- --------------------------------------------------------------------------------

                                  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, 2004

                           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. [ ]

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, 2003 (the last business day of the  registrant's  most recently
completed  second fiscal quarter) was $18,284,935  based on the closing price of
such common equity of $2.90 per share on such date.

As of June 25, 2004,  the number of shares  outstanding of  registrant's  common
stock, $0.01 par value per share, was 15,724,073.

                    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.  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 under the original name of Fiesta Foods & Galaxy Foods.

In June 1991, the Company  relocated from New Castle,  Pennsylvania  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  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.


                                       2


DEVELOPMENT OF BUSINESS

In the past eight  years,  the  Company  has  developed  several  new  marketing
strategies and 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(TM). While most companies sell
dairy products through  supermarket dairy cases, the Company adopted a marketing
strategy whereby its Veggie(TM)  plant-based dairy  alternatives are sold mostly
in produce cases of supermarkets  nationwide.  In produce, the products are sold
next to other nutritious  natural products,  which allows targeted  consumers to
locate the products much more easily instead of being sold in the dairy cases of
supermarkets where targeted consumers 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 so that consumers could also enjoy the
taste and health  benefits of these products while eating away from home.  Prior
to doing this,  the Company  primarily sold only  conventional-type  products to
foodservice.

PRODUCTS AND SERVICES

The  Company's  healthy  cheese  and  dairy  related  products,  sold  under the
Company's  brand  names  such as  Veggie(TM),  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  typically  more calcium than  conventional  cheese.  These
healthy cheese and dairy related products mirror the flavor, appearance,  aroma,
texture,  and melt 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(TM)- 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(TM)  products are reduced or low in fat,  contain less calories,
and are saturated fat, trans fat,  cholesterol  and lactose free. The Veggie(TM)
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, and Veggie Deli Products.

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.


                                       3


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 reduced or 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(TM) - SOY NUTRITIOUS - SOY DAIRY  ALTERNATIVES - These Veggy(TM)  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.

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,  2004,  is the
Veggie(TM)  line of products.  This line of products  contributed  approximately
sixty percent (60%),  sixty-one  percent (61%),  and fifty-six  percent (56%) of
gross  sales  for the  fiscal  years  ended  March  31,  2004,  2003  and  2002,
respectively.  The Company's non-branded  imitation,  private label and sandwich
slice business contributed  approximately  twenty-four percent (24%), twenty-one
percent (21%), and twenty-nine percent (29%) of gross sales for the fiscal years
ended March 31, 2004, 2003 and 2002, 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.


                                       4


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(TM) 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,  correctional  institutions,  and
schools.  The Company also markets its products directly to franchisees of 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, 2004, 2003
and 2002:

                               PERCENTAGE OF SALES
                          FISCAL YEARS ENDED MARCH 31,

CATEGORY                        2004             2003                2002
- --------------------------------------------------------------------------------
Retail sales                      88%              87%                 83%
Food service sales                12%              13%                 17%



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 five principal  ingredients:  casein (a pure
skim milk  protein)  instead of liquid  milk which is used to make  conventional
cheeses;  soybean and canola oils; water; soy proteins;  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,
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.


                                       5


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,  2004,  2003 and 2002,  the  Company's
capital expenditures, including capitalized leases, were approximately $277,000,
$309,000, $1,705,000, respectively. The substantial capital expenditures for the
fiscal year ended March 31, 2002 were the result of the final installation costs
on 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 grocery
stores,  mass  merchandisers,  natural food stores and club stores.  The Company
believes its healthy products appeal to a wide range of consumers  interested in
lower fat, lower cholesterol,  lactose free products and other  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(TM) cheese
products as well as lower cost cheese alternatives.  In marketing its Veggie(TM)
line of products to food  service  customers,  the Company  emphasizes  that its
products taste like conventional  cheese and have no, low or reduced fat, low or
no cholesterol, no lactose and typically 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, 2004,
2003 and 2002, expenditures for product development were $260,410, $232,552, and
$261,972,  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.


                                       6



In May 2001, the Company entered into a licensing  arrangement with Tropicana(R)
that enabled the Company to  manufacture,  distribute  (in limited  distribution
channels  and  countries)  and  market  its  Ultra  Smoothie(TM)  product  in  a
co-branding  relationship  and use  Tropicana's  logo  "made  with  Tropicana(R)
Juices"  on the  package.  After  review of actual  sales  related  to its Ultra
Smoothie(TM)  product and in a mutual agreement with  Tropicana(R),  the Company
canceled the licensing  agreement  effective  June 1, 2004.  The Company noted a
lack of sufficient sales revenue primarily resulting from agreement restrictions
on  distribution  channels  in which the  product  could be sold and a packaging
design  (i.e.  beverage in a yogurt  cup) that was not optimal for the  intended
consumer usage  occasion.  The parties agreed that neither party should have any
further obligation to the other with respect to the agreement. The Company plans
to reformulate,  redesign, and consider for re-introduction into more mainstream
retail grocery distribution a new smoothie product at a future date.

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 fiscal year ended
March 31, 2002, casein prices were significantly higher as a result of "Mad Cow"
and "foot and mouth" disease epidemics in Europe. The Company's  increased costs
for casein throughout the fiscal year ended March 31, 2002 had an adverse impact
on the Company's  results of operations for such fiscal year. In the fiscal year
ended March 31, 2003, the cost of casein returned to levels  comparable to those
prior to the  occurrence  of the  above  events.  The  Company  is  anticipating
substantial  price increases  during fiscal 2005 compared fiscal 2004 as further
discussed in Item 7 under "Cost of Goods Sold".

For the fiscal years ended March 31, 2004, 2003 and 2002, the Company  purchased
approximately $6,133,967, $7,911,000,  $8,975,000,  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.




                                                                              PERCENT OF CASEIN PURCHASES
                                                                              FISCAL YEAR ENDED MARCH 31,
TYPE OF RAW MATERIAL            NAME OF SUPPLIER                       2004             2003              2002
- ------------------------ --------------------------------------------------------- ---------------- ------------------
                                                                                             
Casein                   Lactalis f/n/a Besnier-Scerma U.S.A.           20%              24%              36%
                         Glanbia f/n/a Avonmore Food Products           29%              36%              18%
                         Irish Dairy Board                              24%              22%              20%
                         Eurial Poitouraine/Euro Proteins               20%              18%              10%
                         Kerry Ingredients                               7%              --               --
                         JLS Foods International                        --               --                7%



TRADEMARKS AND OTHER INTELLECTUAL PROPERTY

The Company owns several registered and unregistered trademarks,  which are used
in the  marketing  and sale of the  Company's  products.  Its  material  product
trademarks  are  those  mentioned   above  under  Products  and  Services.   The
registrations of these trademarks in the United States and foreign jurisdictions
are  effective  for varying  periods of time,  and may be renewed  periodically,
provided that the Company,  as the registered owner of the trademarks,  complies
with all pertinent renewal requirements.


                                       7


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.

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. During the fiscal year
ended  March 31,  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 net
inventory  levels from  $5,748,652  at March 31, 2002 to $5,294,500 at March 31,
2003 and then to  $4,632,843  at March 31, 2004.  The Company  anticipates  that
inventory  will  begin to  increase  in the  future as sales  volume  and larger
accounts increase.

CUSTOMERS

The Company  sells to customers  throughout  the United  States and direct to 16
other  countries.  Revenues  derived from foreign  countries were  approximately
$2,500,000,  $3,800,000  and  $1,800,000  with sales to Canada  and Puerto  Rico
accounting for approximately 75% of these sales for the fiscal years ended March
31, 2004,  2003 and 2002,  respectively.  Revenues are  attributed to individual
countries  based on the customer  address.  The Company has no long-term  assets
located outside of the United States.

For the fiscal  years ended March 31, 2004,  2003 and 2002,  the Company had net
sales of $36,176,961, $40,008,769, and $42,927,104,  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 gross
sales for the fiscal years ended March 31, 2004, 2003, and 2002:

                               PERCENTAGE OF SALES
                           FISCAL YEAR ENDED MARCH 31,

CUSTOMER NAME                         2004            2003             2002
- --------------------------------------------------------------------------------
DPI Food Products                      8.2%            9.5%             6.1%
Kroger                                 5.6%            5.8%             5.9%
Publix                                 6.8%            6.6%             5.0%
United Natural Foods                   9.2%            9.9%             5.7%


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

The majority of the  Company's  customers  are required to make payment on goods
within 30 days of invoicing.  The  Company's  credit  department  makes calls on
payments  that are 10 to 15 days past due and then puts  accounts on credit hold
if they have not made  arrangements  for those  payments  that are 30 to 45 days
past due.  After all efforts  have been  exhausted  to contact the  customer and
collect the past due balances,  the credit manager will provide authorization to
write off the past due balance.  The Company typically  averages less than 1% of
gross sales in credits related to bad debt.

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% of gross sales in credits for unsold product.


                                       8


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(TM)  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).  These parties are considered  competitors as they
offer similar product lines in terms of product form, consumer benefits, and are
distributed  or  positioned  in the same  retail  shelf  space as the  Company's
products.

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 same healthy characteristics. Further, the Company's branded products
are fortified and possess soy-based ingredients, reduced, low and no fat, low or
no  cholesterol,  no  saturated  fat, no  transfat,  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, breadth and depth of product line,
and overall consumer purchase interest.

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 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.


                                       9


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.  Labeling  regulations  require  specific  details of ingredients and their
components  along  with  nutritional  information  on  labels  and  also  impose
restrictions  on product  claims  that can be  included  on labels.  The Company
believes  the  labeling  regulations  have  enhanced  the  marketability  of the
Company's products and has resulted in increased sales of the Company's products
because product 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 2004.

The Company has a team of individuals from its marketing, quality assurance, and
research and  development  departments  who review all new labels for compliance
with Company  standards and current laws and  regulations.  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 June 25, 2004,  the Company had a total of 141  full-time  employees and 4
temporary  employees.  All personnel are employed  directly by the Company.  The
Company is an affirmative action employer providing equal employment opportunity
to all  applicants.  The Company  considers its relations  with  employees to be
satisfactory. No employee is a member of a trade union.

ITEM 2.  PROPERTIES.

The Company occupies two facilities,  close in proximity,  approximating a total
of 119,000 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.


                                       10


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 64,000 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.  In May
2004, the Company renegotiated and renewed the lease from August 1, 2004 to July
31, 2009.  The term of the lease is for five years and  provides for  escalating
rental payments ranging from $18,225 to $22,942 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 alleged 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 was seeking a preliminary
and permanent  injunction  prohibiting the Company from further  infringing acts
and was also seeking  damages in the nature of either lost profits or reasonable
royalties.

On May 6, 2004,  Schreiber Foods and the Company executed a settlement agreement
pursuant to which all claims in the patent infringement  lawsuit were dismissed.
Pursuant to this settlement agreement,  the Company procured a worldwide,  fully
paid-up,  nonexclusive license to own and use all of the Company's  individually
wrapped  slice  equipment,  which  Schreiber  alleged  infringed on  Schreiber's
patents.  The Company was not  obligated to make any cash payment in  connection
with the  settlement  of the  lawsuit or the license  granted in the  settlement
agreement. The settlement agreement restricts the Company from using the slicing
equipment to co-pack product for certain specified  manufacturers,  however, the
Company is not  currently  engaged in any  co-packing  business  with any of the
specified  parties,  and does not  contemplate  engaging  in the  future  in any
co-packing business with the specified parties.


                                       11


Pursuant to the settlement  agreement,  if, during the term of the license,  the
Company  receives an offer to purchase the Company or its business,  the Company
must notify  Schreiber of the offer and Schreiber  will have the option to match
the  offer or make a better  offer to  purchase  the  Company  or its  business.
Acceptance  of the  Schreiber  offer is subject to the approval by the Company's
Board of  Directors,  however,  if the Board of  Directors  determines  that the
Schreiber  offer is equal  to or  better  than the  other  offer,  the  Board of
Directors  must take all permitted  actions to accept the offer and recommend it
to the Company's shareholders for approval.

The term of the license  extends  through  the life of all patents  named in the
lawsuit (and all related patents) and is assignable by the Company in connection
with the sale of its  business.  In the event the assignee  uses the  applicable
equipment to manufacture  private label product,  and such private label product
accounts for more than 50% of the total product  manufactured  on the applicable
equipment, the assignee will be required to pay Schreiber a royalty in an amount
to be agreed upon by Schreiber and the assignee,  but in any event not more than
$.20 per pound of product for each pound of private label  product  manufactured
by the  assignee in any year that  exceeds the amount of private  label  product
manufactured by the Company in the year preceding the sale of the Company or its
business.  In the event that the parties  cannot agree upon a royalty rate,  the
assignee  retains  the  license  rights but  private  label  production  must be
maintained  at a level less than 50% of the total  product  manufactured  on the
applicable equipment.

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, 2004.


                                       12



                                     PART II

ITEM 5.  MARKET  FOR  COMMON  EQUITY,  RELATED  STOCKHOLDER  MATTERS  AND ISSUER
PURCHASES OF EQUITY SECURITIES.

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, 2004
and 2003:



Period                                           High Closing Sales Price       Low Closing Sales Price
- -----------------------------------------------------------------------------------------------------------
                                                                          
2004 Fiscal Year, quarter ended:
     June 30, 2003                                        $2.85                          $1.65
     September 30, 2003                                   $3.10                          $2.55
     December 31, 2003                                    $4.00                          $2.36
     March 31, 2004                                       $3.18                          $1.90

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



Holders

On June 25, 2004,  there were 665  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 upon, among other things, 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

There were no sales of  unregistered  securities  in the quarter ended March 31,
2004.

                                       13



ITEM 6.  SELECTED FINANCIAL DATA.



                                                                         FISCAL YEAR ENDED MARCH 31,

                                                    2004            2003            2002            2001            2000

                                                                                                 
 Net sales                                      $ 36,176,961    $ 40,008,769    $ 42,927,104    $ 45,085,937    $ 41,911,295
 Non-cash compensation (income)/expense (1)          651,273      (2,906,762)      2,373,662       1,116,444          18,583
 Income (loss) before taxes                       (2,962,173)      1,034,128     (15,499,152)     (5,939,334)      2,420,560
 Income (loss) before cumulative effect of
   change in accounting policy                    (2,962,173)      1,034,128     (17,059,152)     (5,699,334)      3,629,891
 Net income (loss) available to common
   shareholders                                   (4,504,907)       (601,077)    (19,147,995)     (6,485,763)      3,629,891
 Net income (loss) per common share before
   cumulative effect of change in accounting
   policy - basic                                      (0.30)          (0.05)          (1.81)          (0.61)           0.40
 Net income (loss) per common share - basic            (0.30)          (0.05)          (1.81)          (0.69)           0.40
 Net income (loss) per common share before
   cumulative effect of change in accounting
   policy - diluted                                    (0.30)          (0.05)          (1.81)          (0.61)           0.39
 Net income (loss) per common share - diluted          (0.30)          (0.05)          (1.81)          (0.69)           0.39
 Total assets                                     29,887,087      33,255,842      36,115,051      48,083,126      36,450,393
 Long-term debt                                    8,446,952      10,170,195      12,511,461      14,720,875       7,261,706
 Redeemable Convertible Preferred Stock            2,573,581       2,324,671       2,156,311              --              --


(1) Non-cash  compensation is calculated  based on fluctuations in the Company's
stock  price,  which are outside the  Company's  control  and  typically  do not
reflect the Company's  operations.  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.  Large swings in the  Company's  stock
price could result in material changes to the Company's Financial  Statements as
demonstrated in prior years. See "Valuation of Non-Cash  Compensation" in Item 7
below for further information.

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 income and expense during the
reporting periods  presented.  The Company's  significant  estimates include the
allowance for doubtful accounts  receivable,  provision for obsolete  inventory,
and valuation of deferred taxes and warrants. Although the Company believes that
these estimates are reasonable, actual results could differ from those estimates
given a change in conditions or assumptions that have been consistently applied.


                                       14



The critical  accounting  policies used by the Company,  and the methodology for
estimates and assumptions are as follows:

Valuation of Accounts Receivable and Chargebacks

The Company  records  revenue  upon  shipment of products to its  customers  and
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 Company's accounts receivable
reserve  estimate is based on a specific  identification  and a general  reserve
methodology over the remaining items.

Based on the age of the receivable, cash collection history and past dilution in
the  receivables,  the Company  makes an estimate of its  anticipated  bad debt,
anticipated  future  authorized  deductions due to current  period  activity and
anticipated  collections on non-authorized amounts that customers have currently
deducted on past invoices. Based on this analysis, the Company reserved $633,000
and $633,221 for known and anticipated  future credits and doubtful  accounts at
March  31,  2004 and 2003,  respectively.  We  believe  that  this  estimate  is
reasonable,  but there can be no assurance that the Company's  estimate will not
change given a change in economic  conditions or business  conditions within the
food industry or the Company.

Inventory

Inventories are valued at the lower of cost or market.  Cost is determined using
a  weighted  average,  first-in,  first out  method.  The  Company  reviews  its
inventory  valuation  each month and writes  down the  inventory  for  potential
obsolete and damaged inventory.  In addition, the finished goods inventory value
is reduced to market  value when the known  sales price is less than the cost of
the inventory.

Deferred Taxes

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.

Valuation of Non-Cash 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",  furnishes the pro forma  disclosures  required
under Statement of Financial  Accounting Standards ("SFAS") No. 123, "Accounting
for  Stock-Based  Compensation",  and  applies  SFAS No.  148,  "Accounting  for
Stock-Based Compensation - Transition and Disclosure" on a prospective basis for
options granted after March 31, 2003.

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.  Effective April 1,
2003,  the  Company  adopted  the fair value  method of  recording  compensation
expense related to all stock options granted after March 31, 2003, in accordance
with SFAS 123 and SFAS 148 (the  prospective  method,  as  defined by SFAS 148).
Accordingly,  the fair value of stock options as determined on the date of grant
using the Black-Scholes  option-pricing model, will be expensed over the vesting
period of the related stock options.


                                       15


Several management estimates are needed to compute the fair value of the options
including  anticipated  life of the  options,  risk  free  interest  rates,  and
volatility of the Company's stock price.  Currently,  the Company  estimates the
life of all options granted assuming that the option will remain outstanding and
not be exercised until the end of its term. This results in the highest possible
value of the option.  If the Company  were to change its  estimate of the option
lives to something  less than the maximum term,  then the fair value expense per
share would  decrease by  approximately  $.01 to $.02 per month.  If the Company
changes its estimate of the  volatility  percentage,  the fair value expense per
share  would  change  by  approximately   $.02  per  percentage  change  in  the
volatility.  If the Company  changes its estimate of the interest rate, the fair
value expense per share would change by approximately $.04 per percentage change
in the interest rate.


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, 2004        March 31, 2003      March 31, 2002
- ----------                          --------------        --------------      --------------
                                                                     
Dividend Yield                          None                  None                 None
Volatility                           41% to 45%            37% to 44%              38%
Risk Free Interest Rate            2.01% to 4.28%        1.71% to 5.03%          4.75%
Expected Lives in Months              36 to 120             60 to 120             120



In addition to non-cash  compensation  expense related to new option  issuances,
the Company also records non-cash  compensation  expense or income in accordance
with the Financial  Accounting Standards Board Interpretation No. 44 ("FIN 44").
FIN 44 states that when an option is repriced  or there is an  outstanding  loan
related to the exercise of an option,  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 option 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  income.  Compensation  income  is  limited  to the  original  base
exercise  price (the  "Floor") of the options.  Each period the Company  records
non-cash compensation expense or income related to its analysis on approximately
6.8 million  option  shares.  Assuming that the stock price exceeds the Floor on
all the variable  option  shares,  a $0.01 increase or decrease in the Company's
common stock price  results in an expense or income,  respectively,  of $68,000.
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.

NEW ACCOUNTING PRONOUNCEMENTS

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.  On November 7, 2003, the FASB deferred the
classification  and  measurement  provisions  of SFAS No.  150 as they  apply to
certain  mandatorily  redeemable  non-controlling  interests.  This  deferral is
expected to remain in effect while these provisions are further evaluated by the
FASB. The application of the requirements of SFAS 150 did not have any impact on
the Company's financial position or result of operations as the Company's Series
A convertible preferred stock is not mandatorily redeemable.


                                       16


In  December  2003,  the FASB  issued a  revised  FASB  Interpretation  No.  46,
"Consolidation  of Variable Interest  Entities"(FIN  46R), which clarifies how a
business enterprise should evaluate whether it has a controlling  interest in an
entity through means other than voting rights and accordingly should consolidate
the entity.  FIN46R  replaces  FASB  Interpretation  No. 46,  "Consolidation  of
Variable Interest Entities" which was issued in January 2003. The application of
the  requirements of FIN 46R did not have any impact on the Company's  financial
position  or result of  operations  as the  Company  does not have any  variable
interests in variable interest entities.

MATERIAL FUTURE EVENTS

On April 6, 2005,  the Series A Preferred  Holders have the right to require the
Company  to redeem  the  outstanding  shares of Series A  convertible  preferred
stock.  The redemption  price is payable 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  aggregate  market price on the date of
redemption of the common stock that would be then  issuable  upon  conversion of
the  Series  A  convertible  preferred  stock.  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.

As of June 25, 2004,  there are 41,994 shares of Series A convertible  preferred
stock  outstanding.  Assuming  that no  further  conversions  were  made and the
conversion  price  remained at $1.75,  the redemption  price of the  outstanding
Series A  convertible  preferred  stock would be the  greater of (a)  $2,711,116
(100% of the preference  amount plus accrued  dividends  through April 6, 2005 -
$64.56  per  share)  or (b) the  value  of  1,549,209  shares  of  common  stock
multiplied by the market price on the date of redemption (currently estimated at
$3,364,882 using the average of the closing market price of the Company's common
stock from June 21, 2004 - June 25, 2004).

The Company is considering a number of alternatives related to the redemption of
the Series A convertible preferred stock which,  individually or in combination,
could resolve the Series A redemption  obligations.  These alternatives  include
procuring the necessary  funds from  operating  activities  and existing  credit
facilities,  or from  additional  equity  financing,  or identifying one or more
investors to buy out the Series A Preferred  Holders directly and, in connection
therewith,  extending the date by which the Series A convertible preferred stock
must be  redeemed,  or  negotiating  an  extension of such date with the current
Series A Preferred  Holders.  However,  there are no assurances that any of such
alternatives  will be viable  or  available  to the  Company  on terms  that are
acceptable  to the Company,  or that,  even if viable,  that the Company will be
successful in implementing any of such alternatives.  If the Company is required
to redeem the outstanding Series A convertible preferred stock and does not have
the funds to do so, the Company  will be in default of its  obligations  and the
Series A Preferred Holders will be entitled to pursue their remedies against the
Company.  In  addition,  any  unpaid  redemption  amount  owed to the  Series  A
Preferred  Holders shall bear interest at the rate of 3% per month until paid in
full.

A default by the Company in its  obligations  to redeem the Series A convertible
preferred  stock will also result in a default by the Company  under the Textron
Loan,  which,  in turn,  will  result  in a  default  by the  Company  under the
SouthTrust  Loan. In the cases of the Textron Loan and the SouthTrust  Loan, the
lenders  thereunder  could  exercise  their  respective  rights under their loan
documents to, among other things, declare a default under the loans,  accelerate
the  outstanding  indebtedness  such that it would  become  immediately  due and
payable,  and pursue  foreclosure  of the Company's  assets which are pledged as
collateral for such loans.  In such event, it is unlikely that the Company would
be able to continue as a going concern.


                                       17


BUSINESS ENVIRONMENT

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. For the year ended March 31, 2004  ("fiscal  2004"),  71% of the  Company's
sales were derived from sales of sliced  cheese  products.  However,  due to the
change in consumers' eating habits toward low-carbohydrate meal preparation, the
Company is in the  process of  diversifying,  strengthening  and  balancing  the
Company's product  segmentation  between various forms of cheese such as slices,
shreds,  and  chunks,  and  in  its  other  non-cheese  related  products.  This
diversification  will help the Company extend  consumer usage  occasions  beyond
lunchtime cheese slices for sandwich usage. For example, the Company may add new
products that appeal to younger consumers and have portable  functionality (that
is, "on-the-go" users).

Management   focuses  on  several  items  in  order  to  measure  the  Company's
performance.  In the short term (1 to 3 years),  management  is working  towards
obtaining positive trends in the following areas:

      o     Operating cash flow

      o     Gross margin in dollars and % of gross sales

      o     Operating income excluding certain employment  contract expenses and
            non-cash compensation related to options and warrants

      o     EBITDA excluding certain  employment  contract expenses and non-cash
            compensation related to options and warrants

      o     Liquidity

      o     Key financial ratios (AR/AP/Inventory turnover)

      o     Net sales trends (as it relates to consumer demand)

In the long term (over 3 years),  management is striving to generate  consistent
and  predictable  net sales growth while  incrementally  enhancing net cash flow
from operations.

The  principal raw material  used by the Company is casein,  which  accounts for
approximately  41% of the  Company's  raw  material  purchases.  As  casein is a
significant  component  of the  Company's  product  formulation,  the Company is
vulnerable  to changes in casein  pricing  over time,  which,  at times has been
volatile.  Management  will  pursue new  business  models  that create less of a
dependency on casein and trying to  incorporate  alternative  sources of protein
that maintain the integrity of the Company's  product  benefits,  as well as the
cost base of producing the Company's products.

Management  believes  that since the Company has procured a reasonable  level of
funding and has the working  capital and  production  capacity  required to meet
consumer demand, it will be able to maintain and improve upon the operating cash
flow  performance  demonstrated in the results during fiscal 2004. To accelerate
top line  growth  and  better  utilize  existing  assets,  the  Company is again
pursuing  strategic  co-pack,  private  label,  and  imitation  cheese  sales in
addition to our branded  sales focus.  Although the  Company's  expansion of its
private label and  imitation  business may result in a decrease in the Company's
overall gross margin percentage,  it should contribute  incremental gross margin
dollars  through  increased net sales.  Management  will balance the  additional
private  label and imitation  business  growth by  reinvesting  the gross margin
obtained from these sales into further  developing  its core brands.  Management
plans to build the business by leveraging a "superior"  premium  brand  approach
that begins with superior  product  quality over most of the direct  alternative
cheese  competition.  Improved quality versus  conventional  cheese  competition
leads to better than expected consumer experiences and thus better market share.
This market share leads to an ability to charge premium prices for the Company's
branded products and thus deliver enhanced margins. The enhanced margins will be
reinvested into the core brands and new products to produce additional earnings.


                                       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.  During the year ended
March 31, 2003 ("fiscal 2003"),  the Company 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.  During fiscal 2004,
the  Company  refinanced  or paid in full all of its  credit  facilities,  which
improved the Company's financial position and reduced interest expense over $1.6
million  during fiscal 2004.  All excess cash has been used for working  capital
purposes to improve the Company's operations and financial position.

FISCAL 2004 AS COMPARED TO FISCAL 2003

NET SALES were  $36,176,961 and $40,008,769  during fiscal 2004 and fiscal 2003,
respectively, a decrease of approximately $3.8 million or 9.6%.

The Company's  management has identified several market factors that it believes
have had a negative affect on the Company's business.  First,  consumers' eating
habits are changing with the publicly  recognized trend toward  low-carbohydrate
meal preparation during all meals (breakfast,  lunch,  snack, and dinner).  This
has led to  decreased  consumption  of  items  such as bread  and the  Company's
primary complementary product of cheese slices.  Second, the number of consumers
shopping in the retail  grocery and natural food stores is down versus the prior
year due to the further national emergence and presence of Wal*Mart  superstores
and other similar  superstores which include extensive grocery  operations.  The
Company's  product  selection  is  growing  but is still  limited  at  Wal*Mart.
Therefore,  the  Company's  sales  growth with this account has not been able to
fully counter the decline in retail grocery  trends.  In response to this change
in consumer  shopping,  the Company is  redesigning  its products and  packaging
formats to specifically target growth opportunities in the superstore, warehouse
club and mass merchandiser markets (such as Wal*Mart, Costco, Kmart, Target, and
Sam's Club).  Third,  the  Veggie(TM)  brand sales were down due to the Southern
California retail grocery labor strike that occurred during fiscal 2004, but has
since been resolved.

Management uses several internal and external reports to monitor sales by brand,
segment, form and channel of sale to determine the outside factors affecting the
sales  levels.  These reports  provide  management  information  on which brand,
segments,  forms and/or channel sales are increasing or decreasing both in units
sold and price per unit.  By reviewing  these  reports  along with industry data
from publications, syndicated retail consumption reports, and conversations with
major  retailers,  other  manufacturers in the food and beverage  industry,  and
ingredient and service suppliers,  management makes decisions on which brands to
promote and analyzes trends in the consumer marketplace.


                                       19



Through March 28, 2004, IRI (Information  Resources  Incorporated) scanner data,
which  measures  retail  grocery  consumption,  indicates that many of the major
competitors  in the  conventional  cheese slice,  private label cheese slice and
imitation   cheese  slice  cheese  segments  have  all   experienced   declining
consumption  versus  the same  period a year ago in terms of dollar  sales.  The
range in declines is from 1% to 17% depending on the brand and consumer  support
(that is, advertising,  promotion,  and brand building efforts).  Consumption in
dollars  of  Veggie  slices,   the  Company's   major  product  line,  was  down
approximately 10% in fiscal 2004 compared to fiscal 2003. Alternatively,  Veggie
consumption in dollars increased  approximately 2% in shred form and 5% in chunk
form during  fiscal 2004  compared  fiscal 2003.  Management  believes this data
demonstrates  that pressure on Veggie slice  consumption  is a function of usage
occasion and not a result of overall consumer dissatisfaction with the Company's
brand.

Additionally,  management  regularly reviews  statistics such as case fill rates
and  order  fill  rates.  These  rates  show of every  case/item  ordered,  what
percentage was shipped  complete and of every order placed,  what percentage was
shipped 100% complete,  respectively.  The case fill rate was 99.9% and 97.2% in
fiscal 2004 and fiscal 2003, respectively, and the order fill rate was 98.7% and
74.1%,  respectively.  The high levels of completion on the fill rates  indicate
that the  reduction  in sales is a  function  of  external  consumer  demand and
behavior versus internal operational constraints.

Certain key  initiatives  and  tactical  actions  implemented  by the  Company's
management during the year have helped counter some of the market factors (noted
above),  which  negatively  impacted  the  business.  Such key  initiatives  and
tactical actions include but are not limited to:

      1)    Created and  communicated a new more  meaningful  brand position for
            the Company's flagship Veggie(TM) Brand and new products. The recent
            focus is to highlight the good levels of  carbohydrates  and protein
            in the  Company's  products  and to  target a  broader  universe  of
            consumers. The Company is attempting to attract incremental users by
            convincing  prior users and light users of conventional  cheese that
            the  Veggie(TM)  brand  items can  satisfy  their  needs  with great
            tasting  nutrition.  This is a  departure  from the  Company's  past
            product  positioning where  physiological  and medical  requirements
            were  a  key  driver  in  why  consumers  should  buy  the  "healthy
            alternatives."

      2)    Added  approximately  15,000 points of new distribution with a focus
            on slices,  shreds,  and chunk  cheese.  During  fiscal 2004, it has
            proved  much  more   difficult  than  expected  to  gain  points  of
            distribution  on the three  core items  noted  above;  however,  the
            Company  achieved much greater  success on new product  distribution
            through  crumbles  and  string  cheese.  It  should  be noted  that,
            typically,  crumbles and string cheese  velocity (sales per point of
            distribution)  is  significantly  lower  than  that  of the  slices,
            shreds,  and  chunks,  and  therefore  the  Company's  new points of
            distribution  were not as productive  overall as was  anticipated by
            the Company under its original plan.

      3)    Created and tested  regionally a consumer driven marketing  campaign
            that  provided  valuable  insights  into sales growth  opportunities
            relative  to  its   overall   marketing   strategy   (trade/retailer
            incentives  versus  consumer  advertising/promotion)  going forward.
            These insights led to better consumer  marketing,  which helped stem
            consumer sales decline in the regions where testing was performed.

      4)    Improved gross margin  through  purchase  savings,  product mix, and
            efficiencies in price related promotions.

      5)    Improved  product  quality  in terms of  taste,  color,  aroma,  and
            texture on the Company's Veggie(TM)and Rice slices product line.

The Company  anticipates that the annual net sales for fiscal 2005 will increase
compared  to  annual  net  sales for  fiscal  2004  based on its plan to take on
additional private label and imitation business, while simultaneously initiating
marketing programs for the core brands.

In order to positively  impact sales volume  throughout fiscal 2005, the Company
is focusing on three primary areas:

      o     The Company is shifting the emphasis and resource  allocation of its
            marketing     strategy    from    vendor    promotions     (retailer
            publications/flyers   featuring   price   reductions   and  on-shelf
            temporary  price  reductions)  to increase  sales  through  consumer
            advertising (magazine, radio, event sponsorship,  etc.) and consumer
            promotions  (for example,  on-pack "cents off" coupons,  "cents off"
            coupons delivered via newspapers, in-store product sampling, product
            benefit   communication  at  the  point  of  purchase/shelf)   while
            highlighting  and   communicating  the  benefits  of  the  Company's
            products to meet the consumer demand for low  carbohydrate  and high
            protein products.  This is a significant strategy shift and is based
            upon  retail   consumption  data  purchased  from  IRI  (Information
            Resources  Incorporated)  that indicates  increased  sales potential
            from consumer focused marketing efforts versus similar dollars being
            spent toward price related vendor advertising and promotions.


                                       20


      o     The Company will also focus its efforts toward  generating  consumer
            awareness,  conducting  product  trials,  and generating more repeat
            purchases for its brands.

      o     Due to the  completion of the financial  restructuring  in the first
            quarter of fiscal  2004,  the  Company  has begun to pursue  certain
            private label opportunities,  which it previously turned away or did
            not pursue  earlier  due to cash  constraints.  This will enable the
            Company to better  utilize some of its excess  production  capacity.
            These  efforts  should result in greater  operating  cash flow and a
            higher return on invested capital in future periods.  As the Company
            adds  certain  private  label  business  to  its  product  mix,  the
            Company's gross margin percentage may decrease. However, the overall
            gross margin dollars should increase due to higher net sales volume.

The Company does not believe that inflation or changing prices had a significant
impact on its results of operations for the periods presented.

COST OF GOODS SOLD ("COGS") was  $24,864,289  (69% of net sales) and $28,080,188
(70% of net sales) during fiscal 2004 and fiscal 2003, respectively,  a decrease
of  approximately  $3.2  million  or 11.5%.  Approximately  $1.8  million of the
decrease  is the result of lower  variable  expenses  such as direct  materials,
direct labor and direct overhead required as a function the decrease in sales as
discussed  above.  Approximately  $1 million is the result of lower raw material
costs  due to a change in  product  mix and lower  prices in the  Company's  key
ingredients.  The  Company  saw an 8%  decrease  in the  price  of  casein,  the
Company's  primary  ingredient  in a majority  of its  products,  in fiscal 2004
compared to fiscal 2003, resulting in a savings in excess of $500,000.  Based on
current pricing trends with its suppliers, management expects to see substantial
increases  in its casein  prices in the first half of fiscal 2005. A 5% increase
in casein  prices  would  result in an annual  cost  increase  of  approximately
$307,000  assuming  the same  amount of  pounds  purchased  as in  fiscal  2004.
Management  is striving to offset  these cost  increases  with  efficiencies  in
production and cost savings in the purchase of other raw  materials,  along with
substituting  additional  sources of protein  into its  products.  Additionally,
management plans to pass some of the cost increases down to the consumer through
increases in the sales price of certain products.  Management monitors its costs
and production efficiencies through various ratios including pounds produced per
hour  and cost  per  pound  sold and uses  these  ratios  to make  decisions  in
purchasing,  production  and setting  sales  prices.  Due to certain  production
efficiencies  gained during fiscal 2004, the Company  reduced direct labor costs
by nearly $300,000.

SELLING  EXPENSE was $4,981,996  (14% of net sales) and  $4,958,272  (12% of net
sales) during fiscal 2004 and fiscal 2003, respectively,  an increase of $23,724
or  0.5%.  The  Company  recorded  an  increase  of  approximately  $414,000  in
advertising  costs.  These  costs were  limited in fiscal  2003 due to the prior
financial  constraints of the Company, but increased in fiscal 2004 with renewed
emphasis on print,  radio and  television  advertisement.  The  Company  noted a
decrease  of   approximately   $298,000  in  brokerage  costs  and  $117,000  in
promotional costs, which correspond to the decrease in sales in fiscal 2004. The
Company  expects  that  selling  expenses  should  increase  in fiscal 2005 as a
function of the anticipated increase in net sales.

DELIVERY  expense was  $1,877,682  (5% of net sales) and  $2,008,638  (5% of net
sales) during fiscal 2004 and fiscal 2003, respectively,  a decrease of $130,956
or 6.5%. Since delivery expense is primarily a function of sales,  nearly all of
the  decrease  is a  result  of  the  decrease  in  sales  as  discussed  above.
Historically,  delivery expenses approximate 5% of net sales each period. Unless
offset by price savings from shipping larger loads, the Company anticipates that
delivery  costs will increase as a percentage of sales in the future periods due
to higher fuel prices and rate changes in anticipation of the new laws regarding
limitation of driver hours. The Company anticipates an increase from the current
5% to 6% of net sales.


                                       21



NON-CASH COMPENSATION RELATED TO OPTIONS AND WARRANTS


                                                                  YEARS ENDED MARCH 31,
                                                                   2004            2003
                                                               -------------   --------------
                                                                        
      Notes Receivable for Common Stock                       $        --     $  (3,060,000)
      Option and Warrant Repricing                                  8,001                --
      Option and Warrant Issuances                                643,272           153,238
                                                               -------------   --------------

          Total Non-Cash Compensation (Income)/Expense        $   651,273     $  (2,906,762)
                                                               =============   ==============


The Company values the non-cash  compensation related to its securities on three
primary items:

      a. 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  income.  Compensation income 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 the
      Company's  founder,  Angelo S. Morini,  are treated as variable due to the
      nature of the note being non-interest bearing and non-recourse.  The Floor
      for the  underlying  shares is $4.38  per  share.  There  was no  non-cash
      compensation  expense or income  related to these shares  recorded  during
      fiscal 2004 as the price of the  Company's  common stock at the  beginning
      and end of the period was below the Floor. The Company  recorded  non-cash
      compensation income of $3,060,000 for fiscal 2003 based on the decrease in
      the market  price of the  Company's  common  stock from $5.43 at March 31,
      2002 to $1.87 at March 31,  2003.  The  Company did not record any further
      non-cash  compensation income once the stock price fell below the Floor of
      $4.38.  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. If the Company's stock price is above the Floor of
      $4.38,  a $0.01  increase or decrease in the Company's  common stock price
      results in an expense or income, respectively, of $29,143.

      b. Option and Warrant Repricing

      On October 11, 2002, the Company repriced all outstanding  options granted
      to employees prior to October 11, 2002 (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  as of  October  11,  2002  (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  (as
      discussed  under Notes  Receivable for Common Stock above) for these stock
      options  beginning  with the  quarter  ended  December  31,  2002 and such
      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,   the
      Company's  founder,  Angelo S. 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.  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 in accordance with variable accounting
      standards each period.


                                       22


      The Company recorded  non-cash  compensation  expense of $8,001 related to
      these  variable  options and  warrants  for the year ended March 31, 2004.
      There was no  compensation  expense  recorded for the year ended March 31,
      2003, as the market price of the  Company's  stock was less than the $2.05
      Floor. The remaining outstanding variable options and warrants as of March
      31,  2004 were  3,882,092.  Assuming no further  options or  warrants  are
      exercised or cancelled and all are vested and the Company's stock price is
      above the lowest  Floor of $2.05,  a $0.01  increase  or  decrease  in the
      Company's   common   stock   price   results  in  an  expense  or  income,
      respectively, up to $38,821.

      c. Option and Warrant Issuances

      During  fiscal  2004,  2003,  and 2002,  the  Company  recorded  $643,272,
      $153,238,  and $413,662,  respectively,  as non-cash  compensation expense
      related to stock,  options and warrants  that were issued to and vested by
      employees,  officers, directors and consultants.  This expense is included
      in non-cash compensation in the Company's Statements of Operations.

EMPLOYMENT  CONTRACT EXPENSE - In October 2003, the Company and Angelo S. Morini
created a Second Amended and Restated Employment  Agreement,  which agreement is
described  under  Item 11 of Part III,  "Executive  Compensation".  The  Company
accrued and expensed the five-year  cost of this  agreement in the quarter ended
December 31, 2003. The total  estimated  costs expensed under this agreement are
$1,830,329 of which $170,882 was paid during fiscal 2004 and $1,659,447 remained
unpaid but accrued ($366,305 as short-term accrued liabilities and $1,293,142 as
long-term  liabilities) as of March 31, 2004. The long-term portion will be paid
out in nearly equal monthly installments ending in October 2008.

GENERAL AND ADMINISTRATIVE expenses were $3,303,030 and $3,570,889 during fiscal
2004 and fiscal  2003,  respectively,  a decrease of  $267,859  or 7.5%.  During
fiscal 2004, there was an increase of  approximately  $132,000 in legal fees due
to the  Schreiber  lawsuit,  refinancing  activities  and  additional  reporting
requirements during the fiscal 2004.  Additionally,  the Company had an increase
of approximately  $183,000 in director and related insurance expenses due to the
expanded  Board of  Directors  and their  activity  in the  fiscal  2004.  These
increases were offset by decreases of approximately $115,000 in consulting fees,
$106,000 in personnel  costs,  $67,000 in bad debt  write-offs,  $50,000 in bank
charges,  $44,000 in audit  fees,  and  general  allocation  costs such as rent,
depreciation  and telephone  charges of  approximately  $200,000.  Management is
anticipating  further declines in general and administrative  expenses in fiscal
2005  due to  continued  reductions  in  general  overhead  costs  for  rent and
depreciation  along with a decrease in personnel  expenses  based on the amended
employment  agreement  with Angelo S. Morini as described  above.  Additionally,
management  believes that legal fees should decrease  significantly now that the
Schreiber lawsuit has been fully resolved.

RESEARCH AND DEVELOPMENT  expenses were $260,410 and $232,552 during fiscal 2004
and fiscal 2003, respectively,  an increase of $27,858 or 12.0%. These increases
are primarily the result of an increase in quality  control  testing as required
by the  Company  and its  customers  in  addition  to salary  and  benefit  cost
increases. The Company anticipates minimal increases to research and development
in future periods mainly related to increasing personnel costs.

INTEREST  EXPENSE was $1,361,606  and  $2,923,215  during fiscal 2004 and fiscal
2003,  respectively,  a decrease of $1,561,609 or 53.4%. During fiscal 2003, the
Company  amortized to interest expense $614,230 related to debt discounts on its
prior mezzanine loan from FINOVA Mezzanine Capital,  Inc. ("FINOVA  Mezzanine").
This  non-cash  amortization  ended in  September  2002 and did not occur during
fiscal 2004.  The Company  also noted a decrease in loan costs of  approximately
$413,722 in fiscal 2004 due to the lower fees charged  under the Textron  credit
facility  compared to the FINOVA  credit  facility.  The  remaining  decrease in
interest expense was the result of lower debt balances, and lower interest rates
on the outstanding  debt balances partly due to a reduction in the average prime
rate during fiscal 2004 compared to fiscal 2003. See "Debt  Financing" below for
further detail on the Company's outstanding debts and interest rates thereon.


                                       23


FISCAL 2003 AS COMPARED TO FISCAL 2002

SALES for fiscal 2003 decreased by 7% from fiscal 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(TM)  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 remained strong, sales growth was maintained at lower
levels so that the  Company  could  improve  margins  on its core items and grow
profitably. The Company does not believe that inflation or changing prices had a
significant impact on its results of operations for the periods presented.

COST OF GOODS SOLD ("COGS") was  $28,080,188  representing  70% of net sales for
fiscal  2003,  compared  with  $35,276,362  or 82% of net sales for fiscal 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.

By fiscal  2003,  the  equipment  was fully  operational,  the labor  crews were
trained,  ingredient and packaging  supply was  consistent,  and fewer number of
core items were being produced, based on specific sales forecasting.  Therefore,
the Company  experienced  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.

SELLING  expenses  decreased  by  $3,615,685  (42%) for fiscal 2003  compared to
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.

DELIVERY expenses  decreased 19% during fiscal 2003 compared to 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.


                                       24


NON-CASH COMPENSATION RELATED TO OPTIONS AND WARRANTS



                                                                     YEARS ENDED MARCH 31,
                                                                     2003              2002
                                                               ----------------   ---------------
                                                                           
      Notes Receivable for Common Stock                       $   (3,060,000)    $    1,960,000
      Option and Warrant Issuances                                   153,238            413,662
                                                               ----------------   ---------------
          Total Non-Cash Compensation (Income)/Expense        $   (2,906,762)    $    2,373,662
                                                               ================   ===============



Non-cash   compensation  related  to  options  and  warrants  showed  income  of
$2,906,762 and an expense of $2,373,662 for fiscal 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 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  Founder,  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.

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  Founder 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 any new
options issued to the Company's Founder prior to June 4, 2003 in accordance with
variable accounting standards each quarter.

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.

GENERAL AND  ADMINISTRATIVE  expenses  decreased  $1,777,624 (33%) during fiscal
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.


                                       25


RESEARCH AND DEVELOPMENT  expenses  decreased 11% during fiscal 2003 compared to
fiscal 2002. The decrease resulted primarily from a reduction in personnel costs
during fiscal 2003.

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.  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.

LIQUIDITY AND CAPITAL RESOURCES



                                                                    YEARS ENDED MARCH 31,
                                            ---------------------------------------------------------------------
                                                        2004              2003            CHANGE          %
                                            ---------------------------------------------------------------------
                                                                                          
         CASH PROVIDED BY OPERATING                  2,236,350         1,175,875         1,060,475       90.2%
         ACTIVITIES
                                            -------------------------------------------------------
         CASH USED IN INVESTING ACTIVITIES           (231,778)         (100,026)         (131,752)     (131.7%)
                                            =======================================================
         CASH USED IN FINANCING
         ACTIVITIES                                (1,556,491)       (1,074,419)         (482,072)      (44.9%)
                                            =======================================================



                                       26


OPERATING  ACTIVITIES  - During  fiscal  2004,  the Company  received  cash from
operating  activities of $2,236,350,  which is an increase in cash of $1,060,475
over the previous fiscal year. The increase in cash from operations is primarily
attributable to continued reductions in accounts receivable and inventory levels
in fiscal 2004 compared to fiscal 2003.  Management is continually reviewing its
collection  practices  and  inventory  levels  to  maximize  its cash  flow from
operations.  The Company expects to maintain positive cash flows from operations
during fiscal 2005.

INVESTING  ACTIVITIES - Net cash used in investing  activities  totaled $231,778
for in fiscal 2004 compared to $100,026 in fiscal 2003. The Company used cash of
$221,585  and   $214,003  to  purchase   equipment  in  fiscal  2004  and  2003,
respectively.  Additionally,  the  Company  received  $113,977  in cash due to a
decrease in its deposits and other assets during  fiscal 2003.  The Company does
not  anticipate  any large  capital  expenditures during  fiscal 2005 that would
exceed the levels shown in fiscal 2004.

FINANCING  ACTIVITIES  - Net  cash  flows  used  in  financing  activities  were
$1,556,491 and $1,074,419 for fiscal 2004 and 2003.  During the first quarter of
fiscal 2004, the Company raised $3,850,000  through the issuance of common stock
and $2,000,000  from a new term loan with SouthTrust  Bank, as described  below.
The Company  used  $4,000,000  of these  proceeds  to pay in full the  principal
balance owed to FINOVA  Mezzanine.  The remaining  proceeds were used to further
reduce the  Company's  book  overdrafts,  accounts  payable  and debt  balances.
Additionally,   the  Company  obtained  from  Textron  Financial  Corporation  a
revolving  credit  facility  that  replaced  the  Company's  asset-based  credit
facility with FINOVA Capital on May 30, 2003, which had an outstanding principal
balance of $4,254,667 at the time of replacement, as further described below.

                                       27


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  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.

DEBT FINANCING

Effective May 30, 2003, the Company obtained from Textron Financial  Corporation
("Textron") a revolving  credit  facility  (the  "Textron  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 Textron
Loan replaced the Company's  asset-based  credit facility with FINOVA Capital on
May 30, 2003,  which had an outstanding  principal  balance of $4,254,667 at the
time of  replacement.  The Textron 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  Textron  Loan and  certain
reserves that must be maintained during the term of the Textron Loan, the amount
available  under the Textron Loan for borrowing by the Company from time to time
is equal to the sum of (i)  eighty-five  percent  (85%) of the net amount of its
eligible  accounts  receivable  plus (ii) sixty  percent  (60%) of the Company's
eligible  inventory not to exceed  $3,500,000.  Advances  under the Textron 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
(5.75% at March 31,  2004)  calculated  on the average cash  borrowings  for the
preceding month. The Textron Loan matures and all amounts are due and payable in
full on May 26, 2006. As of March 31, 2004, the outstanding principal balance on
the Textron Loan was $4,605,277.


                                       28


The Textron Loan  described  above  contains  certain  financial  and  operating
covenants.  In August 2003, the Company  notified  Textron that it had failed to
comply with the fixed charge coverage ratio in June 2003.  Pursuant to a certain
Waiver Letter dated August 13, 2003,  Textron agreed to waive the requirement to
meet the fixed charge  coverage ratio for each monthly period through  September
30, 2003.  Additionally,  Textron  agreed that after August 13, 2003, all of the
financial  covenants  required  of the  Company  under  Section  7.6 of the Loan
Agreement will be measured and tested on a quarterly  rather than monthly basis.
Due to the $1.8 million charge to operations related to the Amended and Restated
Employment  Agreement for Angelo Morini,  the Company fell below the requirement
for the  adjusted  tangible  net  worth  and the  fixed  charge  coverage  ratio
covenants  for the  quarter  ended  December  31,  2003.  Pursuant  to a  Second
Amendment to the Loan  Agreement  dated June 25, 2004,  which is effective as of
December 31, 2003,  Textron  changed the definitions on the covenants to exclude
accrued but unpaid costs related to the above  mentioned  Employment  Agreement.
Based  on the  revised  definitions,  the  Company  was in  compliance  with all
covenants  under the Loan  Agreement for the quarter ended December 31, 2003 and
the year  ended  March 31,  2004.  The  Company  anticipates  that it will be in
compliance  with these  ratios,  as amended,  through the  remainder of the loan
period.

On September 30, 1999, the Company obtained a $4 million  subordinated loan from
FINOVA Mezzanine to finance additional  working capital and capital  improvement
needs. This loan was paid in full as of May 30, 2003 by the proceeds from a loan
from  SouthTrust  Bank  and from  the  equity  proceeds  raised  in the  private
placements  in May  2003,  as  discussed  below.  In  accordance  with a warrant
agreement dated September 30, 1999, the exercise price on 200,000 warrants still
held by FINOVA  Mezzanine on May 30,  2003,  was reduced from $3.41 to $1.80 per
share based on the sales price of the Company's common stock 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 a deduction of $241,000 due to FINOVA Capital  Corporation for waiver fees
pursuant to a certain  Amendment and Limited Waiver to Security  Agreement dated
June 26, 2002.

Simultaneous  with the closing of the Textron 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
SouthTrust  Bank's prime rate of interest plus 1% (5% at March 31, 2004), 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 May 2004 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 sales of the Company's common
stock  conducted  in May  2003,  were  used to repay  the  Company's  $4,000,000
mezzanine loan from FINOVA Mezzanine.  The balance  outstanding on this new term
loan as of March 31, 2004 was $9,381,985.

The  SouthTrust  term  loan  described  above  contains  certain  financial  and
operating covenants. Due to the $1.8 million charge to operations related to the
Amended and Restated  Employment  Agreement for Angelo Morini,  the Company fell
below the  requirement for the tangible net worth covenant for the quarter ended
December 31, 2003.  Pursuant to a Loan  Modification  letter dated May 21, 2004,
SouthTrust  changed the definitions in its loan covenants to exclude accrued but
unpaid costs related to the above mentioned Employment Agreement.  Additionally,
SouthTrust  waived the Company's  need to comply with the Maximum Funded Debt to
EBITDA ratio for the year ended March 31, 2004. Based on the revised definitions
and the waiver,  the Company was in compliance with all covenants under the Loan
Agreement for the quarter  ended  December 31, 2003 and the year ended March 31,
2004. The Company  anticipates  that it will be in compliance with these ratios,
as amended,  through the  remainder of the loan period.  Additionally,  the Loan
Modification  letter dated May 21, 2004  established a pricing matrix which will
tie the  interest  rate  charged on the term loan to the  Company's  performance
related to its  funded  debt to EBITDA  ratio.  Beginning  October 1, 2004,  the
interest rate may be adjusted quarterly  depending on the Company's ratio at the
end of the prior  quarter.  Interest  will be  assessed in the range of prime to
prime plus 1.25% according to the Company's  performance.  SouthTrust  charged a
fee of $50,000 to make the all of the above  modifications to the term loan. The
Company's  management  believes  that it will be able to  offset  a  substantial
portion of this fee in future  periods by securing  lower interest rates related
to improved  ratios.  The fee is payable in four  installments  between June and
December 2004.


                                       29


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  founder,  and
secured by the pledge of one million shares of the Company's  common stock owned
by him.  Interest on this note was at the prime rate. This loan was paid in full
in February  2004 and the  collateral  shares were released by SouthTrust to the
Company.

In connection  with the  consolidations  and extensions of the  SouthTrust  Bank
loans as  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. In accordance with SFAS 123, the fair value of this warrant was estimated
at  $101,000  and will be  amortized  as  non-cash  compensation  over 72 months
beginning in May 2003.

In March 2002, Angelo S. Morini, the Company's  founder,  loaned $330,000 to the
Company in order for it to pay down certain  notes payable that were coming due.
This loan bore  interest  at the  prime  rate and was due on or before  June 15,
2006.  In connection  with a Second  Amended and Restated  Employment  Agreement
effective  October 13,  2003  between Mr.  Morini and the  Company,  the Company
offset $167,603 of unreimbursed  advances owed to it by Mr. Morini prior to June
2002 and certain  family  members  against the balance of the loan and issued an
aggregate  of  55,087   shares  of  the   Company's   common  stock  (valued  at
approximately $2.95 per share) as payment in full.

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 bore interest at 7% per annum and was due in twelve equal
monthly  installments  of $30,066.  This note was paid in full by September  30,
2003.

In January 2003, Ruggieri of Windermere Family Limited Partnership, an affiliate
of Mr. John  Ruggieri,  the Company's  former Vice  President of  Manufacturing,
entered  into a  credit  arrangement  with the  Company  pursuant  to which  the
partnership purchased 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.

On April 10,  2003,  the  Company  entered  into a credit  arrangement  with Mr.
Frederick Deluca, one of its greater than 5% shareholders, pursuant to which Mr.
Deluca  purchased raw materials for the Company in an aggregate  amount that did
not 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
Mr. Deluca a warrant to purchase 100,000 shares of the Company's common stock at
an exercise price of $1.70.  In accordance with SFAS 123, the fair value of this
warrant  was  estimated  at $63,000 and was  recorded  as non-cash  compensation
expense in the first  quarter of fiscal 2004.  All amounts owed under the credit
arrangement  were repaid in full and such credit  arrangement  was terminated on
June 27, 2003.

EQUITY FINANCING

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 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.  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) of the number of shares of common stock for
each share of Series A convertible preferred stock equal to the quotient of:


                                       30


$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,

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.

As of March 31, 2004, the Series A Preferred Holders had converted 28,752 shares
of the  Series A  convertible  preferred  stock  plus  accrued  dividends,  into
1,084,844 shares of common stock.  The conversion  prices ranged from $1.3633 to
$1.75 and were  based on the lower of (a) 95% of the  average  of the two lowest
closing bid prices on the AMEX for the fifteen trading days immediately prior to
conversion or (b) $1.75.  From April 1, 2004 through June 25, 2004, the Series A
Preferred Holders  converted 1,900 shares of the Series A convertible  preferred
stock,  plus  accrued  dividends,  into  66,752  shares  of  common  stock  at a
conversion price of $1.75.

The Series A Preferred  Holders  have the right to require the Company to redeem
their  shares of Series A  convertible  preferred  stock on April 6,  2005.  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  aggregate  market price on the date of redemption
of common  stock that would be then  issuable  upon  conversion  of the Series A
convertible  preferred stock. 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.  As of June 25, 2004,  there are still 41,994 shares of the Series A
convertible  preferred stock outstanding.  Assuming that no further  conversions
were made and the conversion  price remained at $1.75,  the redemption  price of
the outstanding Series A convertible preferred stock would be the greater of (a)
$2,711,116 (100% of the preference  amount plus accrued  dividends through April
6, 2005 - $64.56 per share) or (b) the value of 1,549,209 shares of common stock
multiplied by the market price on the date of redemption (currently estimated at
$3,364,882 using the average of the closing market price of the Company's common
stock from June 21, 2004 - June 25, 2004). Any unpaid amount after April 6, 2005
shall bear interest at the rate of 3% per month until paid in full.

On November 7, 2002, the Series A Preferred  Holders exercised their right under
the Series A  Preferred  Stock and  Warrants  Purchase  Agreement  the "Series A
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.  The Company was required to hold a
shareholders  meeting to solicit such approval on or before February 5, 2003. In
accordance with the Stock Purchase Option Agreement  described below, the Series
A Preferred  Holders  agreed,  among  other  things,  to extend the  deadline to
September  30, 2003.  On September  30, 2003,  the  Company's  shareholders,  by
majority vote, approved the issuance by the Company of all required common stock
in the event of a conversion  of the Company's  Series A  convertible  preferred
stock and upon the exercise of certain  warrants  held by the Series A Preferred
Holders.

On April 24, 2003, the Company and the Series A Preferred  Holders  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.  The option expired on September 30, 2003. Pursuant
to such  agreement,  the Series A  Preferred  Holders  also agreed to extend the
Company's required date 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 warrants to purchase 250,000 shares of the Company's common stock
to each BH Capital Investments,  L.P. and Excalibur Limited  Partnership.  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 the Company's common
stock  on April  24,  2003.  These  warrants  were  included  on a  Registration
Statement on Form S-3, SEC File No.  333-109649,  which was filed on October 10,
2003 and declared  effective on November 18, 2003. In accordance  with SFAS 123,
the fair value of these  warrants was  estimated at $230,000 and was recorded as
non-cash compensation expense in the first quarter of fiscal 2004.


                                       31



In accordance with an exemption from registration under Regulation D promulgated
under the Securities Act of 1933, as amended,  and 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.  These  securities  were
included on a Registration Statement on Form S-3, SEC File No. 333-109649, which
was filed on October 10, 2003 and declared effective on November 18, 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   former  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.

The  Company  used  $2,000,000  of the  proceeds  generated  from these May 2003
private placements to pay down the balance of the Company's  mezzanine loan from
FINOVA Mezzanine.  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 utilized 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 for general operations through March 31, 2005.

On April 6, 2005,  the Series A Preferred  Holders have the right to require the
Company to redeem the outstanding shares of Series A convertible preferred stock
for cash.  Assuming  that no further  conversions  of the  Series A  convertible
preferred  stock are made  after the date  hereof,  the cost to the  Company  to
redeem the outstanding  Series A convertible  preferred stock could be in excess
of $3,500,000.

The Company is considering a number of alternatives related to the redemption of
the Series A convertible preferred stock which,  individually or in combination,
could resolve the Series A redemption  obligations.  These alternatives  include
procuring the necessary  funds from  operating  activities  and existing  credit
facilities,  or from  additional  equity  financing,  or identifying one or more
investors to buy out the Series A Preferred  Holders directly and, in connection
therewith,  extending the date by which the Series A convertible preferred stock
must be  redeemed,  or  negotiating  an  extension of such date with the current
Series A Preferred Holders.


                                       32


If the  Company is  required  to redeem  the  outstanding  Series A  convertible
preferred  stock and does not have the funds to do so,  the  Company  will be in
default of its obligations  and the Series A Preferred  Holders will be entitled
to pursue their remedies against the Company. In addition, any unpaid redemption
amount owed to the Series A Preferred Holders shall bear interest at the rate of
3% per month until paid in full.

A default by the Company in its  obligations  to redeem the Series A convertible
preferred  stock will also result in a default by the Company  under the Textron
Loan,  which,  in turn,  will  result  in a  default  by the  Company  under the
SouthTrust  Loan. In the cases of the Textron Loan and the SouthTrust  Loan, the
lenders  thereunder  could  exercise  their  respective  rights under their loan
documents to, among other things, declare a default under the loans,  accelerate
the  outstanding  indebtedness  such that it would  become  immediately  due and
payable,  and pursue  foreclosure  of the Company's  assets which are pledged as
collateral for such loans.  In such event, it is unlikely that the Company would
be able to  continue  as a going  concern.  The issue  related  to the  Series A
convertible  preferred  stock is a key item on the agenda of the Company's Board
of Directors and substantial  attention is being focused on resolving this issue
during fiscal 2005.

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
2010.  In  addition,  the Company has several loan  obligations  as described in
detail above. The table below summarizes the principal balances of the Company's
obligations  for  indebtedness  and lease  obligations  as of March 31,  2004 in
accordance with their required payment terms:



                                                                     Payments due by period
                                        --------------------------------------------------------------------------
Contractual Obligations                     Total            2005        2006-2007      2008-2009     Thereafter
- ------------------------------------------------------------------------------------------------------------------
                                                                                   
 Textron credit facility (1)            $  4,605,277    $  4,605,277   $         --   $         --   $         --
 SouthTrust Bank term loan                 9,381,985       1,140,000      3,821,250      3,990,000        430,735
 Series A convertible preferred stock(2)          --              --             --             --             --
 Capital Lease Obligations                   436,399         231,432        183,893         21,074             --
 Operating Lease Obligations               2,349,094         746,608        928,960        581,757         91,769
                                        -------------------------------------------------------------------------
      Total                             $ 16,772,755    $  6,723,317   $  4,934,103   $  4,592,831   $    522,504
                                        =========================================================================


(1)   In accordance with EITF 95-22, "Balance Sheet Classification of Borrowings
      Outstanding   under  Revolving  Credit  Agreements  that  involve  both  a
      Subjective Acceleration Clause and a Lock-Box Arrangement," the $4,605,277
      balance owed to Textron is  reflected as current on the balance  sheet and
      in the above  schedule.  However,  per the  Textron  Loan  Agreement,  the
      balance is not due until May 26, 2006.

(2)   In fiscal  2006,  the Company  may be  required to redeem the  outstanding
      Series A convertible  preferred  stock on April 6, 2005 in accordance with
      the terms discussed above.


                                       33


On 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
who is a greater  than 5%  shareholder  in the  Company.  The  agreement  became
effective  upon the closing of the Textron  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 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 HAVE AN  OBLIGATION  TO REDEEM OUR  OUTSTANDING  SERIES A PREFERRED  STOCK ON
APRIL 6, 2005 AND WE MAY NOT HAVE THE FUNDS TO DO SO.

On April 6, 2005, the Series A Preferred  Holders have the right to require that
we redeem the outstanding  shares of Series A convertible  preferred  stock. The
redemption  price is payable 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  aggregate  market price on the date of redemption of
the common stock that would be then  issuable  upon  conversion  of the Series A
convertible  preferred stock. 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.

,
As of June 25, 2004,  there are 41,994 shares of Series A convertible  preferred
stock  outstanding.  Assuming  that no  further  conversions  were  made and the
conversion  price  remained at $1.75,  the redemption  price of the  outstanding
Series A  convertible  preferred  stock would be the  greater of (a)  $2,711,116
(100% of the preference  amount plus accrued  dividends  through April 6, 2005 -
$64.56  per  share)  or (b) the  value  of  1,549,209  shares  of  common  stock
multiplied by the market price on the date of redemption (currently estimated at
$3,364,882  using the average of the closing  market  price of our common  stock
from June 21, 2004 - June 25, 2004).

We are  considering a number of  alternatives  related to the  redemption of the
Series A convertible  preferred  stock which,  individually  or in  combination,
could resolve the Series A redemption  obligations.  These alternatives  include
procuring the necessary  funds from  operating  activities  and existing  credit
facilities,  or from  additional  equity  financing,  or identifying one or more
investors to buy out the Series A Preferred  Holders directly and, in connection
therewith,  extending the date by which the Series A convertible preferred stock
must be  redeemed,  or  negotiating  an  extension of such date with the current
Series A Preferred  Holders.  However,  there are no assurances that any of such
alternatives  will be viable or available to us on acceptable terms, or, even if
a viable  alternative is available,  that we will be successful in  implementing
any such  alternative.  If we are  required to redeem the  outstanding  Series A
convertible  preferred  stock  and do not have the funds to do so, we will be in
default of our obligations  and the Series A Preferred  Holders will be entitled
to pursue their remedies against us. In addition,  any unpaid  redemption amount
owed to the Series A Preferred Holders shall bear interest at the rate of 3% per
month until paid in full.


                                       34


A default by us in our obligations to redeem the Series A convertible  preferred
stock will also result in our default  under the Textron Loan,  which,  in turn,
will result in a default under the SouthTrust  Loan. In the cases of the Textron
Loan and the  SouthTrust  Loan,  the lenders  thereunder  could  exercise  their
respective  rights under their loan documents to, among other things,  declare a
default under the loans,  accelerate the outstanding  indebtedness  such that it
would become immediately due and payable,  and pursue foreclosure of our assets,
which are pledged as collateral  for such loans.  In such event,  it is unlikely
that we would be able to continue as a going concern.

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  further 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.

WE CANNOT  CONTROL  THE  TIMING OR  VOLUME OF SALES OF A  SUBSTANTIAL  NUMBER OF
SHARES OF OUR COMMON STOCK.

As of June 25, 2004,  approximately 7,000,000 shares of the 15,724,073 shares of
our issued and outstanding common stock were freely tradable (unless acquired by
one of our  "affiliates")  under the  Securities  Act of 1933. All of the shares
which are not freely tradable are "restricted  securities" within the meaning of
Rule 144  promulgated  by the  Securities  and  Exchange  Commission  under  the
Securities  Act, and may be sold in open market  transactions  after the holding
period  under Rule 144 with  respect  to such  transaction  has been met.  As to
shares subject to outstanding options and warrants,  the one-year holding period
generally  will not begin until the shares  underlying  such options or warrants
actually have been  acquired.  After the one-year  holding  period has been met,
each holder generally may sell, every three months in brokerage transactions, an
amount  equal to the greater of one percent of our  outstanding  common stock or
the amount of the average weekly trading volume during the four weeks  preceding
the sale.  After two years,  unless any such holder is one of our  "affiliates,"
such sales can be made without restriction.

As of June 25, 2004,  41,994 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 does not occur  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.


                                       35


OUR FOUNDER  OWNS A LARGE  PERCENTAGE  OF THE  OUTSTANDING  SHARES,  WHICH COULD
MATERIALLY LIMIT THE OWNERSHIP RIGHTS OF EXISTING STOCKHOLDERS.

As of  June  25,  2004,  Angelo  S.  Morini,  our  founder,  beneficially  owned
approximately  22% 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 34% 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  5,985,057  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 2,704,596  of these  options and warrants are "in the
money"  and are  currently  exercisable  as of June  25,  2004.  "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.

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.

Based on current pricing trends with its suppliers, we expect to see substantial
increases  in our casein  prices in the first half of fiscal 2005. A 5% increase
in casein  prices  would  result in an annual  cost  increase  of  approximately
$307,000  assuming the same amount of pounds purchased as in fiscal 2004. We are
striving to offset these cost increases with efficiencies in production and cost
savings  in the  purchase  of  other  raw  materials,  along  with  substituting
additional sources of protein into its products.  Additionally,  we plan to pass
some of the cost increases down to the consumer  through  increases in the sales
price of certain products.

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.


                                       36


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.

CONSUMER  EATING  HABITS AND SHOPPING  TRENDS MAY CHANGE AND  NEGATIVELY  IMPACT
DEMAND FOR OUR PRODUCTS.

There could be downward pressure on demand for our products as consumers tastes,
preferences, shopping behavior, and overall evaluation of health benefits change
over time. This is demonstrated in the current year 9.6% decrease in sales which
is due in part to a  change  in  consumers'  eating  habits  with  the  publicly
recognized  trend  toward  low-carbohydrate  meal  preparation  during all meals
(breakfast,  lunch, snack, and dinner). This has led to decreased consumption of
items such as bread and our  primary  complementary  product  of cheese  slices.
Additionally, the number of consumers shopping in the retail grocery and natural
food  stores is down due to the  further  national  emergence  and  presence  of
Wal*Mart  superstores  and other similar  superstores  which  include  extensive
grocery  operations.  Our product  selection is growing but is still  limited at
Wal*Mart. Therefore, our sales growth with this account may not be able to fully
counter  the  decline in retail  grocery  trends.  In response to this change in
consumer  shopping,  we are  redesigning  its products and packaging  formats to
specifically target growth  opportunities in the superstore,  warehouse club and
mass merchandiser  markets (such as Wal*Mart,  Costco,  Kmart, Target, and Sam's
Club). With the growth in the aging population of U.S. consumers, there could be
price pressure on our products due to the fixed income nature of this population
segment.

DEMAND FOR OUR PRODUCTS COULD BE HINDERED DUE TO CHANGING  CONDITIONS WITHIN THE
DISTRIBUTION CHANNELS WE SELL PRODUCTS IN.

Our sales could suffer based upon market place  abnormalities  such as retailer,
distributor,  and/or food service operator labor strikes. Further, consolidation
within the industry could result in store closings, store layouts, and operating
strategies that are incompatible with our product requirements.

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 material trademark would negatively impact the products associated with it,
and could  negatively  affect our business,  prospects,  results of  operations,
financial condition and cash flows.


                                       37


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
June 25, 2004,  the trading  volume for our shares  averaged  15,000  shares per
trading day. We do not  anticipate  any material  increase in the trading volume
for our  shares.  The lack of an active  trading  market  for our  shares  could
negatively  impact  stockholders'  ability to sell their shares when they desire
and the price which could be obtained upon a sale of shares.

RISING INTEREST RATES COULD NEGATIVELY AFFECT OUR RESULTS OF OPERATIONS.

The interest rates of 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.  The Company is  anticipating  future  increases  in interest  rates
during fiscal 2005. 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:


                                       38


      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  rates  on the  Company's  outstanding  debts to
SouthTrust  Bank and Textron are  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% increase or decrease in market rates in effect on March 31, 2004
with respect to the  Company's  debt as of such date would  increase or decrease
interest  expense  and hence  reduce or  increase  net income of the  Company by
approximately $140,000 per year or $35,000 per quarter.

The Company's sales which were denominated in a currency other than U.S. dollars
during the fiscal years ended March 31, 2004, 2003 and 2002 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.


                                       39


ITEM 8.  FINANCIAL STATEMENTS.

Report of Registered Public Accounting Firm

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, 2004 and 2003 and the related  statements  of  operations,
stockholders'  equity and cash  flows for each of the three  years in the period
ended March 31, 2004. 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 the standards of the Public  Company
Accounting Oversight Board (United States). 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,  2004 and 2003 and the  results of its  operations  and its cash
flows  for each of the  three  years  in the  period  ended  March  31,  2004 in
conformity with accounting principles generally accepted in the United States of
America.

/s/ BDO Seidman, LLP

Atlanta, Georgia
June 16, 2004



                                       40


                                          GALAXY NUTRITIONAL FOODS, INC.
                                                  BALANCE SHEETS




                                                                                    MARCH 31,        MARCH 31,
                                                                       Notes          2004             2003
                                                                      --------  ---------------   ---------------
                                                                                         
                                                      ASSETS
CURRENT ASSETS:
  Cash                                                                          $       449,679   $         1,598
  Trade receivables, net of allowance for
    doubtful accounts of $633,000 and $633,221                          15            3,964,198         4,963,026
  Inventories, net                                                       2            4,632,843         5,294,500
  Prepaid expenses and other                                             3              191,572           553,396
                                                                                ---------------   ---------------
         Total current assets                                                         9,238,292        10,812,520

PROPERTY AND EQUIPMENT, NET                                              4           20,232,089        22,168,404
OTHER ASSETS                                                                            416,706           274,918
                                                                                ---------------   ---------------
         TOTAL                                                                  $    29,887,087   $    33,255,842
                                                                                ===============   ===============


                                       LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Book overdrafts                                                               $            --   $     1,151,276
  Line of credit                                                         5            4,605,277         4,939,894
  Accounts payable                                                                    1,191,617         2,622,996
  Accrued liabilities                                                                 1,812,300         1,745,552
  Current portion of accrued employment contract                         6              366,305                --
  Current portion of term notes payable                                  5            1,140,000         1,497,760
  Current portion of subordinated note payable                           5                   --         2,000,000
  Current portion of obligations under capital leases                    6              231,432           363,152
                                                                                ---------------   ---------------

         Total current liabilities                                                    9,346,931        14,320,630

ACCRUED EMPLOYMENT CONTRACT, less current portion                        6            1,293,142                --
TERM NOTES PAYABLE, less current portion                                 5            8,241,985         7,786,985
SUBORDINATED NOTE PAYABLE                                                5                   --         2,000,000
OBLIGATIONS UNDER CAPITAL LEASES, less current portion                   6              204,967           383,210
                                                                                ---------------   ---------------

         Total liabilities                                                           19,087,025        24,490,825
                                                                                ---------------   ---------------

COMMITMENTS AND CONTINGENCIES                                            6                   --                --

REDEEMABLE CONVERTIBLE PREFERRED STOCK                                   7            2,573,581         2,324,671

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value, authorized 85,000,000
    shares; 15,657,321 and 12,761,685 shares issued                                     156,573           127,617
  Additional paid-in capital                                                         64,520,084        59,800,732
  Accumulated deficit                                                               (43,557,515       (40,595,342)
                                                                                ---------------   ---------------

                                                                                     21,119,142        19,333,007
  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                                                   8,226,481         6,440,346
                                                                                ---------------   ---------------

         TOTAL                                                                  $    29,887,087   $    33,255,842
                                                                                ===============   ===============



                                  See accompanying notes to financial statements




                                       41







                                            GALAXY NUTRITIONAL FOODS, INC.
                                               STATEMENTS OF OPERATIONS


YEARS ENDED MARCH 31,                                             2004                 2003                 2002
                                                            ---------------     ----------------      ---------------
                                                                                             
NET SALES                                                   $    36,176,961     $     40,008,769      $    42,927,104

COST OF GOODS SOLD                                               24,864,289           28,080,188           35,276,362
                                                            ---------------     ----------------      ---------------

 Gross margin                                                    11,312,672           11,928,581            7,650,742
                                                            ---------------     ----------------      ---------------

OPERATING EXPENSES:
Selling                                                           4,981,996            4,958,272            8,573,957
Delivery                                                          1,877,682            2,008,638            2,475,989
Non-cash compensation related to options & warrants
  (Note 7)                                                          651,273           (2,906,762)           2,373,662
Employment contract expense (Note 6)                              1,830,329                   --                   --
General and administrative                                        3,303,030            3,570,889            5,348,513
Research and development                                            260,410              232,552              261,972
                                                            ---------------     ----------------      ---------------
   Total operating expenses                                      12,904,720            7,863,589           19,034,093
                                                            ---------------     ----------------      ---------------

INCOME (LOSS) FROM OPERATIONS                                    (1,592,048)           4,064,992          (11,383,351)
                                                            ---------------     ----------------      ---------------

OTHER INCOME (EXPENSE):
Interest expense                                                 (1,361,606)          (2,923,215)          (3,594,091)
Loss on disposal of assets                                           (8,519)             (47,649)            (464,190)
Other expense                                                            --              (60,000)             (57,520)
                                                            ---------------     ----------------      ---------------
                                                                 (1,370,125)          (3,030,864)          (4,115,801)
                                                            ---------------     ----------------      ---------------

INCOME (LOSS) BEFORE INCOME TAXES                                (2,962,173)           1,034,128          (15,499,152)

INCOME TAX BENEFIT (EXPENSE) (Note 8)                                    --                   --           (1,560,000)
                                                            ---------------     ----------------      ---------------

NET INCOME (LOSS)                                           $    (2,962,173)    $      1,034,128      $   (17,059,152)

Preferred Stock Dividends (Note 7)                                  201,791              264,314              709,400
Preferred Stock Accretion to Redemption Value (Note 7)            1,340,943            1,370,891            1,379,443
                                                            ---------------     ----------------      ---------------

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS                   $    (4,504,907)    $       (601,077)     $   (19,147,995)
                                                            ===============     ================      ===============


BASIC NET LOSS PER COMMON SHARE  (Note 13)                  $         (0.30)    $          (0.05)     $         (1.81)
                                                            ===============     ================      ===============

DILUTED NET LOSS PER COMMON SHARE (Note 13)                 $         (0.30)    $          (0.05)     $         (1.81)
                                                            ===============     ================      ===============




                                   See accompanying notes to financial statements




                                       42






                                                   GALAXY NUTRITIONAL FOODS, INC.
                                                 STATEMENTS OF STOCKHOLDERS' EQUITY


                             Common Stock                                                     Notes
                      -------------------------      Additional       Accumulated        Receivable for     Treasury
                          Share      Par Value     Paid-In Capital       Deficit          Common Stock        Stock         Total
                      --------------------------------------------------------------------------------------------------------------
                                                                                                   
Balance at March 31,    10,017,612   $  100,176    $    51,902,100    $  (24,570,318)    $  (12,772,200)  $ (120,461)  $ 14,539,297
  2001

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
Fair value of
  warrants issued               --           --            355,692                --                 --           --        355,692
Non-cash compensation
  related to variable
  securities                    --           --          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
Fair value of
  warrants issued               --           --            146,000                --                 --           --        146,000
Non-cash compensation
  related to variable
  securities                    --           --         (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

Exercise of options          7,911           79             16,138                --                 --           --         16,217
Exercise of warrants       200,000        2,000            358,000                --                 --           --        360,000
Issuance of common
  stock under
  employee stock
  purchase plan             16,339          163             28,364                --                 --           --         28,527
Issuance of common
  stock                  2,211,478       22,115          3,929,242                --                 --           --      3,951,357
Conversion of
  preferred stock          459,908        4,599            794,921                --                 --           --        799,520
Fair value of
  warrants and
  employee options
  issued                        --           --            685,308                --                 --           --        685,308
Non-cash compensation
  related to variable
  securities                    --           --              8,001                --                 --           --          8,001
Dividends on
  preferred stock               --           --           (201,791)               --                 --           --       (201,791)
Accretion of discount
  on preferred stock            --           --           (898,831)               --                 --           --       (898,831)
Net income                      --           --                 --         (2,962,173)               --           --     (2,962,173)
                      --------------------------------------------------------------------------------------------------------------

Balance at March 31,
  2004                  15,657,321   $  156,573    $    64,520,084    $   (43,557,515)   $  (12,772,200)  $ (120,461)  $  8,226,481
                      ==============================================================================================================


                                           See accompanying notes to financial statements





                                       43






                                                GALAXY NUTRITIONAL FOODS, INC.
                                                   STATEMENTS OF CASH FLOWS

Years Ended March 31,                                                         2004                2003              2002
                                                                        --------------      --------------     --------------
                                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES: (Note 12)
  Net Income (Loss)                                                     $   (2,962,173)     $    1,034,128     $  (17,059,152)
  Adjustments to reconcile net income (loss) to net cash from (used
    in) operating activities:
      Depreciation and amortization                                          2,205,053           2,273,349          2,362,900
      Amortization of debt discount and financing costs                        236,321           1,264,273          1,069,522
      Deferred tax expense (benefit)                                                --                  --          1,560,000
      Provision for losses on trade receivables                                   (221)           (177,245)         1,058,335
      Non-cash compensation related to options and warrants (Note 7)           651,273          (2,906,762)         2,373,662
      Loss on disposal of assets                                                 8,519              47,649            464,190
      (Increase) decrease in:
        Trade receivables                                                      999,049             364,907          1,844,538
        Inventories                                                            661,657             454,152          5,025,888
        Prepaid expenses and other                                             194,248               2,124          1,260,490
      Increase (decrease) in:
        Accounts payable                                                    (1,431,379)         (1,589,514)        (4,056,922)
        Accrued liabilities                                                  1,674,003             408,814            368,060
                                                                        --------------      --------------     --------------

   NET CASH FROM (USED IN) OPERATING ACTIVITIES                              2,236,350           1,175,875         (3,728,489)
                                                                        --------------      --------------     --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment                                          (221,585)           (214,003)          (140,277)
  (Increase) decrease in other assets                                          (10,193)            113,977              1,801
                                                                        --------------      --------------     --------------

   NET CASH FROM (USED IN) INVESTING ACTIVITIES                               (231,778)           (100,026)          (138,476)
                                                                        --------------      --------------     --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in book overdrafts                                    (1,151,276)            (41,580)           746,027
  Net borrowings (payments) on line of credit                                 (334,617)           (583,981)        (3,252,403)
  Borrowings on term notes payable                                           2,000,000             500,000            330,000
  Repayments on term notes payable                                          (1,572,760)         (1,763,265)        (1,409,964)
  Repayments on subordinated note payable                                   (4,000,000)                 --           (815,000)
  Financing costs for long term debt                                          (288,230)           (239,539)           (25,000)
  Principal payments on capital lease obligations                             (365,635)           (431,937)          (539,399)
  Proceeds from exercise of common stock options                                16,217               4,250             19,521
  Proceeds from exercise of common stock warrants, net of costs                360,000                  --          2,070,801
  Proceeds from issuance of common stock under employee stock
    purchase plan                                                               28,527              19,663             32,279
  Proceeds from issuance of common stock, net of offering costs              3,751,283           1,461,970          3,808,812
  Proceeds from issuance of preferred stock, net of costs                           --                  --          2,900,959
                                                                        --------------      --------------     --------------

   NET CASH FROM (USED IN) FINANCING ACTIVITIES                             (1,556,491)         (1,074,419)         3,866,633
                                                                        --------------      --------------     --------------

NET INCREASE (DECREASE) IN CASH                                                448,081               1,430               (332)

CASH, BEGINNING OF YEAR                                                          1,598                 168                500
                                                                        --------------      --------------     --------------

CASH, END OF YEAR                                                       $      449,679      $        1,598     $          168
                                                                        ==============      ==============     ==============



                                       See accompanying notes to financial statements.





                                       44




                         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, reduced 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.

     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",  furnishes  the pro  forma
     disclosures  required  under  Statement of Financial  Accounting  Standards
     ("SFAS") No. 123,  "Accounting for Stock-Based  Compensation",  and applies
     SFAS No. 148,  "Accounting  for  Stock-Based  Compensation - Transition and
     Disclosure"  on a  prospective  basis for options  granted  after March 31,
     2003.

     In December 2002, the Financial  Accounting Standards Board ("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


                                       45


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


     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.  Effective
     April 1, 2003,  the  Company  adopted  the fair value  method of  recording
     compensation  expense  related to all stock options granted after March 31,
     2003, in accordance with SFAS 123 and SFAS 148 (the prospective  method, as
     defined  by SFAS  148).  Accordingly,  the fair  value of stock  options as
     determined  on the date of grant  using  the  Black-Scholes  option-pricing
     model,  will be  expensed  over the  vesting  period of the  related  stock
     options.  The negative impact on diluted  earnings per share related to the
     issuance of employee stock options in fiscal 2004 was approximately $0.03.

     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, 2004   March 31, 2003   March 31, 2002
                                  --------------   --------------   --------------
                                                           
     Dividend Yield                    None              None             None
     Volatility                     41% to 45%       37% to 44%            38%
     Risk Free Interest Rate      2.01% to 4.28%   1.71% to 5.03%        4.75%
     Expected Lives in Months        36 to 120        60 to 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, 2004         March 31, 2003        March 31, 2002
                                                      -----------------     ------------------     -----------------
                                                                                          
     Net income (loss) available to common              $    (4,504,907)     $                        $  (19,147,995)
        shareholders as reported                                                      (601,077)
     Add:  Stock-based compensation expense included
        in reported net income                                  651,273             (2,906,762)            2,373,662
     Deduct:  Stock-based compensation expense
        determined under fair value based method for
        all awards                                           (1,070,997)            (3,728,592)           (2,918,802)
                                                      -----------------     ------------------     -----------------
     Pro forma net income (loss) available to common    $    (4,924,631)      $     (7,236,431)       $  (19,693,135)
        shareholders
                                                      =================     ==================     =================

     Net income (loss) per common share:
       Basic - as reported                              $         (0.30)      $          (0.05)      $         (1.81)
                                                      =================     ==================     =================
       Basic - pro forma                                $         (0.33)      $          (0.60)      $         (1.87)
                                                      =================     ==================     =================
       Diluted - as reported                            $         (0.30)      $          (0.05)      $         (1.81)
                                                      =================     ==================     =================
       Diluted - pro forma                              $         (0.33)      $          (0.60)      $         (1.87)
                                                      =================     ==================     =================


     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



                                       46


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

     outstanding  plus  potential  common  shares  which  would  arise  from the
     exercise  of  stock  options,  warrants  and  conversion  of the  Series  A
     convertible preferred stock.

     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, 2004.

     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.

     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,  which is
     made up of reserves for promotions,  discounts and bad debts, provision for
     inventory obsolescence, valuation of deferred taxes, and valuation of stock
     options 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 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. On November 7, 2003, the FASB
     deferred the classification  and measurement  provisions of SFAS No. 150 as
     they apply to certain  mandatorily  redeemable  non-controlling  interests.
     This  deferral is expected to remain in effect while these  provisions  are
     further  evaluated by the FASB. The application of the requirements of SFAS
     150 did not have any impact on the Company's  financial  position or result
     of operations as the Company's Series A convertible  preferred stock is not
     mandatorily redeemable.

     In December  2003,  the FASB issued a revised FASB  Interpretation  No. 46,
     "Consolidation of Variable Interest Entities"(FIN 46R), which clarifies how
     a business enterprise should evaluate whether it has a controlling interest
     in an entity through means other than voting rights and accordingly  should
     consolidate  the  entity.  FIN46R  replaces  FASB  Interpretation  No.  46,
     "Consolidation of Variable Interest Entities" which was issued in January



                                       47



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


     2003.  The  application  of the  requirements  of FIN 46R did not  have any
     impact on the Company's  financial  position or result of operations as the
     Company does not have any variable interests in variable interest entities.

(2)  Inventories
     -----------
     Inventories are summarized as follows:
                                              March 31, 2004      March 31, 2003
                                              --------------      --------------

     Raw materials                            $    1,786,586      $    2,216,558
     Finished goods                                2,846,257           3,077,942
                                              --------------      --------------
     Total                                    $    4,632,843      $    5,294,500
                                              ==============      ==============

(3)  Prepaid Expenses and Other
     --------------------------
     Prepaid expenses are summarized as follows:

                                              March 31, 2004      March 31, 2003
                                              --------------      --------------

     Employee advances                        $       10,195      $      231,918
     Prepaid commissions                              47,322             110,416
     Prepaid insurance                                49,786              70,888
     Other                                            84,269             140,174
                                              --------------      --------------
     Total                                    $      191,572      $      553,396
                                              ==============      ==============

     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.

     Advertising  expense was  approximately  $910,000,  $224,000,  and $762,000
     during fiscal 2004, 2003, and 2002, respectively.

(4)  Property and Equipment
     ----------------------
     Property and equipment are summarized as follows:




                                          Useful Lives  March 31, 2004   March 31, 2003
                                          ------------  --------------   --------------
                                                                
     Leasehold improvements                10-25 years     $ 3,215,596      $ 3,187,596
     Machinery and equipment                5-20 years      27,112,809       27,049,817
     Equipment under capital leases         7-15 years       1,808,810        1,753,138
     Construction in progress                                  112,649               --
                                          ------------  --------------   --------------

                                                            32,249,864       31,990,551
     Less accumulated depreciation and amortization         12,017,775        9,822,147
                                                        --------------   --------------

     Property and equipment, net                           $20,232,089      $22,168,404
                                                        ==============   ==============


(5)  Line of Credit and Notes Payable
     --------------------------------
     Effective May 30, 2003,  the Company  obtained  from Textron  Financial
     Corporation  ("Textron")  a revolving  credit  facility  (the  "Textron
     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 Textron Loan  replaced the Company's
     asset-based credit facility with FINOVA Capital  Corporation on May 30,
     2003, which had an outstanding  principal  balance of $4,254,667 at the
     time of  replacement.  The  Textron  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
     Textron Loan and certain  reserves that must be  maintained  during the
     term of the Textron Loan, the amount  available  under the Textron Loan
     for  borrowing  by the Company from time to time is equal to the sum of
     (i)  eighty-five  percent  (85%)  of the  net  amount  of its  eligible
     accounts  receivable



                                       48


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


     plus (ii) sixty percent (60%) of the  Company's  eligible  inventory not to
     exceed  $3,500,000.  Advances  under the  Textron  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 (5.75% at
     March 31, 2004) calculated on the average cash borrowings for the preceding
     month. The Textron Loan matures and all amounts are due and payable in full
     on May 26, 2006.  However,  in accordance  with EITF 95-22,  "Balance Sheet
     Classification of Borrowings  Outstanding under Revolving Credit Agreements
     that  involve  both  a  Subjective   Acceleration  Clause  and  a  Lock-Box
     Arrangement,"  the balance is reflected as current on the balance sheet. As
     of March 31, 2004, the  outstanding  principal  balance on the Textron Loan
     was $4,605,277.

     The Textron Loan described above contains  certain  financial and operating
     covenants.  In August 2003, the Company notified Textron that it had failed
     to comply with the fixed charge coverage ratio in June 2003.  Pursuant to a
     certain  Waiver Letter dated August 13, 2003,  Textron  agreed to waive the
     requirement to meet the fixed charge coverage ratio for each monthly period
     through September 30, 2003. Additionally,  Textron agreed that after August
     13, 2003,  all of the  financial  covenants  required of the Company  under
     Section  7.6 of the  Loan  Agreement  would be  measured  and  tested  on a
     quarterly  rather than monthly  basis.  Due to the $1.8  million  charge to
     operations  related to the Amended and Restated  Employment  Agreement  for
     Angelo Morini (See Note 6), the Company fell below the  requirement for the
     adjusted  tangible net worth and the fixed charge  coverage ratio covenants
     for the quarter ended December 31, 2003.  Pursuant to a Second Amendment to
     the Loan Agreement  dated June 25, 2004,  which is effective as of December
     31,  2003,  Textron  changed the  definitions  on the  covenants to exclude
     accrued  but  unpaid  costs  related  to  the  above  mentioned  Employment
     Agreement. Based on the revised definitions,  the Company was in compliance
     with all covenants under the Loan Agreement for the quarters ended December
     31, 2003 and year ended March 31,  2004.  The Company  anticipates  that it
     will be in compliance with these ratios, as amended,  through the remainder
     of the loan period.


     On September 30, 1999, the Company obtained a $4 million  subordinated loan
     from FINOVA  Mezzanine to finance  additional  working  capital and capital
     improvement  needs.  This  loan was paid in full as of May 30,  2003 by the
     proceeds from a 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 a warrant agreement dated September
     30,  1999,  the  exercise  price on 200,000  warrants  still held by FINOVA
     Mezzanine on May 30, 2003,  was reduced from $3.41 to $1.80 per share based
     on the  sales  price of the  Company's  common  stock 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 a deduction of $241,000 due to FINOVA Capital Corporation
     for waiver fees  pursuant  to a certain  Amendment  and  Limited  Waiver to
     Security Agreement dated June 26, 2002.

     Simultaneous  with the closing of the Textron 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 SouthTrust Bank's prime rate of interest plus 1% (5%
     at March 31, 2004), 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 May 2004 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 sales of the Company's common stock
     conducted  in May 2003 (as  discussed  in Note 7),  were  used to repay the
     Company's  $4,000,000  mezzanine  loan from FINOVA  Mezzanine.  The balance
     outstanding on the new term loan as of March 31, 2004 was $9,381,985.


     The SouthTrust  term loan described  above contains  certain  financial and
     operating  covenants.  Due to the $1.8 million charge to operations related
     to the Amended and Restated  Employment  Agreement for Angelo  Morini,  the
     Company fell below the  requirement for the tangible net worth covenant for
     the quarter ended December 31, 2003. Pursuant to a Loan Modification letter
     dated  May  21,  2004,  SouthTrust  changed  the  definitions  in its  loan
     covenants  to  exclude  accrued  but  unpaid  costs  related  to the  above
     mentioned  Employment  Agreement.   Additionally,   SouthTrust  waived  the
     Company's  need to comply with the Maximum  Funded Debt to EBITDA ratio for
     the year ended March 31,  2004.  Based on the revised  definitions  and the
     waiver, the Company was in


                                       49


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


     compliance  with all  covenants  under the Loan  Agreement  for the quarter
     ended  December  31,  2003 and the year ended March 31,  2004.  The Company
     anticipates  that it will be in compliance  with these ratios,  as amended,
     through  the  remainder  of  the  loan  period.   Additionally,   the  Loan
     Modification  letter dated May 21, 2004  established a pricing matrix which
     will  tie the  interest  rate  charged  on the term  loan to the  Company's
     performance  related to its funded debt to EBITDA ratio.  Beginning October
     1, 2004,  the  interest  rate may be adjusted  quarterly  depending  on the
     Company's ratio at the end of the prior quarter.  Interest will be assessed
     in the  range of  prime to prime  plus  1.25%  according  to the  Company's
     performance.  SouthTrust  charged a fee of  $50,000  to make the all of the
     above  modifications  to the term loan. The Company's  management  believes
     that it will be able to offset a substantial  portion of this fee in future
     periods by securing lower interest  rates related to improved  ratios.  The
     fee is payable in four installments between June and December 2004.

     In October  2000,  the  Company  obtained a $1.5  million  bridge loan from
     SouthTrust  Bank,  which was guaranteed by Angelo S. Morini,  the Company's
     founder,  and secured by the pledge of one million  shares of the Company's
     common stock owned by him. Interest on this note was at the prime rate. The
     loan  was paid in full in  February  2004 and the  collateral  shares  were
     returned to the Company.

     In March 2002, Angelo S. Morini, the Company's founder,  loaned $330,000 to
     the Company in order for it to pay down  certain  notes  payable  that were
     coming  due.  This loan bore  interest  at the prime rate and was due on or
     before June 15,  2006.  In  connection  with a Second  Amended and Restated
     Employment  Agreement effective October 13, 2003 between Mr. Morini and the
     Company, the Company offset $167,603 of unreimbursed advances owed to it by
     Mr. Morini and certain family  members  against the balance of the loan and
     issued an aggregate of 55,087 shares of the Company's  common stock (valued
     at approximately $2.95 per share) as payment in full.

     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 bore interest at 7% per annum and was
     due in twelve equal monthly installments of $30,066.  This note was paid in
     full by September 30, 2003.

     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 Founder.  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.

     Aggregate  maturities of the SouthTrust term loan payable over future years
     are as follows:  2005 - $1,140,000;  2006 - $1,826,250;  2007 - $1,995,000;
     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 2009.  The  following is a schedule by years as of March 31, 2004,  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:


                                       50



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

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

     2005                                             $  239,772      $  746,608
     2006                                                175,720         570,763
     2007                                                 12,211         358,197
     2008                                                 12,211         309,023
     2009                                                  9,646         272,734
     2010                                                     --          91,769
                                                      ----------      ----------

     Total net minimum lease payments                    449,560      $2,349,094
                                                                      ==========
     Less amount representing interest                    13,161
                                                      ----------

     Present value of the net minimum lease payments     436,399
     Less current portion                               (231,432
                                                      ----------

     Long-term obligations under capital leases       $  204,967
                                                      ==========

     The total  capitalized cost for equipment under capital lease is $1,808,810
     with accumulated depreciation of $634,383 as of March 31, 2004.

     Rental expense was approximately, $1,088,000 $1,190,000, and $1,102,000 for
     the fiscal years ended March 31, 2004, 2003, 2002, respectively.

     Employment Agreements
     ---------------------
     In a Second Amended and Restated Employment Agreement effective October 13,
     2003, Angelo S. Morini the Company's  Founder,  Vice-Chairman and President
     resigned from his positions with the Company as Vice Chairman and President
     and will no longer be involved in the daily  operations of the Company.  He
     will retain the title of Founder and has been named Chairman Emeritus.  Mr.
     Morini will continue as an employee and as a member of the Company's  Board
     of Directors. Additionally, he may carry out special assignments designated
     to him by the  Chairman  of the Board.  The  agreement  is for a  five-year
     period beginning October 13, 2003 and provides for an annual base salary of
     $300,000 plus standard  health  insurance  benefits,  club dues and an auto
     allowance. Other material provisions of the agreement are as follows:

     1. For the term of Mr.  Morini's  employment,  the Company  shall cause Mr.
     Morini to be nominated for election to the Company's  Board of Directors as
     a member of the slate of  directors  proposed  by the  Company in its proxy
     statement for any meeting of the Company's  stockholders  whereby directors
     shall be elected. Notwithstanding the foregoing, in the event Mr. Morini is
     not elected to the Board of Directors by the stockholders at any meeting of
     the  Company's  stockholders  for which the proxy  statement  indicates Mr.
     Morini is  nominated  for  election  as a member of the slate of  directors
     proposed by the Company, such obligations shall immediately cease.

     2. The Company will obtain,  and maintain in effect  during the term of Mr.
     Morini's employment, for the benefit of Mr. Morini (or reimburse Mr. Morini
     for the cost of) a Two  Million  Dollar  ($2,000,000)  term life  insurance
     policy  insuring Mr.  Morini's  life, the  beneficiaries  of which shall be
     designated by Mr. Morini.

     3. Mr.  Morini and the Company  agreed that Mr.  Morini and certain  family
     members   received   advances  from  the  Company  of  which  $167,603  was
     unreimbursed  as of October 13, 2003, and (ii) the Company owed $330,000 to
     Mr. Morini pursuant to a loan on March 28, 2002 to the Company.  Mr. Morini
     and the  Company  agreed to offset the  unreimbursed  advances  against the
     amounts  owed by the Company,  and, in  repayment  of the  remainder of the
     amounts  owed by the  Company,  the Company  issued an  aggregate of 55,087
     shares of the Company's common stock to Mr. Morini (valued at approximately
     $2.95 per share  based on the  average of the  closing  prices for the five
     trading days preceding the effective date of the Agreement).



                                       51


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

     4. Mr. Morini has agreed that during the term of his employment,  and for a
     period of one (1) year  following his  termination  of  employment  for any
     reason other than pursuant to termination  without cause, a material breach
     of the  agreement,  or a change of control (as defined in the agreement) in
     the Company for which he did not vote, he will not, directly or indirectly,
     either as an employee,  employer,  consultant,  agent, principal,  partner,
     stockholder  (other  than  owning  fewer  than  one  percent  (1%)  of  the
     outstanding shares of a public corporation),  corporate officer,  director,
     or any other individual or representative  capacity,  engage or participate
     in any business that directly  competes with the Company within those areas
     in the United States in which the Company is doing  business as of the date
     of termination.

     5. If the agreement is terminated by the Company without cause,  Mr. Morini
     shall:  (a) be entitled to  continued  payment of his annual  compensation,
     health  insurance  benefits,  club dues,  auto allowance and life insurance
     benefits for the remainder of the term of the  agreement,  (b) become fully
     "vested"  under the  terms of any  stock  option  agreements  executed  and
     delivered  prior to, along with, or after the agreement and (c) be released
     from the terms of the  $12,772,200  Loan Agreement  dated June 15, 1999 and
     all monies  outstanding  thereunder  will be forgiven by the  Company.  The
     provisions of the agreement  related to the  forgiveness of the $12,772,200
     loan  remain  unchanged  from the first  Amended  and  Restated  Employment
     Agreement.  Mr.  Morini  acknowledges  that  his  change  in role  does not
     constitute a  termination  of Mr.  Morini by the  Company,  under the First
     Amended and Restated Employment Agreement.

     6. If Mr.  Morini  terminates  his  employment  in any manner other than in
     connection with a material breach of the agreement by the Company, he shall
     not be entitled to receive any further  compensation  or  benefits,  except
     that if he terminates his employment in connection with a change of control
     (as defined in the  Agreement) in the Company for which he did not vote, he
     will be released from the terms of the  $12,772,200  Loan  Agreement  dated
     June 15, 1999 and all monies outstanding thereunder will be forgiven by the
     Company.  The provisions of the Agreement related to the forgiveness of the
     $12,772,200  loan remain  unchanged  from the first  Amended  and  Restated
     Employment Agreement.

     The Company  accrued and expensed the five-year  cost of this  agreement in
     the quarter ended  December 31, 2003.  The total  estimated  costs expensed
     under this agreement are $1,830,329 of which $1,659,447 remained unpaid but
     accrued  ($366,305 as short-term  liabilities  and  $1,293,142 as long-term
     liabilities)  as of March 31, 2004. The long-term  portion will be paid out
     in nearly equal monthly installments ending in October 2008.

     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  alleged 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 was seeking a  preliminary  and
     permanent  injunction  prohibiting the Company from further infringing acts
     and was also  seeking  damages  in the  nature of either  lost  profits  or
     reasonable royalties.

     On May 6, 2004,  Schreiber  Foods and the  Company  executed  a  settlement
     agreement pursuant to which all claims in the patent  infringement  lawsuit
     were dismissed. Pursuant to this settlement agreement, the Company procured
     a worldwide, fully paid-up,  nonexclusive license to own and use all of the
     Company's  individually  wrapped slice equipment,  which Schreiber  alleged
     infringed on Schreiber's patents. The Company was not obligated to make any
     cash  payment  in  connection  with the  settlement  of the  lawsuit or the
     license  granted in the  settlement  agreement.  The  settlement  agreement
     restricts the Company from using the slicing  equipment to co-pack  product
     for certain specified manufacturers,  however, the Company is not currently
     engaged in any co-packing  business with any of the specified parties,  and
     does not contemplate engaging in the future in any co-packing business with
     the specified parties.


                                       52


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


     Pursuant to the settlement  agreement,  if, during the term of the license,
     the Company receives an offer to purchase the Company or its business,  the
     Company  must notify  Schreiber  of the offer and  Schreiber  will have the
     option to match the offer or make a better offer to purchase the Company or
     its business.  Acceptance of the Schreiber offer is subject to the approval
     by the  Company's  Board of Directors,  however,  if the Board of Directors
     determines  that the  Schreiber  offer is equal to or better than the other
     offer, the Board of Directors must take all permitted actions to accept the
     offer and recommend it to the Company's shareholders for approval.

     The term of the license  extends  through the life of all patents  named in
     the lawsuit (and all related  patents) and is  assignable by the Company in
     connection  with the sale of its  business.  In the event the assignee uses
     the  applicable  equipment to manufacture  private label product,  and such
     private  label  product  accounts  for more than 50% of the  total  product
     manufactured on the applicable equipment,  the assignee will be required to
     pay Schreiber a royalty in an amount to be agreed upon by Schreiber and the
     assignee, but in any event not more than $.20 per pound of product for each
     pound of private  label  product  manufactured  by the assignee in any year
     that  exceeds  the  amount of private  label  product  manufactured  by the
     Company in the year  preceding the sale of the Company or its business.  In
     the event that the parties  cannot agree upon a royalty rate,  the assignee
     retains the license rights but private label  production must be maintained
     at a  level  less  than  50%  of  the  total  product  manufactured  on the
     applicable equipment.


(7)  Capital Stock
     -------------

     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, 2004,
     16,339  shares were issued under this plan at prices of $1.49 and $1.96 per
     share. 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.  The  weighted  average fair value of the shares
     issued were $1.75,  $1.99,  and $4.78 per share for the fiscal  years ended
     March 31, 2004, 2003 and 2002,  respectively.  As of March 31, 2004,  there
     were 29,795 shares available for purchase under the Plan.

     Stock Warrants
     --------------
     At March 31, 2004, 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:

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

     September 2004                 7,500             $      4.25
     August 2005                    7,143                    2.05
     December 2005                 81,500                    3.90
     January 2006                  33,571                    2.05
     April 2006                   100,000                    1.70
     July 2006                    500,000                    2.00
     July 2006                     10,000                    5.00
     January 2007                  42,592                    5.74
     June 2007                     30,000                    2.05
     June 2007                    122,549                    5.52
     May 2008                      50,000                    2.05
     August 2008                    1,429                    2.05
     January 2009                   1,429                    2.05
     June 2009                    100,000                    1.97
     June 2009                    153,000                    2.05
     June 2012                      2,143                    2.05
                             -----------------
                                1,242,856
                             =================

     On April 10, 2003, the Company entered into a credit  arrangement  with one
     of its  greater  than 5%  shareholders  pursuant  to which the  shareholder
     purchased raw materials for the Company in an aggregate amount that did not
     exceed $500,000.  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.  This  warrant is
     exercisable  until  April 10,  2006.  The fair  value of this  warrant  was
     estimated at $63,000 and was recorded as non-cash  compensation  expense in
     the quarter ended June 30, 2003.

     On April 24, 2003, the Company and the Series A Preferred  Holders  entered
     into a 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.  The option  expired on  September  30, 2003.
     Pursuant  to such  Agreement,  the  holders  of the  Series  A  convertible
     preferred stock also agreed to extend the Company's required date to hold a
     shareholders  meeting,  pursuant to an  exercised  right under the Series A
     Purchase  Agreement  as discussed  under  "Series A  Convertible  Preferred
     Stock" below,  from February 5, 2003 to September 30, 2003. In exchange for
     the option and the extension of the annual meeting date, the Company issued
     warrants to purchase  250,000 shares of the Company's  common stock to each
     BH Capital  Investments,  L.P. and  Excalibur  Limited  Partnership.  These
     warrants are exercisable  until July 15, 2006 at an exercise price equal to
     $2.00 per share. The fair value of these warrants was estimated at $230,000
     and was recorded as non-cash compensation expense in the quarter ended June
     30, 2003.


                                       53


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


     In connection with the consolidations and extensions of the SouthTrust Bank
     loans as  described  in Note 5, 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 fair value of this warrant was  estimated at $101,000
     and will be amortized as non-cash  compensation over 72 months beginning in
     May 2003.

     Stock Options
     -------------
     At March 31, 2004, 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
     following table summarizes information about plan stock option activity:


                                             Weighted-Average  Weighted-Average
                                              Exercise Price    Fair Value of
                                    Shares       per Share     Options Granted
                                  ----------  --------------  -----------------
                                    133,684       $  4.60            --
     Balance, March 31, 2001
     Granted - at market              6,858          5.52         $3.19
     Exercised                       (4,143)         4.71            --
     Cancelled                      (32,855)         5.00            --
                                  ----------  --------------
                                    103,544          4.54            --
     Balance, March 31, 2002
     Granted - at market             25,858          4.37         $2.51
     Exercised                       (1,000)         4.25            --
     Cancelled                      (23,096)         2.43            --
                                  ----------  --------------
                                    105,306          2.66            --
     Balance, March 31, 2003
     Granted - at market                914          2.90         $1.65
     Exercised                       (7,911)         2.05            --
     Cancelled                       (2,948)         4.96            --
                                  ----------  --------------
                                     95,361       $  2.64            --
     Balance, March 31, 2004
                                  ==========  ==============

     At March 31, 2004, 2003 and 2002, a total of 82,027,  85,306, and 84,955 of
     the  outstanding  plan options  were  exercisable  with a  weighted-average
     exercise price of $2.74, $2.80, and $4.69 per share, respectively.



                                       54


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

     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, 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                 --
     Granted - at market            400,000         2.73              $0.77
     Cancelled                     (300,000)        2.24                 --
                                  ----------  ----------------

     Balance, March 31, 2004      4,646,840      $  3.19                 --
                                  ==========  ================

     At March 31, 2004,  2003,  and 2002, a total of 4,452,006,  4,002,507,  and
     2,068,340  of the  outstanding  non-plan  options were  exercisable  with a
     weighted-average  exercise  price of $3.16,  $3.19,  and  $3.73 per  share,
     respectively.

     The following table  summarizes  information  about plan and non-plan stock
     options outstanding and exercisable at March 31, 2004:




                                                Weighted-     Weighted-                   Weignted-
                                                 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          8.7 years    $ 1.79       132,143        8.7 years      $ 1.79
        2.00 - 2.99             1,676,726          4.7 years      2.11     1,618,558        4.5 years        2.11
        3.00 - 3.99             1,921,198          5.4 years      3.41     1,921,198        5.4 years        3.41
        4.00 - 4.99               576,716          5.9 years      4.29       426,716        5.5 years        4.25
        5.00 - 5.99               432,797          3.3 years      5.20       432,797        3.3 years        5.20
        6.00 -19.25                 2,621          3.6 years     10.17         2,621        3.6 years       10.17
                            ------------------                            -------------
                                4,742,201                                  4,534,033
                            ==================                            =============



     Reserved
     --------
     At March 31,  2004,  the  Company  has  reserved  common  stock for  future
     issuance under all of the above arrangements totaling 5,985,057 shares.

     Non-Cash Compensation Related to Options and Warrants
     -----------------------------------------------------
     There Company calculates non-cash compensation related to its securities on
     three primary items:

          a. 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


                                       55


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

          prior  reporting  period,  the  reduction is recorded as  compensation
          income.  Compensation  income 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 the
          Company's  founder,  Angelo S.  Morini,  as  disclosed  in Note 9, are
          treated as variable  due to the nature of the note being  non-interest
          bearing and non-recourse. The Floor for the underlying shares is $4.38
          per  share.  There  was no  non-cash  compensation  expense  or income
          related to these  shares  recorded  during the fiscal year ended March
          31, 2004 as the price of the  Company's  common stock at the beginning
          and end of the  period  was  below the  Floor.  The  Company  recorded
          non-cash  compensation  income of $3,060,000  for the year ended March
          31, 2003 based on the  decrease in the market  price of the  Company's
          common  stock from $5.43 at March 31, 2002 to $1.87 at March 31, 2003.
          The Company did not record any further  non-cash  compensation  income
          once the stock  price  fell  below the  Floor of  $4.38.  The  Company
          recorded  non-cash  compensation  expense of  $1,960,000  for the year
          ended March 31, 2002, based on the increase in the market price of the
          Company's  common  stock from the Floor of $4.38 to $5.43 at March 31,
          2002.

          b. Option and Warrant Repricing
          On October 11,  2002,  the Company  repriced all  outstanding  options
          granted to employees  prior to October 11, 2002  (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  as of October 11, 2002 (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 (as discussed under Notes Receivable for
          Common Stock above) for these stock options beginning with the quarter
          ended  December 31, 2002 and such 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,  the Company's founder,
          Angelo S. 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. 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 in accordance with variable accounting
          standards each period.

          The Company recorded non-cash  compensation  expense of $8,001 related
          to these  variable  options and  warrants for the year ended March 31,
          2004.  There was no compensation  expense  recorded for the year ended
          March 31, 2003, as the market  price of the  Company's  stock was less
          than the $2.05 Floor. The remaining  outstanding  variable options and
          warrants as of March 31, 2004 were 3,882,092.

          c. Option and Warrant Issuances
          During the fiscal  years ended March 31,  2004,  2003,  and 2002,  the
          Company recorded $643,272,  $153,238, and $413,662,  respectively,  as
          non-cash  compensation  expense related to stock, options and warrants
          that were issued to and vested by employees,  officers,  directors and
          consultants.  This expense is included in non-cash compensation in the
          Company's Statements of Operations.

     Series A Convertible Preferred Stock
     ------------------------------------
     On April 6, 2001, 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 equal
     to the quotient of $48.18,  plus all accrued and unpaid  dividends for each
     share of the Series A  convertible  preferred  stock,  ($60.71 at March 31,
     2004),  divided by the lower of (x) $1.75 or (y) 95% of the  average of the
     two lowest closing bid prices of the Company's common stock on the American
     Stock Exchange  ("AMEX") out of the fifteen trading days immediately  prior
     to conversion.

     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  aggregate  market price on the date of  redemption of the common stock
     that would be then  issuable upon  conversion  of the  preferred  stock and
     multiplied by 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. Should there be no additional
     conversions  on the Series A  convertible  preferred  stock before April 6,
     2005,  the Company may be required to redeem the shares at a minimum  price
     in excess of $2.7 million.

                                       56


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

     The Series A Preferred  Holders  converted  13,490 and 15,262 shares of the
     Series A convertible  preferred stock plus accrued dividends,  into 459,908
     and 624,936  shares of common stock,  respectively,  during the years ended
     March 31, 2004 and 2003,  respectively.  The conversion  prices ranged from
     $1.3633 to $1.75 and were  based on the lower of (a) 95% of the  average of
     the two lowest closing bid prices on the AMEX for the fifteen  trading days
     immediately prior to conversion or (b) $1.75.

     The Series A Preferred Holders have the right to receive on any outstanding
     Series A convertible  preferred stock a ten percent dividend on the shares,
     payable one year after the issuance of such preferred  stock,  and an eight
     percent  dividend for the  subsequent  three years  thereafter,  payable in
     either  cash or shares of  preferred  stock.  For the years ended March 31,
     2004, 2003 and 2002, the Company recorded preferred  dividends of $201,791,
     $264,314,  and $709,400,  respectively,  on the  outstanding  shares of the
     Series A convertible preferred stock.

     On April 6, 2001,  the Company  recorded the initial  carrying value of the
     preferred  stock as  $521,848.  Each  quarter  the  Company  calculates  an
     estimated  redemption  value  of the  remaining  preferred  stock  and then
     calculates  the  difference  between  the initial  carrying  value and this
     estimated  redemption  value.  The  difference  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,  2004,  2003 and 2002,  the Company  recorded  $1,340,943,
     $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,  2004,  the value of the  remaining
     43,894 shares of redeemable convertible preferred stock is $2,573,581.

     On November 7, 2002, the Series A Preferred  Holders  exercised their right
     under the Series A 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  and  the  exercise  of  their  warrants.  On
     September 30, 2003, the Company's shareholders,  by majority vote, approved
     the issuance by the Company of all required  common stock in the event of a
     conversion of the Company's  Series A Convertible  Preferred Stock and upon
     the exercise of certain warrants held by the Series A Preferred Holders.

     Common Stock Issuances
     ----------------------
     In October 2003,  pursuant to an employment  contract,  the Company  issued
     17,500 shares of its common stock with a total value of $37,650 to a former
     employee for his services from January 2003 to July 2003.

     In March 2002, Angelo S. Morini, the Company's founder,  loaned $330,000 to
     the Company in order for it to pay down  certain  notes  payable  that were
     coming  due.  This loan bore  interest  at the prime rate and was due on or
     before June 15,  2006.  In  connection  with a Second  Amended and Restated
     Employment  Agreement effective October 13, 2003 between Mr. Morini and the
     Company, the Company offset $167,603 of unreimbursed advances owed to it by
     Mr. Morini and certain family  members  against the balance of the loan and
     issued an aggregate of 55,087 shares of the Company's  common stock (valued
     at approximately $2.95 per share) as payment in full.

     Pursuant to seven  Securities  Purchase  Agreements dated May 21, 2003, the
     Company  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.   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  former  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


                                       57


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

     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.

     The Company used  $2,000,000 of the proceeds  generated from these 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 in Note 5, to
     pay the remaining  $2,000,000  on the FINOVA  Mezzanine  loan.  The Company
     utilized  the  remainder  of the  private  placement  proceeds  for working
     capital and general corporate purposes.

     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.

     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.


                                       58


                         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,                                                                       2004                2003
     -----------------------------------------------------------------------------------------------------------
                                                                                              
     Deferred tax assets:
       Net operating loss carry forwards                                         $14,207,000      $13,391,000
       Non-deductible reserves                                                       198,000          401,000
       Investment, alternative minimum and general business tax credits               86,000          139,000
       Accrued employment contract                                                   596,000               --
       Other                                                                         635,000          442,000
     -----------------------------------------------------------------------------------------------------------

     Gross deferred income tax assets                                             15,722,000       14,373,000
     Valuation allowance                                                         (11,816,000)     (11,029,000)
     -----------------------------------------------------------------------------------------------------------

     Total deferred income tax assets                                              3,906,000        3,344,000

     Deferred income tax liabilities:
       Depreciation and amortization                                              (3,906,000)      (3,344,000)
     -----------------------------------------------------------------------------------------------------------

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

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

     The valuation allowance increased by $787,000,  $1,037,000,  and $6,451,000
     for the years ended  March 31,  2004,  2003,  and 2002,  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,                    2004                       2003                       2002
     -----------------------------------------------------------------------------------------------------------
     Current:
       Federal                             $        --               $        --                  $        --
       State                                        --                        --                           --
     -----------------------------------------------------------------------------------------------------------
                                                    --                        --                           --
     -----------------------------------------------------------------------------------------------------------
     Deferred:
       Federal                                      --                        --                   (1,353,900)
       State                                        --                        --                     (206,100)
     -----------------------------------------------------------------------------------------------------------
                                                    --                        --                   (1,560,000)
     -----------------------------------------------------------------------------------------------------------

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



     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.



                                       59


                         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,                                     2004            2003             2002
     --------------------------------------------------------------------------------------------------------
                                                                                     
     Federal income taxes at statutory rates                   (34.0%)        (34.0%)          (34.0%)
     Change in deferred tax asset valuation allowance           26.6%         (93.4%)           41.8%
     Alternative minimum tax                                      --             --               --
     Non deductible expenses:
        Non deductible compensation                               --           93.7%             4.3%
        Imputed interest on note receivable                      7.0%         (18.8%)            1.5%
        Other                                                    0.4%          52.5%            (3.5%)
     Utilization of net operating loss carry forward              --             --               --
                                                            -------------------------------------------------
     Income taxes (benefit) at effective rates                    --             --             10.1%
                                                            =================================================



     Unused net operating  losses for income tax  purposes,  expiring in various
     amounts from 2008 through 2024, of approximately  $37,800,000 are available
     at March 31, 2004 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
     --------------------------
     Additional Morini Transactions
     ------------------------------
     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, 2007. As a result of the  cancellation
     and  reissuance  of options,  the Company will account for these options in
     accordance with variable accounting standards.

     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 5), 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.

     In June  1999,  in  connection  with an  amended  and  restated  employment
     agreement  for  Angelo  S.  Morini,  the  Company's  Founder,  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 the Company's common stock. Per the June
     1999 employment  agreement and the October 2003 Second Amended and Restated
     Employment Agreement,  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 (as discussed in Note 5), which was guaranteed by Angelo S.
     Morini and secured by one million of his above mentioned  2,914,286  shares
     of the Company's  common stock.  These one million  shares were returned to
     the Company when the loan was paid in full during February 2004.



                                       60



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

     Other Related Party Transactions
     --------------------------------
     Beginning  January 13, 2003, the Company entered into a vendor  arrangement
     with one of its  employees  pursuant to which the  employee  purchased  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.

     On April 10, 2003, the Company entered into a credit  arrangement  with one
     of its  greater  than 5%  shareholders  pursuant  to which the  shareholder
     purchased raw materials for the Company in an aggregate amount that did not
     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. The fair value of
     this  warrant  was  estimated  at  $63,000  and was  recorded  as  non-cash
     compensation  expense in the quarter ended June 30, 2003.  All amounts owed
     under  the  credit   arrangement  were  repaid  in  full  and  such  credit
     arrangement was terminated on June 27, 2003.

     On May 22,  2003,  the  Company  entered  into a  Master  Distribution  and
     Licensing  Agreement with Fromageries Bel S.A.  ("Bel"),  a leading branded
     cheese  company  in Europe  who is a  greater  than 5%  shareholder  in the
     Company.  The agreement  became  effective  upon the closing of the Textron
     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 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.

     A director  of the  Company  was paid  consulting  fees  totaling  $32,300,
     $77,520,  and $79,600 for  introductions  into  several  large  foodservice
     companies  during the fiscal  years ended March 31, 2004,  2003,  and 2002,
     respectively.  Another  director of the  Company  was paid  $59,000 for his
     consulting services on marketing issues.

(10) Economic Dependence
     -------------------
     For the fiscal years ended March 31, 2004,  2003 and 2002,  the Company did
     not have any customer that comprised more than 10% of net sales.

     For the fiscal  year ended  March 31,  2004,  the  Company did not have any
     supplier that  comprised more than 10% of raw material  purchases.  For the
     fiscal  year ended March 31,  2003,  the  Company  purchased  approximately
     $2,23899,000 from one supplier  totaling  approximately 13% of raw material
     purchases  for the fiscal  year.  For the fiscal year ended March 31, 2002,
     the Company purchased  approximately  $3,374,000 from one supplier totaling
     approximately 19% of raw material purchases for the fiscal year.

(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 50% of the  employee's  contribution  and 6% of the
     employee's  compensation.  Company  contributions  to the plan  amounted to
     $35,807,  $21,820,  and $38,911 for the fiscal  years ended March 31, 2004,
     2003 and 2002, respectively.



                                       61



(12) Supplemental Cash Flow Information
     ----------------------------------




     Years ended March 31,                                                      2004           2003           2002
     ----------------------------------------------------------------------------------------------------------------
                                                                                                 
     Non-cash financing and investing activities:
       Purchase of equipment through capital lease obligations and term
         notes payable                                                       $   55,672     $   94,763     $1,564,355
       Amortization of consulting and directors fees paid through
          issuance of common stock warrants                                     643,272        153,238        413,662
       Reduction in accounts payable through issuance of notes payable               --        347,475             --
       Reduction in accounts payable through issuance of common stock            37,650        839,158             --
       Reduction in notes payable through issuance of common stock              162,424             --             --
       Preferred dividends recorded for preferred
         shareholder waiver received in exchange for
         issuance of common stock
                                                                                     --             --        359,400
        Accrued preferred stock dividends                                       201,791        264,314        350,000
       Beneficial conversion feature related to preferred stock dividends        84,923         62,035        120,321
       Accretion of discount on preferred stock                               1,256,020      1,308,856      1,259,122
       Discount related to preferred stock                                           --             --      2,003,770

     Cash paid for:
       Interest (expensed and capitalized)                                    1,396,419      2,349,002      3,579,953
       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,                                            2004             2003               2002
     ----------------------------------------------------------------------------------------------------------------
     Net loss available to common shareholders                   $(4,504,907)       $(601,077)       $(19,147,995)
                                                              =================  ================   =================

     Weighted average shares outstanding - basic                    14,937,005        12,110,349       10,556,203
     "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                 14,937,005       12,110,349        10,556,203
                                                              =================  ================   =================
     Basic net loss per common share                                $  (0.30)        $  (0.05)         $  (1.81)
                                                              =================  ================   =================
     Diluted net loss per common share                              $  (0.30)        $  (0.05)         $  (1.81)
                                                              =================  ================   =================



     Potential  conversion  of the  Series A  convertible  preferred  stock  for
     1,522,658  shares,  options for 4,742,201 shares and warrants for 1,242,856
     shares  have not been  included  in the  computation  of diluted net income
     (loss) per common share for the year ended March 31, 2004 as their  effects
     were  antidilutive.  Potential  conversion  of  the  Series  A  convertible
     preferred  stock for 2,013,831  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



                                       62


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

     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.

(14) Fourth Quarter Adjustments
     --------------------------
     There were no significant  or unusual  adjustments in the fourth quarter of
     fiscal 2004 and 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.

(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, 2002:
       Allowance for trade receivables                  $375,000       $6,364,871       ($5,929,405)          $810,466

     Year Ended March 31, 2003:
       Allowance for trade receivables                  $810,466       $2,159,891       ($2,337,136)          $633,221

     Year Ended March 31, 2004:
       Allowance for trade receivables                  $633,221        2,433,458       ($2,433,679)          $633,000



     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  discounts,  rebates,
     sales promotions,  coupons, slotting fees and spoils that relate to current
     period  sales.  For the years  ended  March 31,  2004,  2003 and 2002,  the
     Company recorded an expense of $59,908, $127,389 and $925,836, respectively
     related to bad debt.  For the years  ended  March 31,  2004 and 2003,  this
     amounted  to less than 0.5% of gross sales and for the year ended March 31,
     2002 it was approximately 2% of gross sales.


                                       63


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


(16) Quarterly Operating Results (Unaudited)
     ---------------------------------------
     Unaudited quarterly operating results are summarized as follows:




                                                                           Three Months Ended (Unaudited)
                                                      -----------------------------------------------------------------------
     2004                                                 March 31          December 31       September 30         June 30
     ----
                                                      -------------      ----------------     -----------       -------------
                                                                                                    
     Net sales                                        $   8,512,702      $      9,638,571     $ 9,329,907       $   8,695,781
     Gross margin                                         2,745,256             2,922,821       2,999,930           2,644,665
     Net income (loss)                                      614,430            (1,378,354)       (228,145)         (1,970,104)
     Net income (loss) for common shareholders              906,277            (1,557,986)       (933,385)         (2,919,813)
     Basic net income (loss) per common share                  0.06                 (0.10)          (0.06)              (0.21)
     Diluted net income (loss) per common share                0.06                 (0.10)          (0.06)              (0.21)
     Stockholders' equity                                 8,226,481             7,497,656       8,404,579           9,191,983

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

     2003                                                 March 31          December 31       September 30         June 30
     ----
                                                      -------------      ----------------     -----------       -------------


     Net sales                                        $  10,213,005      $      9,755,729     $10,062,331       $   9,977,704

     Gross margin                                         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               70,755            (1,823,610)        541,545             610,233
     Basic net income (loss) per common share                  0.01                 (0.15)           0.05                0.05
     Diluted net income (loss) per common share                0.01                 (0.15)           0.04                0.05
     Stockholders' equity                                 6,440,346             6,470,626       7,111,328           7,062,553





                                       64


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

Not Applicable.

ITEM 9A. CONTROLS AND PROCEDURES.

As of March 31, 2004, 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.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS

The following table sets forth the current  directors and executive  officers of
the Company as of June 25, 2004, as well as their  respective ages and positions
with the Company:



NAME                               AGE                           POSITIONS
- ---------------------------------------------------------------------------------------------------------------
                                          
David H. Lipka                     74           Director, Chairman of the Board of Directors

Michael E. Broll  (1)              55           Director

Thomas R. Dyckman (1) (2)          72           Director, Chairman of the Audit Committee

Charles L. Jarvie  (2)             67           Director, Chairman of the Compensation Committee

Joseph J. Juliano (2)              53           Director

Angelo S. Morini                   61           Director

Christopher J. New                 43           Director and Chief Executive Officer

Patrice M.A. Videlier (1)          61           Director

Salvatore J. Furnari               39           Chief Financial Officer

John W. Jackson                    46           Vice President of Sales

Christopher E. Morini              48           Vice President of New Business Development and Key Accounts

Thomas J. Perno                    49           Vice President of Operations

Kulbir Sabharwal                   61           Vice President of Technical Services


(1) Audit Committee Member

(2) Compensation Committee Member


                                       65


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
- ---------

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.  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.

Michael E. Broll is a private investor and consultant in the food industry,  and
most recently was President and CEO, from 1999 to 2002, of Chef Solutions  Inc.,
a subsidiary of LSG Lufthansa,  a business  specializing in providing convenient
baked foods and prepared  meals to food service and retail  segments of the food
industry.   Mr.  Broll's  career  includes  major  executive   assignments  with
Allied-Domecq  Retailing as the head of its total supply chain for North America
from 1997 to 1999,  Nestle USA as the head of all supply  chains for the chilled
food group in North America from 1993 to 1995, and Pillsbury Company as its Vice
President of Operations for the bakery group supply chain from 1991 to 1993. Mr.
Broll received his BS in Economics from the University of Illinois in 1978.

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.

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 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.


                                       66


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.

Angelo S. Morini was the Founder and inventor of the Company's  healthier  dairy
alternative  formula and was President of the Company since its inception  until
October  2003..  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.  Effective
October 13, 2003,  Angelo S. Morini the  Company's  Founder,  Vice-Chairman  and
President  resigned from his  positions  with the Company as  Vice-Chairman  and
President and will no longer be involved in the daily operations of the Company.
He will retain the title of Founder and has been named Chairman  Emeritus.  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 E.
Morini,  works for the Company as Vice President of New Business Development and
Key Accounts. Prior to November 2003, Angelo S. Morini's wife, Julie Morini, was
employed by the Company in the marketing and public relations  departments.  Mr.
Morini's brother,  Ronald Morini,  worked for the Company until October 31, 2003
as an  engineering  consultant  and was  paid  $61,310  in  consulting  fees and
benefits during the fiscal year ended March 31, 2004.

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.
Mr.  Videlier  received  his Masters in  Business  Administration  from  Indiana
University in 1968.


                                       67


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

Salvatore J. 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.

John W.  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.

Christopher  E. 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 E. Morini's brother,  Angelo S. Morini, is the Founder of the
Company.

Thomas J. Perno has worked for the Company  since  1983.  He began as a Shipping
and Receiving Supervisor, then he was promoted to Plant Manager and then to Vice
President of Operations.  Mr. Perno  received his M.S in Electrical  Engineering
from Penn State University in 1976.

Kulbir  Sabharwal has been Vice President of Technical  Services for the Company
since 1991. Dr. Sabharwal worked as the Director of Research and Quality Control
for Gilardies  Frozen Foods from 1987 to 1990 and for Fisher Cheese Company from
1972 to 1986. Dr. Sabharwal received his Ph.D. from 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, 2004,
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 except for Michael E. Broll, Charles L. Jarvie and John W. Jackson.
Each of the  named  individuals  filed one  report  containing  one  transaction
related to the  acquisition  of stock  options after the required two or ten day
reporting period, as applicable.


                                       68


Other
- -----

The Company  has  adopted a code of ethics as defined in Item 406 of  Regulation
S-K,  which  code  applies  to all of its  employees,  including  its  principal
executive officer, principal financial officer, principal accounting officer and
persons performing  similar functions.  This code of ethics is available free of
charge on the Company's website at www.galaxyfoods.com.

Additionally,  the Company  has  adopted  corporate  governance  guidelines  and
charters  for its Audit and  Compensation  Committees  and will  adopt a code of
business  conduct  and  ethics  that  applies  to the  members  of its  Board of
Directors. All of these materials may be acquired free of charge by requesting a
copy by writing to: Corporate  Secretary,  Galaxy  Nutritional  Foods, Inc. 2441
Viscount Row, Orlando, FL 32809.

Audit Committee
- ---------------

The Company  maintains a  separately  designated  standing  audit  committee  in
accordance with Section  3(a)(14)(A) of the Securities  Exchange Act of 1934, as
amended. The audit committee members are Thomas R. Dyckman, Michael E. Broll and
Patrice M.A. Videlier.

The Board of Directors has  determined  that all members of the audit  committee
are  financially  capable  and that  Thomas  R.  Dyckman,  the  audit  committee
chairman,  is an "audit  committee  financial  expert" within the meaning of the
regulations of the Securities and Exchange Commission. Mr. Dyckman is considered
an audit  committee  financial  expert related to his  significant  and relevant
accounting and financial  experience disclosed above. The Company has determined
that all audit committee  members are  "independent"  as that term is defined in
Item 7(d)(3)(iv) of Schedule MA promulgated under the Exchange Act. No member of
the  audit  committee   received  any  payments  from  the  Company  other  than
compensation received as a director of the Company. Mr. Dyckman has declined all
cash compensation for his director services to the Company.

Nominating Committee
- --------------------

The Company does not have a standing nominating committee as of the date of this
report,  but the Board of Directors intends to establish a nominating  committee
prior to the  filing  of the  Company's  proxy  statement  for its  next  annual
meeting.

ITEM 11. EXECUTIVE COMPENSATION

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

The following  table sets forth the  compensation  during the fiscal years ended
March 31, 2004, 2003 and 2002 paid to the following  individuals (each, a "Named
Executive  Officer"):  the Company's  Chief  Executive  Officer and (i) its four
other most highly compensated executive officers,  and (ii) up to two additional
individuals for whom  disclosure  would have been provided but for the fact that
the  individual  was not serving as an executive  officer at the end of the last
completed  fiscal year;  provided,  in the cases of (i) and (ii) above,  that no
disclosure  is provided for any  individual  whose total annual salary and bonus
does not exceed $100,000:


                                       69




                           SUMMARY COMPENSATION TABLE

                                                                                           Long-Term Compensation

                                       Annual Compensation                         Awards        Payouts
               (a)               (b)       (c)       (d)             (e)            (f)            (g)          (h)          (i)
                                                                    Other
                                                                   Annual        Restricted                               All Other
                                                                   Compen-          Stock       Securities       LTIP      Compen-
Names and                      Fiscal    Salary     Bonus          sation         Award(s)      Underlying     Payouts     sation
Principal Position              Year       ($)       ($)             ($)             ($)     Options/SARs (#)    ($)      ($) (34)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Christopher J. New              2004     188,539          -        26,601 (2)         -            -              -        5,106
Chief Executive Officer (1)     2003     165,673          -        16,564 (3)         -         125,000(5)        -        2,855
                                2002     89,693           -         7,583 (4)         -         100,000(6)        -            -

Salvatore J. Furnari            2004     134,577          -        25,600 (8)         -            -              -        5,106
Chief Financial Officer (7)     2003     116,923          -           (33)            -          30,000(9)        -        4,680
                                2002     28,077           -           (33)            -          10,000(10)       -          700

John W. Jackson                 2004     138,000          -        11,510 (12)        -            -              -        6,302
Vice President of Sales (11)    2003     138,000          -        10,250 (13)        -         96,429(15)        -        4,591
                                2002     138,000     38,300        10,296 (14)        -          75,000(16)       -        1,200

Angelo S. Morini                2004     300,000          -        38,512 (19)        -            -              -       14,086
Founder and Director (17)       2003     300,000     53,706 (18)   33,349 (20)        -         800,000(22)       -        4,556
                                2002     300,000          -        31,407 (21)        -         375,000(23)       -        3,450

Christopher E. Morini           2004     155,000          -        18,135 (25)        -            -              -        5,106
Vice President of Int'l         2003     155,000          -        17,626 (26)        -         97,143(28)        -        4,829
Sales (24)                      2002     155,000     23,000        18,865 (27)        -          75,000(29)       -        3,450

Kulbir Sabharwal                2004     132,500          -           (33)            -            -              -        7,438
Vice President of Technical
Services (30)                   2003     130,000          -           (33)            -          63,143(31)       -        6,343
                                2002     118,000          -           (33)            -          45,000(32)       -        3,450


      (1)   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.  Effective  January 1, 2004, the Board approved an increase
            in his annual compensation from $180,000 to $210,000.

      (2)   For the fiscal year ended March 31,  2004,  the Company paid $26,601
            for an auto allowance for Mr. New.

      (3)   For the fiscal year ended March 31,  2003,  the Company paid $14,835
            for an auto allowance and $1,729 for auto insurance for Mr. New.

      (4)   For the fiscal year ended March 31, 2002, the Company paid $7,583 to
            Mr. New for an auto allowance.

      (5)   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 6) and therefore
            are included.

      (6)   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.

      (7)   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.  Effective January 1, 2004, the
            Board approved an increase in his annual  compensation from $130,000
            to $145,000.

      (8)   For the fiscal year ended March 31,  2004,  the Company paid $25,600
            for a car allowance for Mr. Furnari.

      (9)   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 10) and therefore are included.


                                       70


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

      (11)  Effective April 1, 2004, Mr. Jackson's employment agreement provides
            for an annual base  salary of  $144,900.  Prior to this,  the annual
            base  salary was  $138,000.  In March  2002,  Mr.  Jackson  received
            $38,300 in bonuses related to fiscal 2000.

      (12)  For the fiscal year ended March 31,  2004,  the Company paid $10,943
            in auto lease and auto  allowance  payments and $567 for  automobile
            insurance.

      (13)  For the fiscal year ended March 31, 2003, the Company paid $8,871 in
            auto lease payments and $1,379 for automobile insurance.

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

      (15)  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 16) at $4.40 and 7,143 options
            at $8.47.

      (16)  In April 2001, Mr. Jackson was granted an incentive  stock option to
            purchase up to 75,000  shares of common  stock at an exercise  price
            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.

      (17)  In a Second  Amended and  Restated  Employment  Agreement  effective
            October  13,  2003,   Angelo  S.  Morini  the   Company's   Founder,
            Vice-Chairman  and President  resigned  from his positions  with the
            Company  as  Vice-Chairman  and  President  and  will no  longer  be
            involved in the daily operations of the Company.  He will retain the
            title of Founder and has been named  Chairman  Emeritus.  Mr. Morini
            will continue as an employee and as a member of the Company's  Board
            of  Directors.  Additionally,  he may carry out special  assignments
            designated to him by the Chairman of the Board. The Agreement is for
            a five-year  period  beginning  October 13, 2003 and provides for an
            annual  base  salary of  $300,000  plus  standard  health  insurance
            benefits, club dues and an auto allowance.

      (18)  For the fiscal  year  ended  March 31,  2003,  the  Company  accrued
            bonuses of $53,706 to Mr.  Morini.  These  bonuses  were used to pay
            down the employee  advances due from Mr. Morini at the end of fiscal
            2003.

      (19)  For the fiscal year ended March 31,  2004,  the Company paid $24,584
            in auto lease and auto allowance  payments and $13,928 for club dues
            for Mr. Morini.

      (20)  For the fiscal year ended March 31,  2003,  the Company paid $21,081
            in auto lease payments, $1,670 for automobile insurance, and $10,598
            for club dues for Mr. Morini.

      (21)  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.

      (22)  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 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,
            2007. The market price on the date of grant was $1.67.


                                       71


      (23)  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.

      (24)  Mr. C. Morini's annual base salary was $155,000.  In March 2002, Mr.
            Morini received $23,000 in bonuses related to fiscal 2000.

      (25)  For the fiscal year ended March 31,  2004,  the Company paid $12,595
            for auto lease payments, $1,368 for automobile insurance, and $4,172
            for club dues for Mr. C. Morini.

      (26)  For the fiscal year ended March 31,  2003,  the Company paid $12,595
            for auto lease payments, $1,368 for automobile insurance, and $3,663
            for club dues for Mr. C. Morini.

      (27)  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.

      (28)  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 29) at $4.40
            and 7,43 options at $8.47.

      (29)  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.

      (30)  Effective  April 1, 2004, Mr.  Sabharwal will receive an annual base
            salary of  $135,200.  Prior to this,  the  annual  base  salary  was
            $130,000 during fiscal 2004 and $118,000 during fiscal 2003.

      (31)  On September 20, 2002, Mr.  Sabharwal was granted an incentive stock
            option  to  purchase  up to  11,000  shares  of  common  stock at an
            exercise  price  equal to the  market  price on the date of grant of
            $3.12 per share.  Two thousand  (2,000)  such  options  shall become
            exercisable  one year  from the grant  date and then  3,000 per year
            thereafter  on each  anniversary  of the grant  date  until all such
            options are exercisable.  Such options expire September 20, 2012. On
            October  11,  2002,  the  Company  repriced  all 63,143  outstanding
            options held by Mr. Sabharwal 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: 7,143 options at $8.47, 45,000 options (as further
            described  below in  footnote  32) at $4.40 and  11,000  options  at
            $3.12.

      (32)  In April 2001, Mr.  Sabharwal was granted an incentive  stock option
            to purchase up to 45,000 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.

      (33)  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.

      (34)  "All Other  Compensation"  represents the health insurance  premiums
            and  employer  matching  401k  contributions  paid by the Company on
            behalf of the indicated Named Executive Officer.


                                       72


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,  2004 and the fiscal
year-end value of  unexercised  options.  The value of unexercised  in-the-money
options at March 31,  2004 is based on a value of $1.93 per share,  the  closing
price of the Company's  common stock on the American Stock Exchange on March 31,
2004:




    AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND YEAR-END OPTION VALUES
- ------------------------------------------------------------------------------------------------------------------------------------
                           Shares                             Number of Securities                          Value of
                        Acquired on         Value    Underlying Unexercised Options/SARS at                Unexercised
                          Exercise      Realized ($)           Fiscal Year-End (#)                  In-the-Money Options/SARS
  Name                       (#)                                                                      at Fiscal Year-End ($)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       Exercisable          Unexercisable      Exercisable          Unexercisable
                                                     ----------------- --------------------- ----------------- ---------------------
                                                                                                 
Christopher J. New           --              --             92,984              33,334           $6,500                   --
Salvatore J. Furnari         --              --             14,166              15,834             --                     --
John W. Jackson              --              --             96,429                --               --                     --
Angelo S. Morini             --              --          2,888,447             150,000             --                     --
Christopher E. Morini        --              --             96,429                --               --                     --
Kulbir Sabharwal             --              --             55,393              9,000              --                     --
- ------------------------------------------------------------------------------------------------------------------------------------



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

Standard  Arrangements.  Each  non-employee  director who served on the Board of
Directors  during the fiscal year ended March 31, 2004 was entitled to receive a
fee of $2,500 plus  expenses for each Board of  Directors  meeting in which they
attended in person on or before  September 30, 2003.  After  September 30, 2003,
the Board  agreed to reduce this fee to $1,500 per meeting.  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, 2004, 2003
and 2002,  Joseph J.  Juliano,  a  director  of the  Company,  received  cash or
benefits totaling $32,300,  $77,520,  and $79,600,  respectively,  in return for
developing and maintaining business  relationships with prospective and existing
customers and  suppliers on behalf of the Company.  During the fiscal year ended
March 31, 2004, C. Anthony  Wainwright  was granted  options to acquire  200,000
shares  of common  stock at an  exercise  price of $2.17 per share  (123% of the
closing price of the common stock as reported by AMEX) in  consideration  of his
acceptance  of the position as a member of the Board of  Directors.  On December
17, 2003,  Michael E. Broll,  was granted  options to acquire  200,000 shares of
common stock at an exercise  price of $3.29 per share (130% of the closing price
of the common stock as reported by AMEX) in  consideration  of his acceptance of
position  as a member of the Board of  Directors.  During the fiscal  year ended
March 31, 2004, Charles L. Jarvie received total compensation of $59,000 for his
services  as  Chairman  of the  Board  prior  to  August  22,  2003  and for his
consulting  services to the  Company.  David H. Lipka  received  $34,417 for his
services as Chairman of the Board from September 22, 2003 to March 31, 2004.


                                       73


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

Angelo  S.  Morini.  In a  Second  Amended  and  Restated  Employment  Agreement
effective   October  13,  2003,   Angelo  S.  Morini  the   Company's   Founder,
Vice-Chairman  and President  resigned  from his  positions  with the Company as
Vice-Chairman  and  President  and  will no  longer  be  involved  in the  daily
operations  of the  Company.  He will  retain the title of Founder  and has been
named Chairman Emeritus. Mr. Morini will continue as an employee and as a member
of the  Company's  Board of  Directors.  Additionally,  he may carry out special
assignments designated to him by the Chairman of the Board. The agreement is for
a five-year  period  beginning  October 13, 2003 and provides for an annual base
salary of $300,000 plus standard  health  insurance  benefits,  club dues and an
auto allowance. Other material provisions of the Agreement are as follows:

      1.    For the term of Mr. Morini's employment, the Company shall cause Mr.
            Morini  to be  nominated  for  election  to the  Company's  Board of
            Directors  as a member of the  slate of  directors  proposed  by the
            Company in its proxy  statement  for any  meeting  of the  Company's
            stockholders whereby directors shall be elected. Notwithstanding the
            foregoing,  in the event Mr.  Morini is not  elected to the Board of
            Directors  by the  stockholders  at  any  meeting  of the  Company's
            stockholders  for which the proxy statement  indicates Mr. Morini is
            nominated  for  election  as a  member  of the  slate  of  directors
            proposed by the Company, such obligations shall immediately cease.

      2.    The Company will obtain,  and maintain in effect  during the term of
            Mr. Morini's employment, for the benefit of Mr. Morini (or reimburse
            Mr. Morini for the cost of) a Two Million Dollar  ($2,000,000)  term
            life insurance policy insuring Mr. Morini's life, the  beneficiaries
            of which shall be designated by Mr. Morini.

      3.    Mr. Morini and the Company agreed that Mr. Morini and certain family
            members  received  advances  from the Company of which  $167,603 was
            unreimbursed  as of October  13,  2003,  and (ii) the  Company  owed
            $330,000 to Mr.  Morini  pursuant to a loan on March 28, 2002 to the
            Company.   Mr.   Morini  and  the  Company   agreed  to  offset  the
            unreimbursed  advances against the amounts owed by the Company, and,
            in  repayment  of the  remainder of the amounts owed by the Company,
            the Company  issued an aggregate of 55,087  shares of the  Company's
            common stock to Mr. Morini (valued at approximately  $2.95 per share
            based on the average of the closing prices for the five trading days
            preceding the effective date of the agreement).

      4.    Mr.  Morini has agreed that during the term of his  employment,  and
            for a period of one (1) year following his termination of employment
            for any reason other than pursuant to  termination  without cause, a
            material breach of the agreement, or a change of control (as defined
            in the  agreement) in the Company for which he did not vote, he will
            not,  directly  or  indirectly,  either  as an  employee,  employer,
            consultant,  agent,  principal,  partner,  stockholder  (other  than
            owning  fewer than one percent (1%) of the  outstanding  shares of a
            public  corporation),  corporate  officer,  director,  or any  other
            individual or representative capacity,  engage or participate in any
            business that directly  competes with the Company within those areas
            in the United  States in which the  Company is doing  business as of
            the date of termination.

      5.    If the  agreement is terminated by the Company  without  cause,  Mr.
            Morini  shall:  (a) be entitled to  continued  payment of his annual
            compensation,  health insurance benefits,  club dues, auto allowance
            and life  insurance  benefits  for the  remainder of the term of the
            Agreement,  (b) become fully  "vested"  under the terms of any stock
            option  agreements  executed and delivered  prior to, along with, or
            after  the  agreement  and (c) be  released  from  the  terms of the
            $12,772,200  Loan  Agreement  dated  June 15,  1999  and all  monies
            outstanding   thereunder  will  be  forgiven  by  the  Company.  The
            provisions  of  the  agreement  related  to the  forgiveness  of the
            $12,772,200  loan  remain  unchanged  from  the  first  Amended  and
            Restated  Employment  Agreement.  Mr. Morini  acknowledges  that his
            change in role does not  constitute a  termination  of Mr. Morini by
            the  Company,  under  the  First  Amended  and  Restated  Employment
            Agreement.


                                       74


      6.    If Mr. Morini  terminates his employment in any manner other than in
            connection  with a material  breach of the agreement by the Company,
            he shall not be  entitled to receive  any  further  compensation  or
            benefits,  except that if he terminates his employment in connection
            with a change  of  control  (as  defined  in the  agreement)  in the
            Company  for which he did not  vote,  he will be  released  from the
            terms of the $12,772,200  Loan Agreement dated June 15, 1999 and all
            monies outstanding  thereunder will be forgiven by the Company.  The
            provisions  of  the  agreement  related  to the  forgiveness  of the
            $12,772,200  loan  remain  unchanged  from  the  first  Amended  and
            Restated Employment Agreement.

The Company  accrued and expensed the  five-year  cost of this  agreement in the
quarter ended December 31, 2003. The total  estimated  costs expensed under this
agreement  are  $1,830,329  of which  $1,659,447  remained  unpaid  but  accrued
($366,305 as short-term  liabilities and $1,293,142 as long-term liabilities) as
of March 31,  2004.  The  long-term  portion  will be paid out in  nearly  equal
monthly installments ending in October 2008.

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 $210,000. 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 $2,700 per month.  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 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.  In the  event of a change  in  control  of the  majority
ownership of the Company or he is terminated  without  cause,  all prior granted
but unvested stock options will immediately vest.

Salvatore  J.  Furnari.  On November  11,  2001,  Mr.  Furnari was  appointed as
Controller  and on  July  8,  2002,  he was  appointed  as the  Company's  Chief
Financial Officer. Under the terms of his current employment agreement,  he will
receive an annual base salary of  $145,000.  In the event of a change in control
of the majority  ownership of the Company or he is terminated without cause, all
prior granted but unvested stock options will immediately vest. In the event Mr.
Furnari's  employment is terminated,  he will be entitled to receive one year of
his base salary, auto allowance and health benefits as severance.

John W. Jackson.  In August of 1993, Mr. Jackson was appointed as Vice President
of Sales. Mr. Jackson's current employment  agreement provides for a base salary
of $144,900 and an auto allowance of $1,000 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.

Christopher E. Morini. Angelo S. Morini's brother,  Christopher E. Morini, works
for the Company as Vice President of New Business  Development and Key Accounts.
From February of 1993 until October 2001, Mr. C. Morini served as Vice President
of Marketing.  Mr. C. Morini's current employment  agreement provides for a base
salary of $155,000 per year, 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.


                                       75



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

From April 1, 2003 until August 22, 2003,  the  committee  members  consisted of
David H. Lipka (chairman),  Thomas R. Dyckman,  Joseph J. Juliano and C. Anthony
Wainwright.  On August 22,  2003,  Charles L. Jarvie  replaced  Mr. Lipka as the
Chairman and in October 2003,  upon the death of Mr.  Wainwright,  the committee
was reduced to three members.

None of the current or former  members of the  Compensation  Committee is or has
been an officer or employee of the Company.  All current members are independent
within the meaning of the listing  standards of the AMEX except for Mr.  Juliano
who,  prior  to  September  2003,  received  compensation  for his  services  in
developing and maintaining business  relationships with prospective and existing
customers  and  suppliers  on behalf of the  Company.  During each of the fiscal
years  ended  March 31,  2004,  2003 and 2002,  Mr.  Juliano,  received  cash or
benefits totaling $32,300,  $77,520, $79,600,  respectively.  From April 2002 to
August 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 his services.

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

The following  report  describes  the  compensation  policies  applicable to the
Company's executive  officers'  compensation for the fiscal year ended March 31,
2004:

ROLE OF THE COMPENSATION COMMITTEE
- ----------------------------------

In accordance with the charter of the Compensation  Committee (the "Committee"),
the  Committee  is  appointed  by the  Board  to  oversee  the  overall  Company
compensation  policies and their  specific  application  to  executive  officers
elected by the Board and to members of the Board.

In order to carry out this purpose,  the Committee has the following  duties and
responsibilities with respect to setting the compensation of the Chief Executive
Officer  and other  executive  officers  of the  Company  who are elected by the
Board:

     o    To periodically review compensation policies and strategies that apply
          generally to all or groups of Company employees;

     o    To regularly review and evaluate compensation of executive officers of
          the Company;

     o    To  approve  compensation  of  executive  officers  of the  Company as
          designated  by the Board or for which it  cannot be  delegated  to the
          Company's Chief Executive Officer;

     o    To review and approve  corporate goals and objectives  relevant to the
          compensation of the Company's Chief Executive Officer and President;

     o    To  evaluate  the  performance  of the  Chief  Executive  Officer  and
          President in light of the approved corporate goals and objectives;

     o    To set the base salary and short-term  incentive  compensation  of the
          Chief  Executive  Officer  and  President  based  on  the  Committee's
          evaluation of competitive compensation practices and their performance
          in achieving the corporate  goals  established for the position as set
          by the Committee;

                                       76


     o    To set the long-term  incentive  compensation  of the Chief  Executive
          Officer  and  President  considering  the  Company's  performance  and
          relative  shareholder return, along with the value of incentive awards
          to chief executives at other companies;

     o    To  make  recommendations  to the  Board  with  respect  to  incentive
          compensation plans and equity based plans;

     o    To  regularly  review  and  evaluate  the  compensation   program  for
          Directors and, as appropriate, recommend changes to the Board;

     o    To  administer   and  otherwise   exercise  the  various   authorities
          prescribed  for the Committee by the Company's  Stock Plans  including
          the Non-Employee Directors Stock Plan

The Committee has the authority to retain a compensation consultant to assist in
the evaluation of Director,  CEO or principal officer  compensation,  as well as
such other experts as the Committee  deems  necessary in the  performance of its
duties.

COMPENSATION OF EXECUTIVE OFFICERS
- ----------------------------------

In reviewing and approving the base salaries of executive  officers,  other than
the Chief  Executive  Officer and  President as discussed  below,  the Committee
considered the terms of any existing employment contract with the executive, the
recommendation  of the Chief Executive  Officer,  responsibility  levels and the
salary norms for other individuals in comparable positions. The salaries for the
most highly  compensated  executive officers of the Company are disclosed in the
Executive Compensation Summary Table.

For salary  increases to its Chief Financial  Officer during fiscal 2004 and for
salary increases that became effective on the first day of fiscal 2005 for other
Named Executive Officers,  the Committee approved them based on the above stated
factors.

COMPENSATION OF THE COMPANY'S FOUNDER (FORMERLY ITS PRESIDENT)
- --------------------------------------------------------------

During fiscal 2004, the Committee along with the Board of Directors entered into
a Second Amended and Restated  Employment  Agreement  effective October 13, 2003
with Angelo S. Morini, the Company's Founder.  In accordance with the agreement,
which is more fully  disclosed  above under  "Employment  Agreements - Angelo S.
Morini,"  Mr.  Morini   resigned   from  his  positions   with  the  Company  as
Vice-Chairman  and  President  and  will no  longer  be  involved  in the  daily
operations  of the  Company.  He will  retain the title of Founder  and has been
named Chairman Emeritus. Mr. Morini will continue as an employee and as a member
of the  Company's  Board of  Directors.  Additionally,  he may carry out special
assignments designated to him by the Chairman of the Board. The agreement is for
a five-year  period  beginning  October 13, 2003 and provides for an annual base
salary of $300,000 plus standard  health  insurance  benefits,  club dues and an
auto allowance.

COMPENSATION OF THE COMPANY'S CHIEF EXECUTIVE OFFICER
- -----------------------------------------------------

During the year ended  March 31,  2004,  the  Committee  recommended  and it was
approved by the Board of Directors  to increase the base salary for  Christopher
J. New,  the  Company's  Chief  Executive  Officer  from  $180,000  to  $210,000
effective  January 1, 2004, based on his performance in completing the corporate
restructuring  and refinancing in May 2003 and to increase him to a salary level
more comparable to other executives in this role.

BONUS, STOCK AWARDS AND PERFORMANCE-BASED COMPENSATION
- ------------------------------------------------------

There were no bonuses,  stock awards, or performance based  compensation paid to
any  Named  Executive  Officer  during  the year  ended  March  31,  2004 as the
Compensation  Committee  is in the process of  developing a more formal plan and
evaluation  criteria  against which to measure the  performance of the executive
officers.



Respectively submitted by the Compensation Committee:          Charles L. Jarvie
                                                               Thomas R. Dyckman
                                                               Joseph J. Juliano


                                       77


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, 1999:

          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)

                                    [CHART]


          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)

                              2000      2001      2002      2003     2004
                            -------   -------   -------   -------   -------
 Galaxy Nutritional Foods   $ 95.17   $127.48   $140.13   $ 48.26   $ 49.81

 S&P Small Cap              $129.73   $127.14   $153.92   $114.72   $177.97

 Peer Group                 $ 87.49   $ 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, 1999 in Galaxy  Nutritional  Foods  common  stock and in each S&P
      Small Cap Index and the Peer Group.

(3)   The S&P Small Cap  Index is  composed  of  public  companies  with  market
      capitalizations  between  zero and $1 billion.  As of June 25,  2004,  the
      Company had a market capitalization of approximately $37 million.

(4)   Companies in the Peer Group Index are food  manufacturing and distribution
      companies  within the S&P Food Group Indexes.  The companies  included are
      Hain Celestial Group, Conagra Foods, International Multifoods,  Lance, and
      Tofutti Brands.


                                       78


ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

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 March 31, 2004:

                   EQUITY COMPENSATION PLAN INFORMATION TABLE



                                                (a)                           (b)                                 (c)
Plan Category                     Number of Securities to be        Weighted-average exercise       Number of securities remaining
                                  issued upon exercise of           price of outstanding options,   available for future issuance
                                  outstanding options, warrants     warrants and rights             under equity compensation
                                  and rights                                                        plans (excluding securities
                                                                                                    reflected in column (a))
                                                                                           
Equity compensation plans
approved by security holders           4,370,772                         $  3.11                           107,932

Equity compensation plans
not approved by security
holders (1)                              371,429                         $  3.95                               N/A
                                  ------------------ -------------------------------
Total                                  4,742,201                         $  3.18
                                  ================== ===============================


(1)   These   securities  were  issued   pursuant  to  individual   compensation
      arrangements  prior to July 2, 1997 or after  September  30, 2003 and have
      not been approved by security holders.

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 June 25,
2004. 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.


                                       79




                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                          6,387,806 (3)             34.3%

 John Hancock Advisors, Inc.
 101 Huntington Avenue
 Boston, Massachusetts 02117                     1,451,348 (4)              9.2%

 BH Capital Investments, L.P.
 175 Bloor Street East
 South Tower, 7th Floor
 Toronto, Ontario, Canada M4W 3R8                  981,413 (5)              5.6%

 Excalibur Limited Partnership
 33 Prince Arthur Avenue
 Toronto, Ontario, Canada M5R IB2                1,051,314 (6)              6.0%

 Royce & Associates LLC
 1414 Avenue of the Americas
 New York, NY 10019                              1,227,000 (7)              7.8%

 Frederick A. DeLuca
 c/o Doctor's Associates, Inc.
 325 Bic Drive
 Milford, Connecticut 06460                      1,269,842                  8.1%

 Fromageries Bel S.A
 16, Bd Malesherbes 75008
 Paris, France                                   1,111,112 (8)              7.1%


      (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 June 25,  2004 is
            15,724,073.  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 June 25, 2004.

      (3)   Includes options to acquire 2,888,197 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  517,203  shares  on
            December 4, 2007,  as to 1,357,000  shares on June 15,  2009,  as to
            343,125 on December 15,  2010,  and as to 225,000 on April 19, 2011.
            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.

      (4)   The information is based solely on a Schedule 13G filed with the SEC
            on February 6, 2004 by each of the reporting  persons  listed below.
            John Hancock Advisers,  LLC has direct beneficial  ownership of, and
            sole voting power and sole dispositive power to, the reported shares
            pursuant to Advisory  Agreements  for the  following:  John  Hancock
            Small Cap Value  Fund,  John  Hancock  Small Cap Equity  Fund,  John
            Hancock Small Cap Value Fund,  John Hancock  Focused  Relative Value
            Fund,  and John Hancock  Small Cap Value Fund.  Each of The Berkeley
            Financial Group, LLC, John Hancock  Subsidiaries,  LLC, John Hancock
            Life Insurance Company,  and John Hancock Financial  Services,  Inc.
            report that they do not  beneficially own any of the reported shares
            except through their indirect, wholly owned subsidiary, John Hancock
            Advisers, LLC.

      (5)   Includes  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.  BH Capital  Investments,  L.P.  ("BH  Capital)  informed the
            Company that it owned 12,597 shares of the Company's common stock as
            of June 25, 2004. Additionally, BH Capital still holds 20,430 shares
            of the Series A  convertible  preferred  stock,  which are presently
            convertible  with accrued  dividends  into 718,816  shares of common
            stock.  Combined BH Capital has  potential  beneficial  ownership in
            981,413 shares of the Company's common stock.


                                       80


            However,  BH Capital,  together with its affiliates  (which includes
            Excalibur  Limited  Partnership),  may  not  convert  the  Series  A
            convertible  preferred stock into an amount that, upon giving effect
            to such  conversion,  would cause the aggregate  number of shares of
            common stock  beneficially owned by BH Capital and its affiliates to
            exceed 9.99% of the outstanding shares of the Company's common stock
            following  such  conversion.  BH Capital has the right to waive such
            restriction  upon not less than 61 days prior notice to the Company.
            As of June 25, 2004, the Company has not received any such notice.

            Because  BH  Capital  and  Excalibur  Limited   Partnership   cannot
            collectively  own more than  1,742,382  common  shares (9.99% of the
            Company's outstanding shares excluding 25,196 shares currently owned
            by the Series A Preferred Holders),  BH Capital may only convert its
            Series A convertible  preferred  stock into 428,471 shares of common
            stock as of June 25, 2004 on the assumption  that Excalibur  Limited
            Partnership will convert all of its outstanding  warrants and Series
            A preferred stock into a total ownership of 1,051,314 common shares.

            The  information  is based solely on a Schedule 13G,  filed with the
            SEC on February 10, 2004:  Each of the following  reporting  persons
            are deemed to beneficially  own a pro rata share of the maximum 9.9%
            of the Company's common stock beneficially owned by the group, which
            pro rata  share  does not  exceed  4.99% of the  class:  BH  Capital
            Investments,  L.P., HB and Co.,  Inc.,  Henry  Brachfeld,  Excalibur
            Limited Partnership,  Excalibur Capital Management, Inc. and William
            S. Hechter.  Lillian Brachfeld is the sole stockholder of HB and Co,
            Inc.  and  the  wife  of  Henry  Brachfeld.  Lillian  Brachfeld  has
            disclaimed  pursuant to Rule 13d-4 of the Securities Exchange Act of
            1934,  as  amended,  beneficial  ownership  of all shares she may be
            deemed to beneficially own by reason of such status.  The address of
            the principal  business office of BH Capital  Investments,  L.P., HB
            and Co., Inc.,  Henry  Brachfeld and Lillian  Brachfeld is 175 Bloor
            Street East,  South Tower,  Suite 705,  Ontario  Canada M4W 3R8. The
            address  of the  principal  business  office  of  Excalibur  Limited
            Partnership,  Excalibur  Capital  Management,  Inc.  and  William S.
            Hechter is 33 Prince Arthur  Avenue,  Toronto,  Ontario,  Canada M5R
            1B2.

      (6)   Includes  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,  and a warrant to  purchase  30,000  shares of the  Company's
            common stock,  which is exercisable until June 26, 2007 at $2.05 per
            share.  Excalibur  Limited  Partnership  ("Excalibur")  informed the
            Company that it owned 12,599 shares of the Company's common stock as
            of June 25, 2004. Additionally,  Excalibur still holds 21,564 shares
            of the Series A  convertible  preferred  stock,  which are presently
            convertible  with accrued  dividends  into 758,715  shares of common
            stock.   Combined  Excalibur  has  potential   beneficial  ownership
            1,051,314 shares of the Company's common stock.

            However, Excalibur,  together with its affiliates (which includes BH
            Capital),  may not convert the Series A convertible  preferred stock
            into an amount that,  upon giving effect to such  conversion,  would
            cause the  aggregate  number of shares of common stock  beneficially
            owned  by  Excalibur  and its  affiliates  to  exceed  9.99%  of the
            outstanding  shares of the  Company's  common stock  following  such
            conversion.  Excalibur has the right to waive such  restriction upon
            not less than 61 days prior  notice to the  Company.  As of June 25,
            2004, the Company has not received any such notice.

            Because BH Capital and Excalibur  cannot  collectively own more than
            1,742,382 common shares (9.99% of the Company's  outstanding  shares
            excluding  25,196 shares  currently  owned by the Series A Preferred
            Holders),  Excalibur  may only  convert  its  Series  A  convertible
            preferred  stock into 468,370  shares of common stock as of June 25,
            2004 on the  assumption  that BH  Capital  will  convert  all of its
            outstanding  warrants  and  Series A  preferred  stock  into a total
            ownership of 981,413 common shares.

            The information is based solely on a Schedule 13G filed with the SEC
            on February 10, 2004:  Each of the following  reporting  persons are
            deemed to  beneficially  own a pro rata share of the maximum 9.9% of
            the Company's common stock  beneficially  owned by the group,  which
            pro rata  share  does not  exceed  4.99% of the  class:  BH  Capital
            Investments,  L.P., HB and Co.,  Inc.,  Henry  Brachfeld,  Excalibur
            Limited Partnership,  Excalibur Capital Management, Inc. and William
            S. Hechter.  Lillian Brachfeld is the sole stockholder of HB and Co,
            Inc.  and  the  wife  of  Henry  Brachfeld.  Lillian  Brachfeld  has
            disclaimed  pursuant to Rule 13d-4 of the Securities Exchange Act of
            1934,  as  amended,  beneficial  ownership  of all shares she may be
            deemed to beneficially own by reason of such status.  The address of
            the principal  business office of BH Capital  Investments,  L.P., HB
            and Co., Inc.,  Henry  Brachfeld and Lillian  Brachfeld is 175 Bloor
            Street East,  South Tower,  Suite 705,  Ontario  Canada M4W 3R8. The
            address  of the  principal  business  office  of  Excalibur  Limited
            Partnership,  Excalibur  Capital  Management,  Inc.  and  William S.
            Hechter is 33 Prince Arthur  Avenue,  Toronto,  Ontario,  Canada M5R
            1B2.


                                       81


      (7)   The information is based solely on a Schedule 13G filed with the SEC
            on  February  3,  2004 by  Royce  and  Associates,  LLC.  Royce  and
            Associates, LLC has the sole voting power and sole dispositive power
            of all of the shares reported.

      (8)   The information is based solely on a Schedule 13D filed with the SEC
            on June 9, 2003, by Fromageries  Bel S.A.  Fromageries Bel S.A. owns
            directly and  beneficially  all of the reported  shares.  Unibel,  a
            French  limited  partnership,  is  deemed  to  beneficially  own the
            reported  shares by reason of the  provisions  of Rule  13d-3 of the
            Securities Exchange Act of 1934, as amended. Each of Fromageries Bel
            S.A. and Unibel,  a French  limited  partnership,  has shared voting
            power and shared  dispositive power of all of the reported shares of
            the Company's  common stock.  The address of the principal office of
            Fromageries  Bel S.A.  and  Unibel  is 4 rue d Anjou  75008,  Paris,
            France.

    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                        20,430 Series A                    48.6%

Excalibur Limited Partnership  (2)
33 Prince Arthur Avenue
Toronto, Ontario, Canada M5R IB2                        21,564 Series A                    51.4%



(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.  From April 2001  through  June 25,  2004,  the Series A
      Preferred Shareholders have converted a total of 30,652 Series A preferred
      shares into  1,151,596  shares of common stock.  As of June 25, 2004,  the
      holders of the Series A convertible  preferred stock were each entitled to
      an additional  $13.39 per  outstanding  preferred  share,  or 11,674 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 the asset-based  loan from Textron  Financial
      Corporation,  the  Company is  prohibited  from paying  dividends  in cash
      without Textron's consent.

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
June 25, 2004. 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:


                                       82




                                                 Amount and Nature of
Name and Address of Beneficial Owner           Beneficial Ownership (1)       Percent of Class (2)
- ----------------------------------------------------------------------------------------------------------
                                                                        
David H. Lipka                                           255,781 (3)                     1.6%

Michael E. Broll                                         200,000 (4)                     1.3%

Thomas R. Dyckman                                        200,225 (3)                     1.3%

Charles L. Jarvie                                        200,225 (3)                     1.3%

Joseph J. Juliano                                        185,283 (5)                     1.2%

Angelo S. Morini                                       6,387,806 (6)                    34.3%

Christopher J. New                                        98,254 (7)                     *

Patrice M.A. Videlier                                         96 (8)                     *

Salvatore J. Furnari                                      22,832 (9)                     *

Christopher E. Morini                                     96,429 (10)                    *

John W. Jackson                                          100,631 (10)                    *

Kulbir Sabharwal                                          55,393 (11)                    *
                                                       ---------

All executive officers and
  directors as a group                                 7,802,955                        39.1%
                                                       =========                        ====


* 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 June 25, 2004 is 15,724,073.
      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 June 25, 2004.

(3)   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,
      2007. Also,  includes currently  exercisable options to acquire 225 shares
      of the Company's common stock at $2.90 per share,  which expire on October
      1, 2013.

(4)   Includes  currently  exercisable  options to acquire 200,000 shares of the
      Company's  common  stock at $3.29 per share,  which expire on December 17,
      2008.

(5)   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.  Additionally,  there is a
      warrant for 143,000  shares of common stock  issuable to V&R  corporation,
      which  is  owned  by Mr.  Juliano's  parents.  The  exercise  price of the
      warrants  is $2.05 per share and they  expire on January 31, 2006 and June
      15, 2009,  respectively.  These warrants had an original exercise price of
      $4.81 and $3.31 per share,  respectively,  but were  repriced  to $2.05 on
      October  11,  2002.  These  warrants  were  granted  as  compensation  for
      introductions   of  key  accounts  to  the  Company.   Mr.   Juliano  also
      beneficially  owns 7,143  shares of common  stock,  held of record by JCII
      Corporation.  Additionally,  Mr.  Juliano was granted an option to acquire
      2,143 shares of the Company's common stock.  This option was issued at the
      closing bid price as quoted on the American  Stock Exchange on the date of
      the grant, is currently  exercisable at $2.05 per share and expires on May
      27, 2009. All of JCII  Corporation's,  V&R Corporation's and Mr. Juliano's
      options and warrants currently are exercisable.


                                       83


(6)   Includes  options  to acquire  2,888,197  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 517,203  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 225,000 on April 19, 2011.  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.

(7)   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.

(8)   Includes  currently  exercisable  options  to  acquire  96  shares  of the
      Company's  common  stock at $2.90 per  share,  which  expire on October 1,
      2013.

(9)   Includes currently  exercisable options to acquire 7,500 and 13,332 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.

(10)  Includes  currently  exercisable  options to acquire  96,429 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 75,000 shares
      on April 19, 2011.

(11)  Includes  currently  exercisable  options to acquire  54,143 shares of the
      Company's  common stock at $2.05 per share.  These options had an original
      exercise  prices ranging from $3.12 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 45,000 shares on April 19, 2011,  and as to 2,000 on September
      20, 2012.  Also includes a warrant to purchase 1,250 shares at an exercise
      price of $5.744 per share, which expires on January 17, 2007.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

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

Employment Agreements

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


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

Angelo S. Morini, Founder

In a Second  Amended and Restated  Employment  Agreement  effective  October 13,
2003,  Angelo S.  Morini the  Company's  Founder,  Vice-Chairman  and  President
resigned from his positions with the Company as Vice-Chairman  and President and
will no longer be  involved  in the daily  operations  of the  Company.  He will
retain the title of Founder and has been named  Chairman  Emeritus.  Mr.  Morini
will  continue  as an  employee  and as a  member  of  the  Company's  Board  of
Directors.  Additionally, he may carry out special assignments designated to him
by the Chairman of the Board.  The agreement is for a five-year period beginning
October  13,  2003 and  provides  for an annual  base  salary of  $300,000  plus
standard health insurance benefits, club dues and an auto allowance.


                                       84


In March 2002, Angelo S. Morini, the Company's  founder,  loaned $330,000 to the
Company in order for it to pay down certain  notes payable that were coming due.
This loan bore  interest  at the  prime  rate and was due on or before  June 15,
2006. In connection  with the Second Amended and Restated  Employment  Agreement
above,  the Company offset $167,603 of  unreimbursed  advances owed to it by Mr.
Morini and certain family members  against the balance of the loan and issued an
aggregate  of  55,087   shares  of  the   Company's   common  stock  (valued  at
approximately $2.95 per share) as payment in full.

In June 1999, in connection  with an amended and restated  employment  agreement
for Angelo S. Morini, the Company's Founder,  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 the  Company's  common
stock. Per the June 1999 employment  agreement and continued in the October 2003
Second Amended and Restated Employment Agreement, 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.

Mr. Morini's brother,  Christopher E. Morini, is employed by the Company as Vice
President of New  Business  Development  and Key  Accounts  and  received  total
compensation  of  $178,241  during the fiscal  year ended  March 31, 2004 (which
includes salary, bonuses, 401k employer contributions, auto allowance and health
benefits).  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 year ended March 31, 2004 was $111,292 (which includes  salary,  bonuses,
401k employer contributions,  auto allowance and health benefits).  Mr. Morini's
brother,  Ronald  Morini,  worked for the Company  until  October 31, 2003 as an
engineering  consultant  and was paid  $61,310 in  consulting  fees and benefits
during the fiscal year ended March 31, 2004.

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 $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.  These
shares  were  included on a  Registration  Statement  on Form S-3,  SEC File No.
333-109649,  which was filed on  October  10,  2003 and  declared  effective  on
November 18, 2003.

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

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.  As of June 25,
2004, the Series A Preferred Holders had converted 30,652 shares of the Series A
convertible  preferred stock plus accrued  dividends,  into 1,151,596  shares of
common stock. The conversion  prices ranged from $1.3633 to $1.75 and were based
on the lower of (a) 95% of the  average of the two lowest  closing bid prices on
the AMEX for the fifteen  trading days  immediately  prior to  conversion or (b)
$1.75.


                                       85


On November 7, 2002, the Series A Preferred  Holders exercised their right under
the Series A 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.  The Company was required to
hold a  shareholders  meeting to solicit such approval on or before  February 5,
2003.  Pursuant to the Stock Purchase  Option  Agreement  described  below,  the
Series A Preferred Holders agreed, among other things, to extend the deadline to
September  30, 2003.  On September  30, 2003,  the  Company's  shareholders,  by
majority vote, approved the issuance by the Company of all required common stock
in the event of a conversion  of the Company's  Series A  convertible  preferred
stock and upon the exercise of certain  warrants  held by the Series A Preferred
Holders.

On April 24, 2003, the Company and the Series A Preferred  Holders  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.  The option expired on September 30, 2003. Pursuant
to such  agreement,  the Series A  Preferred  Holders  also agreed to extend the
Company's required date 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 warrants to purchase 250,000 shares of the Company's common stock
to each BH Capital Investments,  L.P. and Excalibur Limited  Partnership.  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 the Company's common
stock  on April  24,  2003.  These  warrants  were  included  on a  Registration
Statement on Form S-3, SEC File No.  333-109649,  which was filed on October 10,
2003 and declared  effective on November 18, 2003. In accordance  with SFAS 123,
the fair value of these  warrants was  estimated at $230,000 and was recorded as
non-cash compensation expense in the first quarter of fiscal 2004.

Frederick A. DeLuca, 5% Common Stockholder

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.  In accordance with SFAS 123, the fair value of this warrant was
estimated  at $63,000 and was recorded as non-cash  compensation  expense in the
first quarter of fiscal 2004.

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.  These shares were included on a Registration  Statement on
Form S-3,  SEC File No.  333-109649,  which was filed on  October  10,  2003 and
declared effective on November 18, 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.  These shares were included on a Registration Statement
on Form S-3,  SEC File No.  333-109649,  which was filed on October 10, 2003 and
declared effective on November 18, 2003.


                                       86



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.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
- ----------

With  respect to the fiscal years ended March 31, 2004 and 2003,  the  aggregate
fees (including  expenses) charged the Company by BDO Seidman,  LLP for auditing
the annual financial  statements and reviewing interim financial statements were
$138,458 and $144,961,  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  74% and 75% 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,
2004 and 2003, respectively were spent by members of the BDO Alliance network of
firms. Such members are not full-time, permanent employees of BDO Seidman, LLP.

Audit-Related Fees
- ------------------

During the fiscal year ended March 31, 2004 and 2003,  BDO Seidman,  LLP charged
the Company $16,805 and $32,577 for  audit-related  fees.  These fees related to
accounting research and audit committee meeting attendance.

Tax Fees
- --------

BDO Seidman,  LLP did not render any tax services  during the fiscal years ended
March 31, 2004 and 2003.

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, 2004 and 2003.  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, 2004 and 2003 is
compatible with maintaining their independence.

Audit Committee Pre-Approval Policies and Procedures.
- -----------------------------------------------------

The Audit Committee's pre-approval policy is as follows:

     o    The Audit Committee will review and pre-approve on an annual basis any
          known audit,  audit-related,  tax and all other  services,  along with
          acceptable  cost levels,  to be performed by any audit firm. The Audit
          Committee may revise the pre-approved services during the period based
          on subsequent determinations. Pre-approved services typically include:
          statutory audits,  quarterly reviews,  regulatory filing requirements,
          consultation  on new  accounting and  disclosure  standards,  employee
          benefit plan audits,  reviews and reporting on  management's  internal
          controls and specified tax matters.

     o    Any  proposed  service  that is not  pre-approved  on the annual basis
          requires a specific  pre-approval  by the Audit  Committee,  including
          cost level approval.

     o    The Audit Committee may delegate  pre-approval  authority to the Audit
          Committee  chairman.  The chairman must report to the Audit Committee,
          at the next Audit Committee meeting, any pre-approval decisions made.

The Audit  Committee is  responsible  for approving all  engagements  to perform
audit or  non-audit  services  prior to Company  engaging  BDO  Seidman,  LLP or
Gallogly,  Fernandez  and Riley,  LLP, a member of the BDO  Alliance  network of
firms.  All of the services under the headings Audit Fees,  Audit-Related  Fees,
Tax Fees, and All Other Fees were 100% approved by the Audit Committee  pursuant
to Rule 2-01 paragraph (c)(7)(i)(C) of Regulation S-X of the Exchange Act.

                                       87


PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

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

      Balance Sheets at March 31, 2004 and 2003

      Statements of Operations for the years ended March 31, 2004, 2003 and 2002

      Statement of Stockholders' Equity for the years ended March 31, 2004, 2003
      and 2002

      Statements of Cash Flows for the years ended March 31, 2004, 2003 and 2002

      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.)

*       4.1       Stock Purchase Option  Agreement and Stock Purchase Warrant by
                  and  between  Excalibur  Limited  Partnership  and BH  Capital
                  Investments,  L.P.  and Galaxy  Nutritional  Foods dated as of
                  April 24,  2003  (Filed as Exhibit  10.52 on Form 10-Q for the
                  fiscal quarter ended June 30, 2003.)

*       4.2       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.)

*       4.3       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.)

*       4.4       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.)

*       4.5       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.)

*       4.6       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.)

*       4.7       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.)

*       4.8       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.)

*       4.9       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.)


                                       88


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

*       4.10      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.)

*       4.11      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.)

*       4.12      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.)

*       4.13      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.)

*       4.14      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.)

*       4.15      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.)

*       4.16      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.)

*       4.17      Stockholder  Agreement  dated as of October 13,  2003  between
                  Galaxy  Nutritional Foods, Inc. and Angelo S. Morini (Filed as
                  Exhibit  10.55  on Form  10-Q  for the  fiscal  quarter  ended
                  September 30, 2003.)

*      10.1       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.)

*      10.2       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.)

*      10.3       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.)

*      10.4       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 10.3
                  on Form 8-K filed June 2, 2003.)

*      10.5       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  10.4 on Form 8-K
                  filed June 2, 2003.)

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

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

*      10.8       Waiver  Letter  from  Textron  Financial  Corporation  to  the
                  Company  dated August 13, 2003 (Filed as Exhibit 10.53 on Form
                  10-Q for the fiscal quarter ended June 30, 2003.)

*      10.9       Second Amended and Restated  Employment  Agreement dated as of
                  October 13, 2003 between Galaxy  Nutritional  Foods,  Inc. and
                  Angelo  S.  Morini  (Filed as  Exhibit  10.1 on Form 8-K filed
                  October 20, 2003.)

*      10.10      Settlement   Agreement   dated  May  6,  2004  between  Galaxy
                  Nutritional  Foods,  Inc. and Schreiber Foods,  Inc. (Filed as
                  Exhibit 10.1 on Form 8-K filed May 11, 2004.)

       10.11      Modification  Letter on the Security Agreement dated as of May
                  21, 2004 between Galaxy Nutritional Foods, Inc. and SouthTrust
                  Bank (Filed herewith.)

                                       89



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

       10.12      Second Amendment to Loan and Security Agreement dated June 25,
                  2004  between  Galaxy  Nutritional  Foods,  Inc.  and  Textron
                  Financial Corporation (Filed herewith.)

       10.13      Third Amendment to Lease Agreement dated June 10, 2004 between
                  Galaxy   Nutritional   Foods,   Inc.   and  Cabot   Industrial
                  Properties, L.P. (Filed herewith.)

*      20.1       Audit  Committee  Charter  (Filed as Exhibit 20.1 on Form 10-Q
                  for the fiscal quarter ended September 30, 2003.)

*      20.2       Compensation  Committee Charter (Filed as Exhibit 20.2 on Form
                  10-Q for the fiscal quarter ended September 30, 2003.)

       23.1       BDO Seidman, LLP Consent Letter (Filed herewith.)

       31.1       Section 302  Certification  of the Company's  Chief  Executive
                  Officer (Filed herewith.)

       31.2       Section 302  Certification  of the Company's  Chief  Financial
                  Officer (Filed herewith.)

       32.1       Section 906  Certification  of the Company's  Chief  Executive
                  Officer (Filed herewith.)

       32.2       Section 906  Certification  of the Company's  Chief  Financial
                  Officer (Filed herewith.)

*     Previously filed and incorporated herein by reference.


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

On February 18, 2004, the Company filed a Current Report on Form 8-K to disclose
the press  release  announcing  the  Company's  financial  results for its third
fiscal quarter ended  December 31, 2003.  There was one report on Form 8-K filed
on May 11, 2004  announcing the  settlement of the  litigation  suit between the
Company and Schreiber Foods, Inc.


                                       90


                                   SIGNATURES
                                   ----------


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                       GALAXY NUTRITIONAL FOODS, INC.

Date: June 29, 2004                    /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: June 29, 2004                   /s/ Christopher J. New
                                      -----------------------------------------
                                      Christopher J. New
                                      Chief Executive Officer & Director
                                      (Principal Executive Officer)

Date: June 29, 2004                   /s/ Salvatore J. Furnari
                                      -----------------------------------------
                                      Salvatore J. Furnari
                                      Chief Financial Officer
                                      (Principal Financial & Accounting Officer)

Date: June 29, 2004                   /s/ David H. Lipka
                                      -----------------------------------------
                                      David H. Lipka
                                      Chairman of the Board

Date: June 29, 2004                   /s/ Michael E. Broll
                                      -----------------------------------------
                                      Michael E. Broll
                                      Director

Date: June 29, 2004                   /s/ Thomas R. Dyckman
                                      -----------------------------------------
                                      Thomas R. Dyckman
                                      Director

Date: June 29, 2004                   /s/ Charles L. Jarvie
                                      -----------------------------------------
                                      Charles L. Jarvie
                                      Director

Date: June 29, 2004                   /s/ Joseph J. Juliano
                                      -----------------------------------------
                                      Joseph J. Juliano
                                      Director

Date: June 29, 2004                   /s/ Angelo S. Morini
                                      -----------------------------------------
                                      Angelo S. Morini
                                      Director

Date: June 29, 2004                   /s/ Patrice M.A. Videlier
                                      -----------------------------------------
                                      Patrice M.A. Videlier
                                      Director


                                       91