98,254 (6)                   *

Salvatore Furnari                                   12,166 (7)                   *

LeAnn Hitchcock                                     25,893 (8)                   *

Christopher Morini                                  72,143 (9)                   *

John Jackson                                        75,131 (10)                  *


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


* Less than 1%.

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

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

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

                                       85


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

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

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

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

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

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

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

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

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

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

Employment Agreements

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

Options Grants to Management

                                       86


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

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

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

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

Angelo S. Morini, Vice-Chairman and President

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

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

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

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

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

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

                                       87


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

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

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

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

John Ruggieri, Vice President of Manufacturing

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

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

Patrice M.A. Videlier, Director

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

                                       88


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

Joseph J. Juliano, Director

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

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

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

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

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

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

                                       89


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

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

Frederick A. DeLuca, 5% Common Stockholder

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

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

                                       90


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

David H. Lipka, Director

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

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

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

ITEM 14. CONTROLS AND PROCEDURES.

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

ITEM 15.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

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

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

                                       91


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

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

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

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

                                       92


PART IV

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

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

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

Exhibits
- --------

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

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

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

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

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

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

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

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

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

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

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

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

                                       93


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       94


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       95


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

*10.18         Amendment and Limited Waiver to Security  Agreement,  dated as of
               June 26,  2002,  by and between  the  Company and FINOVA  Capital
               Corporation  (Filed as Exhibit 10.18 on Form 10-K for fiscal year
               ended March 31, 2002.)

*10.19         Amendment and Limited Waiver to Loan  Agreement  dated as of June
               26,  2002,  by and  between  the  Company  and  FINOVA  Mezzanine
               Capital,  Inc.  (Filed as  Exhibit  10.19 on Form 10-K for fiscal
               year ended March 31, 2002.)

*10.20         Allonge to Second Amended and Restated  Secured  Promissory  Note
               dated as of June 26,  2002,  by the  Company  in favor of  FINOVA
               Mezzanine  (Filed as Exhibit  10.20 on Form 10-K for fiscal  year
               ended March 31, 2002.)

*10.25         Letter from SouthTrust  Bank.  dated September 27, 2002 regarding
               principal  deferment  on  $10,000,000  Promissory  Note (Filed as
               Exhibit 10.25 on Form 10-Q for the fiscal quarter ended September
               30, 2002.)

*10.26         Letter from  SouthTrust  Bank dated  September 27, 2002 regarding
               principal  deferment  on  $1,500,000  Promissory  Note  (Filed as
               Exhibit 10.26 on Form 10-Q for the fiscal quarter ended September
               30, 2002.)

*10.27         Waiver Letter from SouthTrust Bank dated February 13, 2003 (Filed
               as  Exhibit  10.27 on Form  10-Q  for the  fiscal  quarter  ended
               December 31, 2002.)

*10.28         Renewal Promissory Note in the principal amount of $10,131,984.85
               in favor of SouthTrust  Bank dated May 28, 2003 (Filed as Exhibit
               10.3 on Form 8-K filed June 2, 2003.)

*10.29         Renewal  Promissory  Note in the principal  amount of $501,000 in
               favor of  SouthTrust  Bank dated May 28,  2003  (Filed as Exhibit
               10.4 on Form 8-K filed June 2, 2003.)

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

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

*10.32         Warrant to Purchase  Securities of Galaxy Nutritional Foods, Inc.
               dated as of May 29,  2003 in favor of  SouthTrust  Bank (Filed as
               Exhibit 10.7 on Form 8-K filed June 2, 2003.)

*10.33         Promissory  Note payable to Angelo S. Morini dated March 28, 2002
               (Filed as Exhibit 10.30 on Form 10-Q for the fiscal quarter ended
               September 30, 2002.)

*10.34         Promissory  Note payable to Target  Container,  Inc. dated August
               15,  2002  (Filed as  Exhibit  10.31 on Form 10-Q for the  fiscal
               quarter ended September 30, 2002.)

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

*10.36         Patent,  Copyright and Trademark  Collateral  Security  Agreement
               dated as of May 27, 2003 between Galaxy  Nutritional  Foods, Inc.
               and Textron Financial  Corporation (Filed as Exhibit 10.2 on Form
               8-K filed June 2, 2003.)

*10.40         Non-qualified  stock  option  agreement  between  the Company and
               Angelo S. Morini  dated May 24,  2002 (Filed as Exhibit  10.40 on
               Form 10-Q for the fiscal quarter ended June 30, 2002.)

                                       96


*10.41         Stock  purchase  warrant  issued to Douglas  Walsh dated June 11,
               2002 (Filed as Exhibit 10.41 on Form 10-Q for the fiscal  quarter
               ended June 30, 2002.)

*10.42         Incentive  stock  option   agreement   between  the  Company  and
               Salvatore J. Furnari  dated July 8, 2002 (Filed as Exhibit  10.42
               on Form 10-Q for the fiscal quarter ended June 30, 2002.)

*10.43         Non-qualified  stock  option  agreement  between  the Company and
               Angelo S. Morini  dated July 1, 2002  (Filed as Exhibit  10.43 on
               Form 10-Q for the fiscal quarter ended June 30, 2002.)

*10.44         Amended and Restated employment agreement between the Company and
               Angelo S. Morini  dated June 15, 1999 (Filed as Exhibit  10.44 on
               Form 10-Q for the fiscal quarter ended December 31, 2002.)

*10.45         Loan  Agreement  between the  Company and Angelo S. Morini  dated
               June 15, 1999 (Filed as Exhibit 10.45 on Form 10-Q for the fiscal
               quarter ended December 31, 2002.)

*10.46         Promissory  Note from Angelo S. Morini dated June 15, 1999 (Filed
               as  Exhibit  10.46 on Form  10-Q  for the  fiscal  quarter  ended
               December 31, 2002.)

*10.47         Stock Pledge  Agreement  between the Company and Angelo S. Morini
               dated June 15, 1999 (Filed as Exhibit  10.47 on Form 10-Q for the
               fiscal quarter ended December 31, 2002.)

*10.48         First  Amendment to Loan  Agreement  and Stock  Pledge  Agreement
               between the Company and Angelo S. Morini dated  December 16, 2002
               (Filed as Exhibit 10.48 on Form 10-Q for the fiscal quarter ended
               December 31, 2002.)

*10.49         Stock Option  Agreement  between the Company and Angelo S. Morini
               dated June 15, 1999 (Filed as Exhibit  10.49 on Form 10-Q for the
               fiscal quarter ended December 31, 2002.)

*10.50         Special  Services  Agreement  between  the  Company and Angelo S.
               Morini  dated  December 4, 2002  (Filed as Exhibit  10.50 on Form
               10-Q for the fiscal quarter ended December 31, 2002.)

*10.51         Master  Distribution  and License  Agreement  dated as of May 22,
               2003 between Galaxy  Nutritional  Foods, Inc. and Fromageries Bel
               S.A. (Filed as Exhibit 10.22 on Form 8-K filed June 2, 2003.)

23.1           BDO Seidman, LLP Consent Letter (Filed herewith.)

99.1           Certification of the Company's Chief Executive Officer dated July
               11, 2003 (Filed herewith.)

99.2           Certification of the Company's Chief Financial Officer dated July
               11, 2003 (Filed herewith.)

*              Previously filed and incorporated herein by reference.

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

There were no reports on Form 8-K filed during the quarter ended March 31, 2003.

                                       97


                                   SIGNATURES
                                   ----------

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                      GALAXY NUTRITIONAL FOODS, INC.

Date: July 14, 2003                   /s/ Christopher J. New
                                      ---------------------------
                                      Christopher J. New
                                      Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dated indicated.

Date: July 14, 2003                   /s/ Christopher J. New
                                      ---------------------------
                                      Christopher J. New
                                      Chief Executive Officer & Director
                                      (Principal Executive Officer)

Date: July 14, 2003                   /s/ Salvatore J. Furnari
                                      ---------------------------
                                      Salvatore J. Furnari
                                      Chief Financial Officer
                                      (Principal Financial & Accounting Officer)

Date:  July 14, 2003                  /s/ Charles L. Jarvie
                                      ---------------------------
                                      Charles L. Jarvie
                                      Chairman of the Board

Date:  July 14, 2003                  /s/ Angelo S. Morini
                                      ---------------------------
                                      Angelo S. Morini
                                      Vice-Chairman and President

Date: July 14, 2003                   /s/ Thomas R. Dyckman
                                      ---------------------------
                                      Thomas R. Dyckman
                                      Director

Date: July 14, 2003                   /s/ David H. Lipka
                                      ---------------------------
                                      David H. Lipka
                                      Director

Date: July 14, 2003                   /s/ Joseph J. Juliano
                                      ---------------------------
                                      Joseph J. Juliano
                                      Director

Date: July 14, 2003                   /s/ Patrice M.A. Videlier
                                      ---------------------------
                                      Patrice M.A. Videlier
                                      Director

Date: July 14, 2003                   /s/ C. Anthony Wainwright
                                      ---------------------------
                                      C. Anthony Wainwright
                                      Director

                                       98


I, Christopher J. New, certify that:

1.   I have  reviewed  this  annual  report on Form  10-K of Galaxy  Nutritional
     Foods, Inc.("the registrant");

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based  on  my  knowledge,   the  financial   statements,   other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   report  our   conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most  recent  evaluation  to the  registrant's  auditors  and the audit
     committee of registrant's board of directors:

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.


                                        /s/ Christopher J. New
                                        --------------------------
                                        Christopher J. New
                                        Chief Executive Officer
                                        July 14, 2003

                                       99


I, Salvatore J. Furnari, certify that:

1.   I have  reviewed  this  annual  report on Form  10-K of Galaxy  Nutritional
     Foods, Inc.("the registrant");

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this annual report;

3.   Based  on  my  knowledge,   the  financial   statements,   other  financial
     information included in this annual report,  fairly present in all material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a.   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

     b.   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this annual report (the "Evaluation Date"); and

     c.   presented   in  this   annual   report  our   conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most  recent  evaluation  to the  registrant's  auditors  and the audit
     committee of registrant's board of directors:

     a.   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual report whether there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.


                                        /s/ Salvatore J. Furnari
                                        --------------------------
                                        Salvatore J. Furnari
                                        Chief Financial Officer
                                        July 14, 2003

                                      100