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

                                    FORM 10-K

(Mark One)

[X]   ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
      ACT OF 1934

                    For the fiscal year ended March 31, 2005

                                       OR

[_]   TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
      EXCHANGE ACT OF 1934

                         Commission file number 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 pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the 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 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 common equity held by  non-affiliates  as of
September  30, 2004 (the last  business day of the  registrant's  most  recently
completed  second fiscal  quarter) was $9,041,667  based on the closing price of
such common equity of $1.27 per share on that date.  All executive  officers and
directors of the  registrant and all persons filing a Schedule 13D or a Schedule
13G with the Securities and Exchange  Commission in respect to the  registrant's
common  stock  have  been  deemed,  solely  for  the  purpose  of the  foregoing
calculation, to be "affiliates" of the registrant.

The number of shares outstanding of the registrant's common stock as of July 12,
2005 was 20,043,474.

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  OUR  FUTURE  FINANCIAL  PERFORMANCE.  THESE  FORWARD-LOOKING
STATEMENTS  ARE BASED ON OUR CURRENT  EXPECTATIONS,  ESTIMATES  AND  PROJECTIONS
ABOUT OUR INDUSTRY,  MANAGEMENT'S  BELIEFS AND CERTAIN  ASSUMPTIONS  MADE BY OUR
COMPANY.  WORDS SUCH AS "ANTICIPATE,"  "EXPECT,"  "INTEND,"  "PLAN,"  "BELIEVE,"
"SEEK,"  "PROJECT,"   "ESTIMATE"  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 OUR  HISTORICAL  RESULTS AND THOSE
EXPRESSED  OR  FORECASTED  IN ANY  FORWARD-LOOKING  STATEMENTS  AS A RESULT OF A
VARIETY OF FACTORS,  INCLUDING  THOSE SET FORTH IN "RISK  FACTORS" AND ELSEWHERE
IN,  OR  INCORPORATED  BY  REFERENCE  INTO,  THIS FORM  10-K.  WE  UNDERTAKE  NO
OBLIGATION TO PUBLICLY  UPDATE OR REVISEANY  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. In this report, the terms
"Company," "we," "us," or "our" means Galaxy Nutritional Foods, Inc.

Our Company was founded by Angelo S. Morini in 1972 under the  original  name of
Fiesta Foods & Galaxy Foods in New Castle, Pennsylvania. In 1980, we changed our
name to Galaxy Cheese Company and subsequently  reincorporated under the laws of
the  State of  Delaware  in  1987.  In June  1991,  we  moved  from New  Castle,
Pennsylvania to Orlando, Florida and in November 2000 changed our name to Galaxy
Nutritional  Foods,  Inc.  to  more  clearly  define  ourselves  in the  healthy
nutritional foods market.

From our single manufacturing plant in Orlando, we produce and ship our products
directly to customers in each of our two principal markets around the world:

      o     Retail  Stores  -  such  as  conventional   grocery   stores,   mass
            merchandisers, natural or health food stores and club stores; and

      o     Food Service Operations - such as restaurants, cafeterias, hospitals
            and schools.

Our sales efforts are primarily directed to retailers, to take advantage of what
we perceive to be a continued consumer emphasis on nutrition. We offer 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  products   include
individually wrapped cheese slices,  shredded cheeses,  block and chunk cheeses,
deli (unwrapped) cheese slices,  grated toppings,  soft cheeses like sour cream,
cream cheese and cheese sauces, and butter.

We also manufacture and market 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 our  state-of-the-art
manufacturing equipment and our own formulas and processes,  which we believe to
be proprietary.


                                       2


Our strategy for the future is to continue our  marketing  efforts  primarily in
the retail market to capitalize on the continuing  interest  among  consumers in
eating more nutritious  natural foods in order to help reduce their  cholesterol
levels and saturated fat intake. We believe 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,  we
believe  that we will be able to  attract  an  increasing  number  of  worldwide
consumers  interested in improving  their health and changing to more nutritious
eating  habits.  We intend to broaden  this  strategy for the future by creating
more widely accepted and broader appealing lines of great tasting, healthy dairy
related products.

Development Of Business

Over the past several years, we have developed several new marketing  strategies
and  product  lines for the  retail and food  service  markets.  In  retail,  we
developed a unique marketing  strategy for our product line of plant-based dairy
alternatives, called Veggie(TM). While most companies place their dairy products
for sale in the  supermarket  dairy  section,  we adopted a sales and  marketing
strategy  whereby we place our Veggie(TM)  products for sale in the  supermarket
produce  section.  In produce,  our 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  section of  supermarkets  where
targeted consumers may not look.

In health food stores, we significantly  expanded our 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. We believe our vegan (non-dairy) product line is the most extensive
in the world.  With the addition of natural food sections to most  supermarkets,
we also market these products to the mass consumer  market.  In the past,  these
products were only sold to the health food industry.

In the past few years, we began offering these plant-based dairy alternatives to
the food service market so that consumers  could also enjoy the taste and health
benefits of these products while eating away from home. Previously, we primarily
sold conventional-type products to the food service market.

Principal Products Produced

Our healthy cheese and dairy related  products,  sold under our Company's  brand
names such as Veggie(TM),  Veggie  Nature's  Alternative  to Cheese(TM),  Veggie
Slices(R), Soyco(R), Soymage(R),  Wholesome Valley(R), Rice Slice(TM), and Veggy
Singles(R),  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 our 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 - Our 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  than
conventional  cheeses, 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, and Veggie
Grated Toppings.

Dairy Free - Soymage(R)  Vegan Dairy  Alternatives  - Soymage(R)  products  were
developed for health food and specialty stores.  These products are intended for


                                       3


consumers who are allergic to dairy products,  such as milk protein,  or who are
practicing  a Vegan  lifestyle.  The products in our  Soymage(R)  Vegan line are
completely  dairy free,  contain no animal fats and contain 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.
We believe that our Soymage(R) line is the largest and most comprehensive  vegan
line in the world.

Soy Free - Soy Free  Dairy  Alternatives  made with Rice - We have  developed  a
dairy free  alternative  product line made with organic brown rice. The products
of this line are reduced or low in fat, cholesterol free, lactose free, soy free
and are fortified  with  essential  vitamins and minerals.  Additionally,  these
products are  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  - The Veggy(TM)  products
offer the taste of cheese,  are available in many forms,  and are made from soy.
Similar to the Veggie(TM) supermarket line, these products are low in fat or fat
free, and are  preservative,  lactose,  cholesterol  and saturated fat free. The
Veggy(TM)  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 - The products of
the  Wholesome  Valley(R)  Organic  line 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 - Our
processed  cheese 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 our 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.

Our only branded  product  line,  which  accounts for more than 10% of our gross
sales for the fiscal  year  ended  March 31,  2005,  is the  Veggie(TM)  line of
products.  This line of products contributed  approximately 48%, 60%, and 62% of
gross  sales  for the  fiscal  years  ended  March  31,  2005,  2004  and  2003,
respectively.  Our  non-branded  imitation,  private  label and  sandwich  slice
business  contributed  approximately  36%,  23%,  and 21% of gross sales for the
fiscal years ended March 31, 2005, 2004 and 2003, respectively.

The characteristics of our products vary according to the specific  requirements
of individual  customers within each market. In the retail market,  our products
are  formulated to meet the health  concerns of today's  consumers.  In the food
service   markets,   our   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.  Our 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.

Principal Markets

Our  products  are sold  primarily in two  commercial  markets:  retail and food
service.


                                       4


In the retail  market,  we sell our healthy  products to national  and  regional
supermarket chains,  mass merchandisers,  natural food stores and club stores or
to  distributors  that sell and deliver to these  retail  establishments.  These
sales are  facilitated  through our  in-house  sales  managers  and a nationwide
network of non-exclusive  commissioned  brokers. We believe our healthy products
appeal to a wide range of consumers  interested in lower fat, lower cholesterol,
no lactose and other  health-promoting  aspects of these products. In the retail
market,   where  we  believe  taste  and  nutrition   generally  outweigh  price
considerations,  we  market  our  Veggie(TM)  and  Soyco(R)  products  at prices
generally comparable to or higher than the prices of conventional cheeses.

In the food service  market,  we sell  directly to food  distributors  and other
customers in the food service  market  through our in-house sales managers and a
nationwide  network of  non-exclusive  commissioned  brokers.  In this market we
offer more expensive  premium  products such as our Veggie(TM) line to customers
who place  importance  on taste and nutrition  and our 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. We also market our products
directly to franchisees of large national restaurant chains.

For the fiscal  years ended March 31,  2005,  2004 and 2003,  our net sales were
$44,510,487, $36,176,961 and $40,008,769, respectively. The following chart sets
forth the  percentage  of net sales  that the retail  and food  service  markets
represented for the fiscal years ended March 31, 2005, 2004 and 2003:

                             Percentage of Net Sales
                          Fiscal Years Ended March 31,

Category                                   2005            2004           2003
- -------------------------------------------------------------------------------
Retail sales                                84%             86%            90%
Food service sales                          16%             14%            10%

Methods of Distribution

We  currently  distribute  all of our  products by common  carrier and  customer
pick-up.  We ship all our  products  from our  shipping,  warehouse  and  cooler
facilities in Orlando, Florida. In order to distribute to our Canadian customers
quickly  and  efficiently,  we store and  distribute  products  through a public
storage  facility in Canada.  We maintain a certain stock level at this facility
and pay the Canadian facility a processing fee for its services.

Sources and Availability of Raw Materials

We purchase the ingredients used in our manufacturing operations,  i.e., casein,
vegetable  proteins  and oils,  enzymes  and  other  ingredients,  from  several
sources, and we believe 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,   we  currently  purchase  our  major
ingredient,  casein, from foreign suppliers. Because our casein is imported, its
availability  is subject  to a variety of  factors,  including  strength  of the
United  States  Dollar,   foreign  production  limitations  and  federal  import
regulations.  Our increased  costs for casein  throughout  the fiscal year ended
March 31,  2005 had an  adverse  impact on our  results of  operations  for such
fiscal year. We believe that casein  prices will remain at  historical  highs at
least  through  September 30, 2005,  as further  discussed  under "Cost of Goods
Sold" in Item 7.

For the  fiscal  years  ended  March  31,  2005,  2004 and  2003,  we  purchased
approximately $10,947,000,  $6,134,000, and $7,911,000, respectively, of casein,


                                       5


the  principal  raw  material  used  to  manufacture  substantially  all  of our
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  10% or more  casein to our  Company,  based on our
dollar volume purchased:



                                                                                     Percent of Casein Purchases
                                                                                     Fiscal Year Ended March 31,
Type of Raw Material                           Name of Supplier                    2005        2004          2003
- -------------------------------- ---------------------------------------------- ----------- ------------ -----------
                                                                                                 
Casein                           Lactalis f/n/a Besnier-Scerma U.S.A.               30%         20%          24%
                                 Glanbia f/n/a Avonmore Food Products               21%         29%          36%
                                 Irish Dairy Board                                  15%         24%          22%
                                 Bluegrass Dairy & Food, LLC                        12%         --           --
                                 Eurial Poitouraine/Euro Proteins                    4%         20%          18%


Working Capital Practices

The  majority of our  customers  are required to make payment on goods within 30
days of invoicing.  Our credit department makes calls on payments that are 10 to
15 days past due and then  places  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. We typically average less than 1% of gross sales in credits related
to bad debt.

We provide a guarantee  of sale to many of our retail  customers in natural food
stores,  conventional  grocery stores and mass  merchandising  industry.  If the
product is not sold during its shelf life, we will allow a credit for the unsold
merchandise.  Since the shelf  life of our  products  range from 6 months to one
year, we historically  average less than 2% of gross sales in credits for unsold
product.

Over the past three years,  we have worked to create more inventory turns during
the year by keeping a minimal supply of inventory on hand  consisting  primarily
of the core items  ordered by our  customers.  As a result,  we have reduced our
inventory  levels from  $5,294,500  at March 31, 2003 to $4,632,843 at March 31,
2004 and then to  $3,811,470 at March 31, 2005.  We  anticipate  that  inventory
levels will begin to increase in the future as sales volume increases.

Customers

We sell to customers throughout the United States and in 14 other countries. For
the  fiscal  years  ended  March 31,  2005,  2004 and 2003,  our net sales  were
$44,510,487,  $36,176,961 and $40,008,769,  respectively. Net sales derived from
foreign countries were approximately $3,800,000,  $3,100,000, and $3,800,000 for
the fiscal years ended March 31,  2005,  2004 and 2003,  respectively,  which in
each case is less  than 10% of total net  sales.  Net  sales are  attributed  to
individual  countries  based  on the  customer's  shipping  address.  We have no
long-term assets located outside of the United States.  The following table sets
forth the percentage of foreign net sales to each country,  which  accounted for
5% or more of our foreign net sales for the fiscal  years ended March 31,  2005,
2004, and 2003:


                                       6


                       Percentage of Net Foreign Sales (1)
                          Fiscal Years Ended March 31,

Country                                     2005            2004            2003
- --------------------------------------------------------------------------------
Canada                                       58%             55%             33%
Puerto Rico                                  22%             18%             36%
United Kingdom                                *               6%              6%
Israel                                        *               8%              6%
Australia                                     *               *               8%

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

(1) Net sales by customer or country are determined with the assumption that the
amount of total sales returns,  discounts and other  deductions  credited during
the  period  are taken in  proportion  to the gross  sales by such  customer  or
country.

The following table sets forth the name of each customer, which either alone, or
together with its affiliates,  accounted for 5% or more of our net sales for the
fiscal years ended March 31, 2005, 2004, and 2003:

                           Percentage of Net Sales (1)
                           Fiscal Year Ended March 31,

Customer Name                             2005              2004            2003
- --------------------------------------------------------------------------------
Del Sunshine LLC                         12.2%              *               *
DPI Food Products                         7.7%              8.2%            9.5%
Kroger                                    *                 5.6%            5.8%
Publix                                    5.8%              6.8%            6.6%
United Natural Foods                      8.3%              9.2%            9.9%

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

(1)   Net sales by customer or country are determined  with the assumption  that
      the amount of total sales returns, discounts and other deductions credited
      during  the  period  are taken in  proportion  to the gross  sales by such
      customer or country.

During the fiscal year ended March 31, 2005, we produced  certain  private label
products for Del Sunshine who then sold the products to Wal*Mart.  In the fourth
quarter of fiscal 2005, we reserved nearly $1,760,000 in accounts receivable and
inventory  related to Del Sunshine LLC that we believed  collection  thereon was
questionable (see Del Sunshine LLC under Recent Material  Developments in Item 7
for further  details).  In fiscal 2006, we began selling these products directly
to Wal*Mart instead of through Del Sunshine. We anticipate that our direct sales
to Wal*Mart will increase from 2% of sales in fiscal 2005 to 10% to 15% of sales
in fiscal 2006.

Competitive Conditions

The food industry is highly competitive,  and we face substantial competition in
the  manufacturing,  marketing  and sale of our  products.  In the retail cheese
market,   we  compete  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 we do.
However,  we believe our  products  are  nutritionally  superior,  strategically
marketed,  and  positioned  to a slightly  different  consumer  base  versus the
healthy cheese items offered by larger cheese manufacturers. Conventional "Lite"
cheese  generally has a lower fat content than regular cheese but still contains
cholesterol and lactose, unlike our Veggie(TM) and Soyco(R) brand product lines,
which are soy-based, nutritious, contain no cholesterol and are lactose free.

We believe that the primary  competition in our 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 our  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


                                       7


alternative cheeses to the retail markets (primarily grocery). These parties are
considered  competitors as they offer similar  product lines in terms of product
form and consumer benefits, and are distributed or positioned in the same retail
shelf space as our products.

In the food service  markets,  our  substitute  and  imitation  cheese  products
compete with other numerous substitute and imitation cheese products, as well as
with conventional cheeses.

We believe that we have the most complete line of alternative  dairy products in
the industry and that our  competitors'  current products do not have all of the
same healthy characteristics as our products.  Further, our 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. We further believe that we are superior to the competition in our
niche in the most important  competitive factors,  which are taste,  nutritional
value, product appearance,  and overall consumer purchase interest.  Finally, we
believe  that the breadth and depth of our product  lines has made it  difficult
for our smaller  competitors to have a significant impact on our market share in
the alternative cheese category.

Trademarks And Other Intellectual Property

We own several  registered and  unregistered  trademarks,  which are used in the
marketing and sale of our products.  Our material  product  trademarks are those
mentioned above under Principal  Products  Produced.  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 we, as
the  registered  owner of the  trademarks,  comply  with all  pertinent  renewal
requirements.

Trademarks include registered brand names, logos, symbols, or copyrights used to
identify our products or services.  As such,  this prevents other  manufacturers
from  using  any  words or  symbols  for  which we hold the  trademark.  This is
important as it helps provide competitive  insulation around our products in the
marketplace  and enables  consumers  to identify  with one  particular  brand or
another.  We will continue to market our  trademarks in order to increase  brand
awareness for our products in order to improve demand and margins.  Although our
trademarks are valuable to our business,  they are not at this time, assets that
are  critical to our  business.  In the event that we would be  prohibited  from
using one or more of our  trademarks,  we do not believe  that this would have a
material adverse affect on our continued operations.

Although we believe that our formulas and processes are  proprietary and the key
to our success,  we have not sought and do not intend to seek patent  protection
for such technology. In not seeking patent protection, we are instead relying on
the  complexity  of our  technology,  on trade  secrecy  laws,  and on  employee
confidentiality   agreements.   We  believe   that  our   technology   has  been
independently developed and does not infringe on the patents or trade secrets of
others.

Governmental Regulation

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

Our 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.  Our 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


                                       8


claims that can be included on labels. We believe the labeling  regulations have
enhanced the  marketability of our products and have resulted in increased sales
of our products because product labels make it easier for consumers to recognize
the nutritional benefits of our products compared to other products.

We have a team  of  individuals  from  our  marketing,  quality  assurance,  and
research and  development  departments  who review all new labels for compliance
with our Company standards and current laws and regulations.  We believe that we
are  in  material  compliance  with  all  applicable  governmental   regulations
regarding  our current  products  and have  obtained  the  necessary  government
permits,  licenses,  qualifications,  and approvals,  which are required for our
operations.

Environmental Regulation

Our facility and  manufacturing  processes are subject to inspections by several
agencies  including the Florida  Department of Agriculture and Consumer Services
and our insurance  providers.  We are also required to comply with environmental
regulations in connection with the development of our products and the operation
of our business. We believe that we are in material compliance with the federal,
state and local environmental laws and regulations applicable to our Company. We
believe 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 our Company.

Employees

As of July 12, 2005, we had a total of 141  full-time  employees and 2 temporary
employees.  We employ  all  personnel  directly.  We are an  affirmative  action
employer providing equal employment  opportunity to all applicants.  We consider
our relations  with employees to be  satisfactory.  No employee is a member of a
trade union.

ITEM 2.  PROPERTIES.

We occupy two facilities,  close in proximity,  approximating a total of 119,000
square  feet of  industrial  property in Orlando,  Florida.  Our first  facility
contains the  corporate  headquarters  and the  manufacturing  equipment.  It is
approximately  55,000 square feet and is comprised of approximately 8,500 square
feet  in  office  space,   approximately  31,500  square  feet  in  dock-height,
air-conditioned  manufacturing  space and  approximately  15,000  square feet in
cooler space, which is situated on 2.4 acres of a 5.2 acre site in an industrial
park. We 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 landlord and our Company. In the event that the landlord elects
to sell or lease the remaining  2.8 acres of remaining  land, we have a right of
first refusal to purchase or lease property upon 20 days notice to the landlord.
The lease is a "triple net" lease,  which means that we are  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.

We  produce  all of our  products  at our  Orlando  manufacturing  facility.  We
maintain  production  equipment  for  mixing,  blending,   cooking  and  heating
ingredients, and for production,  shredding, dicing, slicing, chopping, grating,
packaging and labeling of our products.  We also maintain cold storage areas for
cooling finished  products and warehouse areas for storing supplies and finished
goods. We estimate that our production  capacity  utilization  during the fiscal
years ended March 31,  2005,  2004 and 2003 were at  approximately  15%, 10% and
11%, respectively, of our capacity.


                                       9


Our second facility is the primary receiving,  storage and shipping facility for
our inventory. It includes office space, shipping and receiving docks, warehouse
and cooler space  totaling  approximately  64,000 square feet. We entered into a
lease agreement with Cabot Industrial Properties, a Florida limited partnership,
on July 28, 1999 for this second  facility.  In May 2004,  we  renegotiated  and
renewed the lease until July 31, 2009. The lease 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 we are  responsible for
all taxes,  insurance,  maintenance,  and repair of the facility, in addition to
rental payments.

We believe that our properties are adequately covered by casualty insurance.  We
believe that our facilities  and  production  equipment are adequate to meet the
current  requirements and anticipated  growth through the end of the fiscal year
ending March 31, 2006.

ITEM 3.  LEGAL PROCEEDINGS.

Not applicable.

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, 2005.


                                       10


                                     PART II

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

Market Information

Since August 1999, our common stock,  $.01 par value per share,  has been traded
on the American  Stock Exchange  ("AMEX") under the symbol "GXY".  The following
table  sets forth the high and low  closing  sales  prices of our  common  stock
during each  quarter as  reported  by AMEX for the fiscal  years ended March 31,
2005 and 2004:



Period                                                       High Closing Sales Price       Low Closing Sales Price
- ----------------------------------------------------------- ---------------------------- -------------------------------
                                                                                               
2005 Fiscal Year, quarter ended:
    June 30, 2004                                                      $2.45                         $1.90
    September 30, 2004                                                 $2.15                         $1.24
    December 31, 2004                                                  $1.98                         $1.16
    March 31, 2005                                                     $2.83                         $1.80

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


Holders

On July 12, 2005,  there were  approximately  644 stockholders of record for our
common stock.

Dividends

We have not paid any  dividends  with  respect  to our  common  stock and do not
expect to pay dividends on our common stock in the foreseeable future. It is the
present  policy of our Board of Directors to retain  future  earnings to finance
the  growth and  development  of our  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  our  Company.   Our  credit  facilities  with  Textron  Financial
Corporation  and Wachovia Bank (formerly  SouthTrust  Bank) require us to obtain
their  approval  prior to declaring or paying any  dividends.  See  Management's
Discussion  and Analysis of Financial  Condition and Results of Operations for a
discussion of our 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,
2005.


                                       11


ITEM 6.  SELECTED FINANCIAL DATA.



                                                                Fiscal Year Ended March 31,
                                           (1)             (1)              (1)             (2)
                                           2005           2004             2003            2002             2001
                                      -------------- ---------------- --------------- ---------------- ---------------
                                                                                           
Net sales                               $44,510,487      $36,176,961     $40,008,769      $42,927,104     $45,085,937
Non-cash compensation
  income(expense) (3)                     (834,746)        (651,273)       2,906,762      (2,373,662)     (1,116,444)
Employment contract expense (4)           (444,883)      (1,830,329)              --               --              --
Income tax benefit (expense)                     --               --              --      (1,560,000)         240,000
Cumulative effect of change in
  accounting policy                              --               --              --               --       (786,429)
Net income (loss)                       (4,366,549)      (2,962,173)       1,034,128     (17,059,152)     (6,485,763)
Net income (loss) to common
  stockholders                          (4,652,726)      (4,504,907)       (601,077)     (19,147,995)     (6,485,763)
Net income (loss) per common share
  - basic & diluted                          (0.27)           (0.30)          (0.05)           (1.81)          (0.69)
Total assets                             27,769,666       29,887,087      33,255,842       36,115,051      48,083,126
Long-term obligations                     8,000,627        9,740,094      10,170,195       12,511,461      14,720,875
Redeemable Convertible Preferred
  Stock                                          --        2,573,581       2,324,671        2,156,311              --


(1)   See Material Historical Events under Business  Environment in Item 7 for a
      summary of the major events  during the fiscal years ended March 31, 2005,
      2004 and 2003.

(2)   In addition to the line items detailed above, the net loss for fiscal year
      ended  March 31,  2002  included  approximately  $5.4  million in accounts
      receivable and inventory  write-downs,  a non-cash  compensation charge of
      approximately  $2.4  million,  approximately  $1  million  in fixed  asset
      disposals and unused trade credit write-offs,  and approximately  $818,974
      in interest expense that was a non-cash related to debt discount.

(3)   Non-cash  compensation  is calculated  based on  fluctuations in our stock
      price,  which are outside our  control  and  typically  do not reflect our
      operations. Due to the volatility of the market price of our common stock,
      we are  incapable of  predicting  whether  this  expense will  increase or
      decrease in the future.  Large  swings in our stock price could  result in
      material  changes to our  Financial  Statements as  demonstrated  in prior
      years. See Valuation of Non-Cash  Compensation  under Critical  Accounting
      Policies in Item 7 below for further information.

(4)   See  Employment  Contract  Expense  under  Results of Operations in Item 7
      below for further information.


                                       12


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

The  following  information  in this  Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations ("MD&A") is intended to enhance a
reader's  understanding  of  the  financial  condition,   changes  in  financial
condition and results of operations of our Company. This MD&A is a supplement to
and  should  be read in  conjunction  with our  Financial  Statements  and notes
thereto contained in Item 8.

Terms such as "fiscal 2005",  "fiscal 2004" or "fiscal 2003" refer to our fiscal
years ended March 31, 2005, 2004 and 2003, respectively.

This MD&A contains the following sections:

      o     Business Environment

      o     Critical Accounting Policies

      o     Recent Accounting Pronouncements

      o     Results of Operations

      o     Liquidity and Capital Resources

      o     Contractual Obligations

      o     Forward Looking Statements

Business Environment

         General

Our 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. These healthy cheese and dairy related  products  include low or no fat, no
saturated fat, no trans-fat,  low or no cholesterol and lactose-free  varieties.
These  products are sold  throughout  the United States and  internationally  to
customers in the retail and food service markets.

         Healthy Cheese and Alternative Cheese Industry

We are the market leader within our alternative  cheese  category niche,  but in
being  so,  the  category  increases  or  decreases  partly  as a result  of our
marketing  efforts.  We believe that the greatest source of future growth in the
cheese  alternative  category  will come  through  customers  shifting to cheese
alternatives  from natural cheese.  Rather than focusing  primarily on consumers
with a preference or medical condition predisposing them to non-dairy cheese and
comparing our products to other cheese alternative brands, we intend to focus on
educating  cheese  consumers on the healthy  attributes  of cheese  alternatives
versus traditional cheese.

We use several internal and external reports to monitor sales by brand, segment,
form and channel of sale to determine  which items 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,  we  analyze  trends in the
consumer marketplace and make decisions on which brands to promote.

In order to  positively  impact sales  volume  throughout  fiscal  2006,  we are
focusing on the following initiatives:

o        Consumer focused advertising.  We plan to increase consumer advertising
         (in TV, magazine,  and event sponsorship) and consumer  promotions (for
         example, on-pack "cents off" coupons, "cents off" coupons delivered via
         newspapers,    in-store   product   sampling,   and   product   benefit
         communication  at the  point  of  purchase/shelf)  that  highlight  and
         communicate  the benefits of our  products to meet the consumer  demand
         for low carbohydrate and high protein products.


                                       13


o        Increase  retailer  penetration  and  geographical   distribution.   By
         increasing  our  presence  on the store  shelves,  we seek to  increase
         household penetration and build market share in specific markets.

o        Increase  brand  awareness.  We seek to  increase  sales by  generating
         consumer  awareness of new products or flavors  through  product trials
         and  generating  more repeat  purchases on our Veggie(TM) and Wholesome
         Valley(R)  brands through  improved taste,  color,  aroma,  texture and
         packaging.

We believe that the combination of "healthy" product attributes,  improved taste
and product functionality will lead to better than expected consumer experiences
with our products.  Our focus is to transfer those improved consumer experiences
into enhanced market share and increased sales of our higher margin products.

         Material Historical Events

During fiscal 2003, we achieved positive cash flows from operations on an annual
basis for the first time in our Company's history as a publicly-traded  company.
We achieved this goal through  efficiencies in production,  purchase  discounts,
realignment  of the sales mix toward higher  margin 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,  we refinanced or paid in full all of our credit  facilities
that were in existence at the end of fiscal  2003.  This payoff and  refinancing
was accomplished  through a new asset based lender,  renewing and increasing our
loans with our bank and through equity financings.  This financial restructuring
improved our  operations  and financial  position and reduced  interest  expense
nearly $1.6 million during fiscal 2004. Additionally,  in fiscal 2004, we nearly
doubled the positive  cash flow from  operations  due to the  restructuring  and
continued focus on producing only high margin items.

During  fiscal  2005,  we redeemed the  remaining  30,316  Series A  convertible
preferred shares that were outstanding as of October 6, 2004 for $2,279,688. The
cash for the  redemption  was obtained  through an equity  financing (see Equity
Financing under Liquidity and Capital Resources for further details).

      In early  fiscal 2005,  we made the  decision to take on a few  additional
      private-label manufacturing contracts at lower margins in order to utilize
      some of our excess production capacity.  One of the new contract customers
      accounted for 12% of our sales during fiscal 2005, which attributed to 65%
      of the increase in sales over fiscal 2004. In the fourth quarter of fiscal
      2005, we reserved nearly $1,550,000 in accounts receivable and $210,000 in
      inventory  related  to this  customer  for  which we  believed  collection
      thereon was  questionable.  See Del  Sunshine  LLC under  Recent  Material
      Developments for further details.

Also during fiscal 2005, we experienced a 32% (or nearly $2.7 million)  increase
in the prices of our primary  ingredient  used in production.  Only a portion of
this overall  increase  could be passed on to our customers.  Additionally,  the
price increase cannot be implemented immediately.

         Recent Material Developments

The Schreiber Transactions

Asset Purchase Agreement

On June 30, 2005,  we entered into an Asset  Purchase  Agreement for the sale of
certain of our manufacturing and production  equipment to Schreiber Foods, Inc.,
a Wisconsin corporation ("Schreiber"), for $8.7 million in cash.


                                       14


Other key terms of the transaction are as follows:

o Since  the  transaction  may  constitute  a sale of  substantially  all of our
assets,  the  transaction  will  be  subject  to  obtaining  approval  from  our
stockholders.

o The transaction is subject to other closing  conditions,  including  obtaining
approval  from our lenders,  Textron  Financial  Corporation  and Wachovia  Bank
(formerly SouthTrust Bank).

o  Subject  to the  satisfaction  of the  conditions  described  above and other
conditions as set forth in the Asset Purchase Agreement, the anticipated closing
date is November 1, 2005.

o If our  stockholders  do not  approve  the  transaction,  the  Asset  Purchase
Agreement  provides  for an  alternative  transaction  whereby  we would sell to
Schreiber  a  smaller  portion  of  the  assets,   which  would  not  constitute
substantially  all of our assets and  therefore  would not  require  stockholder
approval. The purchase price for this alternative sale would be $2,115,000. This
alternative sale is subject to obtaining approval from our lenders.

o If we are unable to obtain  approval  from our  lenders  with  respect to this
alternative  sale,  then we will  negotiate in good faith with Schreiber to make
the smaller  portion of the assets  available for  Schreiber's use on reasonably
acceptable terms, not to exceed a term of 180 days. This alternative arrangement
is also subject to obtaining approval from our lenders.

The Outsourcing Agreement

On June 30, 2005, our Company and Schreiber entered into a Supply Agreement (the
"Outsourcing  Agreement"),  whereby we will purchase all of our requirements for
products from  Schreiber,  and Schreiber will  manufacture and distribute all of
our products.

Other key terms of the transaction are as follows:

o The  initial  term of the  Outsourcing  Agreement  is for five  years from the
effective  date of September  1, 2005,  and is renewable at our option for up to
two additional five-year periods.

o After  November  1,  2005 and  throughout  the  remainder  of the  Outsourcing
Agreement's term, Schreiber will be the sole source of supply of our products.

o If we do not exercise our option to renew the Outsourcing Agreement at the end
of the initial five-year period, there is a cancellation charge of $1.5 million.
If we do not exercise our option to renew the  Outsourcing  Agreement at the end
of the second five-year period,  there is a cancellation charge of $750,000.  If
the sale of the assets to Schreiber for $8,700,000 as  contemplated by the Asset
Purchase  Agreement  described  above  is not  consummated,  then we will not be
required to pay any cancellation charge.

o On or before  November 1, 2005,  Schreiber will purchase our remaining  usable
raw materials, ingredients and packaging at our cost.

o The  Outsourcing  Agreement  provides  for  a  contingent  short-fall  payment
obligation by our Company if a specified  production level is not met during the
second year after the  effective  date.  If a contingent  short-fall  payment is
accrued after the second year, it may be reduced at the end of the third year if
the  production  level  during the third year  exceeds  the  specified  level of


                                       15


production.   If  the  sale  of  the  assets  to  Schreiber  for  $8,700,000  as
contemplated by the Asset Purchase  Agreement is not  consummated,  then we will
not be required to pay any such short-fall payment.

o Schreiber is required to deliver products to our Company or our customers that
are in compliance with our standards and specifications and all applicable laws.
Schreiber  will deliver all products  within 10 business  days of the  effective
date of such order, which is one business day after receipt of the order.

o After the transfer of all production responsibilities to Schreiber on November
1,  2005,  we may not  manufacture  any  products  governed  by the  Outsourcing
Agreement during the term of the Outsourcing Agreement.

o Schreiber  may not  manufacture  our  products or use any of our  intellectual
property other than pursuant to the terms of the Outsourcing Agreement.

o We may terminate the Outsourcing  Agreement if our stockholders do not approve
the  transaction  contemplated  by the Asset  Purchase  Agreement  (as described
above),  by providing  notice to  Schreiber  within 30 days of the date that our
stockholders vote on, but do not approve,  the transactions  contemplated by the
Asset Purchase Agreement.  The effectiveness of such termination may not be more
than 180 days after the date of such notice.

o If we do  not  terminate  the  Outsourcing  Agreement  and we  are  unable  to
consummate an alternative  transaction with Schreiber (as described above) prior
to January 1, 2006,  then Schreiber may terminate the  Outsourcing  Agreement by
providing  written  notice  to our  Company  prior  to  February  1,  2006.  The
effectiveness  of such  termination may not be less than 180 days after the date
of such notice.

As indicated  above,  there are a number of conditions that must be met prior to
the consummation of these  transactions.  There can be no guarantee that we will
satisfy these  conditions  and,  therefore,  there can be no guarantee  that the
transactions will be consummated.

Transition Challenges

The asset sale and  outsourcing  arrangement  with  Schreiber  are  subject to a
number  of  conditions  that  must be met  prior  to the  consummation  of these
transactions.  In addition to the closing  conditions  described  above, we will
face additional challenges during the transition.  These challenges include, but
are not limited to, the following:

      o     Coordinating  customer  shipments while the inventory and production
            equipment  is in  transit  from  our  facilities  to  the  Schreiber
            facilities;

      o     Reserving  enough  inventory  on-hand to fill customer  orders while
            production equipment is in transit;

      o     Maintaining  consistent  formulas and quality in our products  after
            the transition;

      o     Having  enough  cash  to  build  inventory  and  pay  any  severance
            arrangements during the transition;

      o     Reduction of production personnel and severance arrangements related
            to these personnel; and

      o     In the event of a sale of the assets  whereby  we would not  receive
            enough sale  proceeds to pay off our debt to our lenders in full, we
            would need to negotiate with our lenders so that they would agree to
            release their liens on the assets.  If they will not agree to do so,
            we may be required to raise  additional  funds to pay our lenders in
            full prior to their maturity dates.

      o     We may be required to  negotiate  with the  landlords  of our leased
            premises the  possibilities of early lease termination or subleasing
            our facilities.

Each one of these events must be  carefully  timed and  coordinated  in order to
avoid problems with cash flow,  litigation,  loss of customer  sales,  and other


                                       16


tangible and intangible affects. However, we believe that the long-term benefits
in the transition from a manufacturing  company to a branded  marketing  company
will far outweigh  the  short-term  challenges  of the  transition.  Without the
cash-flow burden of carrying inventory and managing  manufacturing  overhead and
production  issues, we believe that we can focus a substantially  greater amount
of time and  resources  on the sale of our  products.  Additionally,  we plan to
enhance our  marketing  efforts in order to increase our consumer base and sales
volume.

Transaction Effect

Assuming  that the sale of assets to Schreiber is completed in  accordance  with
the Asset  Purchase  Agreement and we continue to operate under the  Outsourcing
Agreement  with  Schreiber,  some of the effects of the  transaction  will be as
follows:

      o     We will no longer be a manufacturing  company,  but will be solely a
            branded marketing company.

      o     We have  two  facilities  that  we  lease  in  Orlando,  Florida  as
            discussed in Item 2. After all  production  is moved  completely  to
            Schreiber, we may be required to have discussions with our landlords
            regarding  the use of our  facilities.  We are still  exploring  our
            options regarding the facilities, which include, but are not limited
            to:  1)  negotiating  an early  termination  with the  landlord;  2)
            continuing to make lease  payments  until the end of the lease term;
            or 3) subleasing the facilities.

      o     We will be  eliminating  115 employee  positions  and creating 5 new
            employee  positions.  Our  anticipated  total  number  of  full-time
            employees after November 1, 2005 will be 31.

      o     Upon the sale of the assets, we will be removing in excess of 87% of
            the net book  value  of our  equipment.  The  extent  to  which  the
            proceeds  of  $8,700,000  do not  exceed  the net book  value of the
            assets, will result in a substantial loss on sale of assets.

      o     It is likely that the majority, if not all, of the proceeds from the
            sale of the assets will be paid to our lenders.  In particular,  our
            debt to Wachovia Bank will be required to be paid in full. Repayment
            of the Wachovia  Bank debt will result in a reduction of annual debt
            service payments in excess of $1,800,000.

      o     We will no longer have the carrying  value of inventory  nor need to
            use asset based financing to support the production of inventory. In
            the recent past, we averaged 50 to 60 days of sales in inventory.

      o     We will be able to take  advantage of Schreiber's  lower  production
            costs  rather than the high  production  costs of our  underutilized
            production facility.

      o     We anticipate substantial savings on delivery charges related to the
            distribution of our products to our customers.

Debt Maturities

We have  incurred  substantial  debt in  connection  with the  financing  of our
business.  The  aggregate  principal  amount  outstanding  under our two  credit
facilities  is  approximately  $13,201,134  as of July  12,  2005.  This  amount
includes  a  revolving  line  of  credit  from  Textron  Financial   Corporation
("Textron")  in the amount of  $5,399,149  and a note  payable to Wachovia  Bank
("Wachovia")  in the amount of $7,801,985.  We anticipate that the proceeds from
the sale of our assets to  Schreiber  will pay the  Wachovia  term loan in full.
However,  in the event that the sale is not  completed as  anticipated,  we will
need to refinance  the Wachovia term loan on or before its maturity date of July
31, 2006.  The initial  term of the Textron loan ends on May 26, 2006,  but this
loan automatically  renews for additional  one-year periods unless terminated by
our Company or Textron  through a written  notice  90-days  prior  thereto or as
otherwise provided in the loan agreement. If we are unable to refinance or renew
our existing credit facilities,  or if additional  financing is not available on
terms  acceptable  to us, we will be unable to satisfy such  facilities by their
maturity  dates.  In such an event,  Textron and Wachovia  could  exercise their
respective rights under their loan documents,  which could include,  among other
things,  declaring  defaults  under the loans and  pursuing  foreclosure  on our
assets that are pledged as collateral for such loans.  If such an event occurred
with  either  Textron  or  Wachovia,  it is  unlikely  that we  would be able to
effectively continue the operation of our business.

Del Sunshine LLC


                                       17

Pursuant to an oral contract manufacturing and distribution  arrangement between
our Company, Del Sunshine LLC ("Del"), a Delaware limited liability company, and
Non-Dairy Specialty Foods, LLC ("Non-Dairy"), a Nevada limited liability company
and affiliate of Del, we began manufacturing  certain private label products for
Del and  delivering  them  directly to Del's  customers,  including  Del's major
customer,  Wal*Mart,  Inc. in April 2004.  These  private  label  products  were
produced  using  label  and  packaging  trademarks  owned  by Del.  Sales to Del
accounted  for 12% of our sales during fiscal 2005,  which  attributed to 65% of
the  increase in sales over fiscal 2004.  The  business  with Del resulted in an
account  receivable owed to our Company of approximately  $1,550,000 as of April
11, 2005. In the fourth quarter of fiscal 2005, we reserved nearly $1,550,000 in
accounts  receivable  and wrote off $210,000 in  inventory  related to Del based
upon our  determination  in April 2005 that collection from Del was questionable
as of March 31, 2005.

On April 11, 2005,  we executed  with Del a Trademark  License  Agreement and an
Assignment of Accounts Receivable  Agreement.  Pursuant to the Trademark License
Agreement,  Del  licensed  to us the rights in  certain  Del  trademarks,  which
allowed us to sell products  directly to Del's  customers,  including  Wal*Mart,
Inc. and other food retailers,  using such trademarks.  In consideration for the
license, we agreed to pay to Del a five percent (5%) royalty on the net sales of
such products. In accordance with the Trademark License Agreement, we can offset
any  royalties  that we may owe to Del under the  agreement  against our account
receivable and other amounts owed to us by Del.

Pursuant to the Assignment of Accounts Receivable Agreement,  Del assigned to us
any and all accounts  receivable  owed to Del by  Wal*Mart,  Inc. and other food
retailers,  plus  monies  owed to Del  under  current  purchase  orders.  It was
intended  that the  assignment  of the accounts  receivable  and purchase  order
amounts would offset,  in part, our account  receivable from Del. We also agreed
not to  commence  any legal  proceedings  against  Del or  Non-Dairy  to collect
amounts owed to us by them, excluding defenses and counterclaims  against Del or
Non-Dairy made in any legal proceeding brought by them.

The  effectiveness  of the Trademark  License  Agreement  and the  Assignment of
Accounts Receivable  Agreement was conditioned upon Del providing us with proof,
satisfactory  to us,  that  (a)  Del  would  be  transferring  to us  under  the
Assignment of Accounts  Receivable  Agreement  accounts  receivable and purchase
orders  in excess  of Four  Hundred  Thousand  Dollars  ($400,000)  and (b) that
Wal*Mart,  Inc.  would  consent  to the  transactions  contemplated  under  both
agreements.  Del has not satisfied either of the foregoing  conditions and we do
not believe that it is likely that Del will be able to satisfy the conditions in
the  future.  Although  we have  waived  the  conditions  as they  relate to the
Trademark  License  Agreement,  we have not  waived  them  with  respect  to the
Assignment of Accounts  Receivable  Agreement.  Currently,  we are exploring our
options in  addressing  the issues  with Del  related to the  effectiveness  and
continuation  of the  Assignment  of  Accounts  Receivable  Agreement  and Del's
payment  of our  account  receivable.  Since  April 11,  2005,  we have  accrued
approximately  $40,000 in royalties  under the Trademark  License  Agreement and
offset them against the receivable owed to us by Del. On or about June 15, 2006,
we ceased  selling  products  under Del's  trademarks,  although  the  Trademark
License  Agreement  will  continue in effect until  September 30, 2005 unless we
extend it for up to two additional 6-month periods or terminate it sooner.

         Measurements of Financial Performance

We focus on several items in order to measure our performance. In the short term
(1 to 3  years),  we  are  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     Net sales trends (as it relates to consumer demand)

      o     Key financial ratios (such as accounts receivable,  accounts payable
            and inventory turnover ratios)

      o     Other operating ratios and statistics

In the long term (over 3 years),  we are  striving  to generate  consistent  and
predictable net sales growth with increased gross margins,  while  incrementally
enhancing net cash flow from operations.

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. Our significant estimates include the allowance for
doubtful accounts  receivable,  provision for obsolete  inventory,  valuation of
deferred  taxes and valuation of  compensation  expense on options and warrants.
Although we believe that these  estimates are  reasonable,  actual results could
differ from those  estimates  given a change in conditions or  assumptions  that
have been consistently applied.

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

         Valuation of Accounts Receivable and Chargebacks

We record  revenue upon  shipment of products to our  customers  and  reasonable
assurance  of  collection  on the sale.  We  generally  provide  credit terms to
customers based on net 30-day terms.  We perform  ongoing credit  evaluations of
our  accounts  receivable  balances  and based on  historical  experience,  make
reserves for  anticipated  future customer  credits for  promotions,  discounts,
spoils, and other reasons.  In addition,  we evaluate the accounts for potential
uncollectible amounts based on a specific identification  methodology and record
a general reserve for all remaining balances.

Based on the age of the receivable, cash collection history and past dilution in
the  receivables,  we make an estimate of our 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


                                       18


past invoices.  Actual bad debt expense  increased from 1% of gross sales during
fiscal  2004 to 3% of gross  sales  during  fiscal  2005  due to the  $1,550,000
reserve for Del Sunshine as described under Recent Material Developments.  Based
on this analysis,  we reserved $2,299,000 and $633,000 for known and anticipated
future credits and doubtful  accounts at March 31, 2005 and 2004,  respectively.
We believe that this estimate is reasonable,  but there can be no assurance that
our estimate  will not change given a change in economic  conditions or business
conditions  within  the  food  industry,  our  individual  customer  base or our
Company.

         Inventory

Inventories are valued at the lower of cost or market.  Cost is determined using
a  weighted  average,  first-in,  first  out  method.  We review  our  inventory
valuation each month and write off the inventory related to obsolete and damaged
inventory.  In addition, we reduce the value of any finished good item to market
value when that value is believed to be 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

Prior to April 1, 2003, we accounted for our stock-based  employee  compensation
plans under the accounting provisions of Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees," (APB No. 25).

Effective April 1, 2003, we elected to record  compensation  expense measured at
fair value for all stock-based  payment award  transactions on or after April 1,
2003, in accordance with Statement of Financial  Accounting  Standards  ("SFAS")
No. 123, "Accounting for Stock-Based Compensation." Additionally, we furnish the
pro forma  disclosures  required  under  SFAS No.  123 and apply  SFAS No.  148,
"Accounting  for  Stock-Based  Compensation  - Transition  and  Disclosure" on a
prospective basis for all stock-based awards on or after April 1, 2003. The fair
value of the  stock-based  award is  determined  on the date of grant  using the
Black-Scholes  pricing  model and is  expensed  over the  vesting  period of the
related award.  The negative impact on diluted earnings per share related to the
issuance of employee stock options  during the years ended March 31, 2005,  2004
and 2003 was approximately $0.01, $0.03 and $0.55, respectively.

Several  management  estimates  are  needed  to  compute  the fair  value of the
stock-based  transactions  including anticipated life, risk free interest rates,
and volatility of our stock price. Currently, we estimate the life of all awards
granted  assuming  that the award will remain  outstanding  and not be exercised
until the end of its term.  This  results in the highest  possible  value of the
award. If we were to change our estimate of the  anticipated  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 we were to change our estimate of
the  volatility  percentage,  the fair value  expense per share would  change by
approximately $.02 per percentage change in the volatility. If we were to change
our estimate of the interest rate, the fair value expense per share would change
by approximately $.03 per percentage change in the interest rate.

SFAS No. 123 requires that we provide pro-forma information regarding net income
(loss) and earnings  (loss) per share  amounts as if  compensation  cost for our
employee and director  stock-based awards had been determined in accordance with
the fair market value method  prescribed  in SFAS No. 123. We estimated the fair
value of each  stock-based  award at the grant  date by using the  Black-Scholes
pricing model with the following assumptions:



     Year Ended                            March 31, 2005        March 31, 2004        March 31, 2003
                                        ---------------------  --------------------  --------------------
                                                                               
     Dividend Yield                             None                   None                  None
     Volatility                              45% to 46%             41% to 45%            37% to 44%
     Risk Free Interest Rate               3.38% to 4.12%         2.01% to 4.28%        1.71% to 5.03%
     Expected Lives in Months                 60 to 120              36 to 120             60 to 120



                                       19


In  addition  to  non-cash  compensation  expense  related  to  new  stock-based
transactions,  we also record non-cash  compensation  expense in accordance with
the  Financial  Accounting  Standards  Board  Interpretation  No. 44 ("FIN  44")
related to  modifications  in stock-based  transactions.  FIN 44 only relates to
original  stock-based  transactions  with our employees and directors  that were
granted  prior to April 1,  2003 that were  accounted  for under the  accounting
provisions of APB No. 25.

FIN 44  states  that  when an  option  is  repriced  or  there  are  items  that
effectively  reduce the price of an option,  it is treated as a variable  option
that is marked to market each quarter.  Accordingly,  any increase in the market
price of our 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 our common stock compared
to the prior reporting period, the reduction is recorded as compensation  income
to  reverse  all or a  portion  of the  expense  recognized  in  prior  periods.
Compensation  income  is  limited  to the  original  base  exercise  price  (the
intrinsic  value) of the options.  Each period we record  non-cash  compensation
expense or income  related to our analysis on  approximately  6.4 million option
shares.  Assuming  that the stock price  exceeds  the Floor on all the  variable
option shares, a $0.01 increase or decrease in our common stock price results in
an expense or income,  respectively,  of $64,000.  Due to the  volatility of the
market price of our common stock,  we are  incapable of predicting  whether this
expense will increase or decrease in the future.

Recent Accounting Pronouncements

In November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs, an amendment
of Accounting  Research  Bulletin No. 43, Chapter 4." SFAS No. 151 requires that
abnormal amounts of idle facility  expense,  freight,  handling costs and wasted
materials  (spoilage)  be  recorded  as  current  period  charges  and  that the
allocation  of fixed  production  overheads  to inventory be based on the normal
capacity of the production  facilities.  SFAS No. 151 is effective during fiscal
years beginning after June 15, 2005,  although earlier application is permitted.
We believe  that the  adoption  of this  Statement  will not have a  significant
impact on our financial position, results of operations or cash flows.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment"  ("SFAS No. 123R"),  which  addresses the  accounting  for  share-based
payment  transactions in which a company receives  employee services in exchange
for (a) equity  instruments of the company or (b) liabilities  that are based on
the fair value of the company's equity instruments or that may be settled by the
issuance of equity instruments.  SFAS No. 123R supercedes APB Opinion No. 25 and
amends SFAS No. 95,  "Statement of Cash Flows."  Under SFAS No. 123R,  companies
are required to record  compensation  expense for all share-based  payment award
transactions  measured at fair value as determined by an option valuation model.
Currently, we use the Black-Scholes pricing model to calculate the fair value of
its  share-based  transactions.  This  statement is  effective  for fiscal years
beginning after June 15, 2005. Since we currently recognize compensation expense
at fair value for  share-based  transactions in accordance with SFAS No. 123, we
do not  anticipate  adoption of this standard will have a significant  impact on
our financial position,  results of operations,  or cash flows.  However, we are
still evaluating all aspects of the revised standard.

Results Of Operations



                                                               2005-2004   2004-2003  2005-2004  2004-2003    2005    2004    2003
                                                                   $            $          %          %      %  of   %  of   %  of
12 Months Ending March 31,   2005        2004        2003       Change       Change     Change     Change    Sales   Sales   Sales
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net Sales                 44,510,487  36,176,961  40,008,769   8,333,526   (3,831,808)   23.0%      -9.6%   100.0%  100.0%  100.0%
Cost of Goods Sold        34,736,594  24,864,289  28,080,188   9,872,305   (3,215,899)   39.7%     -11.5%    78.0%   68.7%   70.2%
                          ---------------------------------------------------------------------------------------------------------
Gross Margin               9,773,893  11,312,672  11,928,581  (1,538,779)    (615,909)  -13.6%      -5.2%    22.0%   31.3%   29.8%
                          =========================================================================================================



                                       20


         Net Sales

The  following  chart sets forth the  percentage  of net sales  derived from our
product brands during the fiscal years ended March 31, 2005, 2004 and 2003:

                             Percentage of Net Sales
                           Fiscal Year Ended March 31,

Brand                                  2005              2004             2003
- --------------------------------------------------------------------------------
Veggie(TM)                             47.5%             59.6%            61.5%
Private Label, Imitation & Other       36.2%             22.5%            20.9%
Rice(TM)                                6.6%              8.1%             7.2%
Veggy (TM)                              4.7%              6.2%             6.7%
Wholesome Valley(R) Organic             3.2%              1.1%             1.1%
Vegan(TM)                               1.8%              2.5%             2.6%

Net sales for  fiscal  2005  increased  by 23% over net  sales for  fiscal  2004
primarily  due to  increased  sales in  private  label and  Wholesome  Valley(R)
Organic products. During fiscal 2005, we had one new private label customer that
accounted for approximately 12% of net sales. This customer accounted for nearly
65% of the increase in fiscal 2005 sales.  However,  we are no longer selling to
this  customer due to a shift in sales between  customers  (See Del Sunshine LLC
under Recent  Material  Developments  for further  details).  Private  label and
imitation  sales consist  primarily of products that generate high sales volumes
but lower gross margins.

Certain key initiatives and tactical  actions  implemented by our Company during
fiscal 2005 have  helped  counter  some of the market  factors  that  negatively
impacted the business in fiscal 2004 as described  below.  Such key  initiatives
and tactical actions included, but were not limited to, the following:

      o     Created and  communicated a new more  meaningful  brand position for
            our flagship  Veggie(TM)  Brand and added new  products.  The recent
            focus is to  highlight  the  superior  nutritional  factors  such as
            cholesterol  and  trans-fat  free,  as well as  targeting  a broader
            universe of  consumers.  We are  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 our past product
            positioning where physiological and medical  requirements were a key
            driver in why consumers should buy the "healthy alternatives."

      o     Improved  product  quality  in terms of  taste,  color,  aroma,  and
            texture of our Veggie(TM) and Rice slices product line.

      o     Secured  certain  contract  manufacturing  opportunities,  which  we
            previously  turned away or did not pursue in prior years due to cash
            constraints.  This  enabled us to better  utilize some of our excess
            production  capacity.   We  increased  our  contract   manufacturing
            activities by nearly 331%, which resulted in a 19% increase in sales
            during   fiscal  2005   compared  to  fiscal   2004.   Our  contract
            manufacturing  activities relate primarily to products that generate
            lower  margins.  As  we  added  additional  contract   manufacturing
            business  to our  product  mix,  our  gross  margin  percentage  has
            decreased.

      o     Shifted  the  emphasis  and  resource  allocation  of our  marketing
            strategy  from  vendor  promotions   (retailer   publications/flyers
            featuring price reductions and on-shelf  temporary price reductions)
            to increase sales through consumer advertising (in TV, magazine, and
            event  sponsorship)  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).  We saw an increase in sales  through our
            consumer   advertising   and  promotions,   which   highlighted  and
            communicated  the  benefits  of our  products  to meet the  consumer
            demand for low  carbohydrate and high protein  products.  This was a
            significant  strategy shift from past fiscal years 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.  We experienced an
            average  17%  increase  in sales in those  markets  where there were
            consumer- advertising promotions.


                                       21


During fiscal 2004, sales declined from fiscal 2003 levels due to several market
factors that had a negative  affect on our business.  First,  consumers'  eating
habits changed with the publicly recognized trend toward  low-carbohydrate  meal
preparation during all meals (breakfast,  lunch, snack, and dinner). This led to
decreased  consumption  of  high-carbohydrate  items  such as  bread  and  those
complimentary  items such as our cheese slices.  Second, the number of consumers
shopping in the retail  grocery and natural  food stores was down versus  fiscal
2003 due to the further national emergence and presence of Wal*Mart  superstores
and other similar superstores that include extensive grocery operations.  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.

We  anticipate  that our direct sales to Wal*Mart will increase from 2% of sales
in fiscal 2005 to 10% to 15% of sales in fiscal 2006.  This increase is due to a
shift in sales between customers rather than an increase in product sales. Prior
to fiscal 2006, we produced  certain private label products for Del Sunshine who
then sold the product to Wal*Mart.  Del Sunshine  accounted  for 12% of sales in
fiscal  2005.  In fiscal  2006,  we began  selling  these  products  directly to
Wal*Mart  instead of through Del  Sunshine  (See Del  Sunshine  LLC under Recent
Material Developments for further details).

Based on our current projections, we anticipate continued double-digit growth in
sales through improved  distribution and penetration of our core brands into the
mainstream consumer markets.

         Cost of Goods Sold

Cost of goods sold  increased  from 70% and 69% of net sales in fiscal  2003 and
fiscal  2004 to 78% of net sales in fiscal  2005.  This 9%  increase  in cost of
goods sold was primarily due to rising raw material  costs.  Of this 9% increase
in cost of goods sold in relation to net sales, 6% was a direct result of higher
key raw material  costs  (including  primarily  casein,  and to a lesser  extent
packaging  and film  supplies)  and the balance of the  increase  was due to the
addition  of  certain  private  label  items  that were  sold at a lower  margin
resulting in a higher cost in relation to net sales.

The principal raw material  used by our Company is casein,  which  accounted for
approximately  65% of our raw material  purchases in fiscal 2005. As casein is a
significant  component  of  our  product  formulation,   we  are  vulnerable  to
short-term  and  long-term  changes in casein  pricing,  which at times has been
volatile.

We  experienced a 32% increase in average  casein prices in fiscal 2005 compared
to average  casein prices in fiscal 2004,  which resulted in an increase in cost
of goods of  approximately  $2.7 million.  In fiscal 2006, we are  continuing to
experience  high casein  prices,  the  averages of which are  approximately  31%
higher than the average prices for fiscal 2005.  Based on current pricing trends
with our  suppliers,  we believe  that casein  prices will remain at  historical
highs at least through  September 30, 2005.  Every 10% increase in casein prices
over the  fiscal  2005  average  will  result  in an  annual  cost  increase  of
approximately  $1,100,000  assuming  the same amount of pounds  purchased  as in
fiscal 2005.  Casein prices are still high due to greater  worldwide  demand, as
well as lower  foreign  government  subsidies  and the  decline in the US Dollar
value  versus  the  Euro.  In order to  offset  the high  casein  costs,  we are
incorporating  alternative formula  modifications that maintain the integrity of
our product  benefits as well as reducing  costs in several  other raw materials
and  operational  labor  categories.  We  have  also  passed  along  some of the
increased  costs  to  our  customers  during  fiscal  2005  and  will  implement
additional price increases as appropriate.  However, these price increases often
cannot be passed on to the  customers at the same time or in  proportion  to the
increase in our costs and therefore, we experience lower margins on the sales of
our products.


                                       22


We  monitor  our  costs  and  production  efficiencies  through  various  ratios
including  pounds produced per hour and cost per pound sold and use these ratios
to make decisions in purchasing, production and setting sales prices.

In fiscal 2006, we expect our gross profit percentage to improve over the fiscal
2005 levels  despite the  continued  increases in raw material  costs because we
have  implemented  price  increases on some of our  products,  additional  sales
growth is expected in our higher margin products and we have eliminated  certain
low margin private label manufacturing accounts.



                                                               2005-2004   2004-2003  2005-2004  2004-2003    2005    2004    2003
                                                                   $            $          %          %      %  of   %  of   %  of
12 Months Ending March 31,   2005        2004        2003       Change       Change     Change     Change    Sales   Sales   Sales
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Gross Margin               9,773,893  11,312,672  11,928,581   (1,538,779)    (615,909)    -13.6%     -5.2%  22.0%   31.3%   29.8%
                          --------------------------------------------------------------------------------------------------------

Operating Expenses:
Selling                    5,148,426   4,981,996   4,958,272      166,430       23,724       3.3%      0.5%  11.6%   13.8%   12.4%
Deliver                    2,307,166   1,877,682   2,008,638      429,484     (130,956)     22.9%     -6.5%   5.2%    5.2%    5.0%
Non-cash compensation
related to stock based
transactions (2)             834,746     651,273  (2,906,762)     183,473    3,558,035      28.2%   -122.4%   1.9%    1.8%   -7.3%
Employment contract
expense (3)                  444,883   1,830,329          --   (1,385,446)   1,830,329     -75.7%       na    1.0%    5.1%    0.0%
General and
administrative             3,970,690   3,303,030   3,570,889      667,660     (267,859)     20.2%     -7.5%   8.9%    9.1%    8.9%
(Gain)Loss on disposal
of assets                     (4,500)      8,519      47,649      (13,019)     (39,130)   -152.8%    -82.1%   0.0%    0.0%    0.1%
Research and development     309,054     260,410     232,552       48,644       27,858      18.7%     12.0%   0.7%    0.7%    0.6%
                          --------------------------------------------------------------------------------------------------------
Total operating expenses  13,010,465  12,913,239   7,911,238       97,226    5,002,001       0.8%     63.2%  29.2%   35.7%   19.8%
                          --------------------------------------------------------------------------------------------------------
Income (Loss) from
Operations                (3,236,572) (1,600,567)  4,017,343   (1,636,005)  (5,617,910)    102.2%   -139.8%  -7.3%   -4.4%   10.0%

Non-cash compensation
related to stock based
transactions (2)             834,746     651,273  (2,906,762)     183,473    3,558,035      28.2%   -122.4%   1.9%    1.8%   -7.3%
Employment contract
expense (3)                  444,883   1,830,329          --   (1,385,446)   1,830,329     -75.7%       na    1.0%    5.1%    0.0%
                          --------------------------------------------------------------------------------------------------------
Operating Income (Loss),
As Adjusted (1) (4) (a
non-GAAP measure)         (1,956,943)    881,035   1,110,581   (2,837,978)    (229,546)   -322.1%    -20.7%  -4.4%    2.4%    2.8%
                          ========================================================================================================


(1)      We utilize  certain  non-GAAP  measures  such as Operating  Income,  as
         adjusted, Net Income, as adjusted and EBITDA, as adjusted, because they
         provide  useful  information  to  management,  lenders and investors in
         order to accurately review our current on-going operations and business
         trends  related to our financial  condition and results of  operations.
         Additionally,  these measures are key factors upon which we prepare our
         budgets and forecasts,  calculate bonuses, and evaluate loan covenants.
         These non-GAAP  measures are not in accordance  with, or an alternative
         for, generally accepted accounting principles and may be different from
         non-GAAP measures reported by other companies.

(2)      In our  determination  of non-GAAP  measures,  we exclude the  non-cash
         compensation  related to  stock-based  transactions  because we believe
         that  this  item  does not  accurately  reflect  our  current  on-going
         operations.  Many times non-cash  compensation  is calculated  based on
         fluctuations in our stock price,  which can skew the financial  results
         dramatically  up and down.  The price of our common shares as traded on
         AMEX is outside our control and typically  does not reflect our current
         operations.  Additionally,  this item is excluded  by our lenders  when
         calculating compliance with loan covenants.

(3)      In our  determination of non-GAAP  measures,  we exclude the employment
         contract  expenses  related to Angelo S. Morini and  Christopher J. New
         because we believe that these items do not reflect  expenses related to
         our current on-going operations. Additionally, these items are excluded
         by our lenders when calculating compliance with loan covenants.


                                       23


(4)      Operating  Income  (Loss),  as  adjusted,  has declined in the past two
         years due to less  dollars  contributed  by gross  margin as  discussed
         above  under  sales and cost of goods  sold and due to a large bad debt
         expense  in  fiscal  2005  as   discussed   below  under   general  and
         administrative.  We anticipate that operating  income, as adjusted will
         increase in the future so that current  operations support our business
         objectives and growth plans.

         Selling

We have  experienced  higher selling  expenses  primarily due to the increase in
marketing  efforts.  During fiscal 2005,  we increased  our  marketing  costs by
approximately  $190,000 over fiscal 2004, but shifted our marketing efforts from
trade promotions to consumer  advertising.  The large consumer advertising costs
were primarily related to a strategic television campaign,  which was undertaken
to promote our Veggie(TM) products during the second and third quarter of fiscal
2005.  During fiscal 2004,  advertising  costs also  increased by  approximately
$414,000,  because  these  costs were  limited  in fiscal  2003 due to the prior
financial constraints of our Company. During fiscal 2004, we noted a decrease of
approximately  $298,000 in brokerage  costs and $117,000 in  promotional  costs,
which  corresponded to the decrease in sales in fiscal 2004 from fiscal 2003. We
expect selling expenses for fiscal 2006 to be higher in dollars due to increased
sales,  but stable or slightly  lower as a percentage  of net sales as the fixed
expenses of the selling category do not increase in direct  proportion to sales.
We sell our products through our internal sales force and an independent  broker
network.

         Delivery

Delivery expense is primarily a function of sales,  and has remained  consistent
at  approximately  5% of net  sales.  We  anticipate  that  delivery  costs will
increase in the future periods due to higher fuel prices and surcharges  charged
by  the  transportation  companies,  but  as  sales  continue  to  increase,  we
anticipate that the delivery expense will remain between 5% and 6% of net sales.

After the  transfer  of all  production  and  distribution  of our  products  to
Schreiber  by  November  2005,  we expect  our  delivery  expenses  to  decrease
significantly  as a result of an agreed upon delivery price per pound of product
with  Schreiber  that is  lower  than our  current  delivery  cost per  pound of
product.



                                                                        2005-2004   2004-2003     2005    2004    2003
                                                                            $            $       %  of   %  of   %  of
12 Months Ending March 31,        2005        2004        2003           Change       Change     Sales   Sales   Sales
- ----------------------------------------------------------------------------------------------------------------------
                                                                                        
Stock-based award
issuances(a)                     619,097      643,272      153,238       (24,175)      490,034     1.4%   1.8%   0.4%
Option modifications under
APB 25 awards(b)                 215,649        8,001           --       207,648         8,001     0.5%   0.0%   0.0%
Notes receivable for common
stock(c)                              --           --   (3,060,000)           --     3,060,000     0.0%   0.0%  -7.6%
                                --------------------------------------------------------------------------------------
Non-cash compensation
related to stock based
transactions                     834,746      651,273   (2,906,762)      183,473     3,558,035     1.9%   1.8%  -7.3%
                                ======================================================================================


         Non-Cash Compensation Related to Stock-Based Transactions

Effective April 1, 2003, we elected to record  compensation  expense measured at
fair value for all stock-based  payment award  transactions on or after April 1,
2003 under the  provisions of FAS 123.  Prior to April 1, 2003, we only recorded
the fair value of stock-based  awards granted to  non-employees or non-directors
under the  provisions  of FAS 123.  The fair value of the  stock-based  award is
determined  on the date of grant using the  Black-Scholes  pricing  model and is
expensed over the vesting period of the related  award.  Prior to April 1, 2003,
we accounted for its stock-based employee and director  compensation plans under
the accounting  provisions of APB No. 25 as  interpreted by FASB  Interpretation
No. 44 ("FIN 44"). Any modifications of fixed stock options or awards granted to
employees or directors  originally  accounted for under APB No. 25 may result in
additional  compensation  expense under the  provisions of FIN 44. FIN 44 covers
specific  events that occurred  after  December 15, 1998 and was effective as of
July 1, 2000.


                                       24


In  accordance  with the  above  accounting  standards,  we  calculate  non-cash
compensation  related to its securities in our Statements of Operations on three
primary items:

     a.  Stock-Based Award Issuances

     During the fiscal years ended March 31, 2005,  2004,  and 2003, we recorded
     $619,097,  $643,272 and $153,238,  respectively,  as non-cash  compensation
     expense related to stock-based  transactions that were issued to and vested
     by  employees,  officers,  directors  and  consultants.  This  expense  was
     computed in accordance with SFAS No. 123 only for stock-based  transactions
     awarded  to  consultants  prior to April  1,  2003 and for all  stock-based
     transactions awarded on or after April 1, 2003.

     b.  Option Modifications for Awards granted to Employees or Directors under
     APB No. 25

     On October  11,  2002,  we  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. Prior
     to the repricing  modification,  the options were  accounted for as a fixed
     award under APB No. 25. In  accordance  with FIN 44, the  repricing  of the
     employee  stock  options  requires  additional  compensation  expense to be
     recognized  and adjusted in subsequent  periods for changes in the price of
     our common stock that are in excess of the $2.05 stock price on the date of
     modification  (additional  intrinsic  value). If there is a decrease in the
     market price of our common stock  compared to the prior  reporting  period,
     the  reduction  is  recorded  as  compensation  income to reverse  all or a
     portion of the expense recognized in prior periods.  Compensation income is
     limited to the original base exercise  price (the  intrinsic  value) of the
     options.  This  variable  accounting  treatment  for these  modified  stock
     options  began with the quarter  ended  December 31, 2002 and such variable
     accounting  treatment  will  continue  until the related  options have been
     cancelled,  expired or exercised.  There are 3,499,841 outstanding modified
     stock options remaining as of March 31, 2005.

     We recorded non-cash compensation expense of $193,649 and $8,001 related to
     these  modified  options  for the years  ended March 31, 2005 and March 31,
     2004.  There was no non-cash  compensation  expense  recorded  for the year
     ended March 31,  2003,  as the market  price of our stock at the end of the
     period was less than the $2.05 intrinsic value of the modified options.

     In connection with a Separation and Settlement Agreement dated July 8, 2004
     between our Company  and Mr. New (as further  described  under Item 11), we
     agreed that Mr. New's stock option rights under that certain  Non-Qualified
     Stock  Option  Agreement  dated  December 5, 2002 (for 25,000  shares at an
     exercise  price of $1.67 per share) and that  certain  Non-Qualified  Stock
     Option  Agreement  dated July 16, 2001 (for  100,000  shares at an exercise
     price of $2.05 per share) would  continue in full force and effect as if he
     were still  employed  by our  Company.  The stock  price on the date of the
     modification  was $2.15. In accordance with FIN 44 for  modifications  that
     renew or increase  the life on  existing  options,  we recorded  $22,000 as
     additional non-cash compensation expense in the fiscal year ended March 31,
     2005.

     c.  Notes Receivable for Common Stock

     In June  1999,  in  connection  with an  amended  and  restated  employment
     agreement for Angelo S. Morini, our Company's Founder,  we consolidated two
     full  recourse  notes  receivable  ($1,200,000  non-interest  bearing  from
     November  1994 and  $11,572,200  bearing  interest at 7% from October 1995)
     related to the  exercise  of  2,914,286  shares of our common  stock into a
     single non-recourse and non-interest  bearing note receivable in the amount
     of $12,772,200 that is due on June 15, 2006. This single  consolidated note
     is  secured  by  the  2,914,286  shares  that  were  exercised.  Due to the
     modification  of the note terms from recourse to  non-recourse,  we account
     for the note as if it was a newly issued option per EITF 95-16, "Accounting
     for Stock  Compensation  Arrangements with Employer Loan Features under APB
     Opinion  No.  25," and due to the  modification  from  interest  bearing to
     non-interest  bearing,  the  option is treated  as  variable  and marked to
     market each period.  The intrinsic value for the underlying shares is $4.38
     per  share.  There was no  non-cash  compensation  expense or  reversal  of
     expense recorded for the years ended March 31, 2005 and 2004, as the market
     price of our stock was less than the $4.38 intrinsic value of the shares at
     the beginning  and end of the periods.  We recorded  non-cash  compensation
     income of  $3,060,000  for the year ended  March 31,  2003 to  reflect  the
     decrease  in the market  price of our common  stock from $5.43 at March 31,
     2002 to $1.87 at March 31,  2003.  We did not record any  further  non-cash
     compensation  income  once the stock  price fell below the $4.38  intrinsic
     value.


                                       25


         Employment Contract Expense

In connection  with a Separation  and  Settlement  Agreement  dated July 8, 2004
between our Company and Christopher J. New (as further described under Item 11),
we accrued and expensed  $444,883 as the two-year cost of this  agreement  under
employment  contract  expense in the second  quarter of fiscal 2005. As of March
31, 2005,  the remaining  balance  accrued was $287,253  ($220,218 in short-term
liabilities and $67,035 in long-term liabilities).

In October 2003,  our Company and Angelo S. Morini entered into a Second Amended
and  Restated  Employment  Agreement  (as further  described  under Item 11). In
connection  with this  agreement,  we accrued and expensed the five-year cost of
this  agreement as  employment  contract  expense in the third quarter of fiscal
2004. The total  estimated costs expensed under this agreement are $1,830,329 of
which $1,292,575 remained unpaid but accrued ($366,305 as short-term liabilities
and  $926,270 as long-term  liabilities)  as of March 31,  2005.  The  long-term
portion will be paid out in nearly equal monthly  installments ending in October
2008.

         General and administrative

During fiscal 2005, we noted an increase of nearly $670,000 in expenses compared
to fiscal 2004. This increase is the net effect of  approximately a $1.6 million
increase  in bad debt  expense  (see Del  Sunshine  LLC  under  Recent  Material
Developments   for  further  details)  and  decreases  in  personnel  costs  and
professional fees for legal and audit services.  Personnel costs declined nearly
$250,000 due to the change in the employment  status of Angelo S. Morini per the
amended employment agreement in October 2003. Additionally, legal fees decreased
in fiscal 2005 due to the  settlement of the  Schreiber  lawsuit in May 2004 and
the completion of the financial restructuring in early fiscal 2004.

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 fiscal 2004.  Additionally,  we had an increase of
approximately  $183,000 in director  and related  insurance  expenses due to the
expanded Board of Directors and their activities in 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.

General and administrative  expenses averaged 9% of net sales for the past three
years.  We anticipate  that in fiscal 2006 general and  administrative  expenses
will  be  lower  both  in  dollars  and  as a  percentage  of  sales  due to the
non-recurrence  of large bad debt  write-offs  and to  increasing  sales  levels
without the need for an incremental increase in administrative costs.

         Research and development

Research and development  expenses  increased each year primarily as a result of
an increase in research and  development  personnel  costs.  We anticipate  that
there may be a  significant  increase in research  and  development  expenses in
fiscal 2006 due to an increase in the number of personnel.

         Interest

Interest  expense  decreased  $231,629 or 17% in fiscal  2005.  The  decrease in
fiscal 2005 compared to fiscal 2004 resulted primarily due to the elimination of
interest on a mezzanine loan from FINOVA Mezzanine  Capital that was recorded in
the first two months of fiscal 2004 and lower  lender  fees  charged on our debt
facilities in fiscal 2005. We are incurring and  anticipate  increased  interest
expense  during  fiscal 2006  compared to fiscal  2005 due to  increases  in the
floating  interest  used by our  lenders  which are based on  prevailing  market
interest rates.


                                       26


Interest expense decreased $1,561,609 or 53% in fiscal 2004. During fiscal 2003,
we amortized to interest expense $614,230 related to debt discounts on its prior
mezzanine loan from FINOVA Mezzanine  Capital,  Inc. This non-cash  amortization
ended in September  2002 and did not occur during  fiscal 2004.  We 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 our  outstanding
debts and interest rates thereon.

Assuming the  consummation  of the Asset Purchase  Agreement as discussed  under
Recent Material  Developments,  we expect that our debt to Wachovia Bank will be
paid in full and there will be a significant  reduction in interest  expense due
to lower debt balances in fiscal 2006 as compared to fiscal 2005.



EBITDA, As Adjusted:
                                                                                        2005-2004      2004-2003
                                                                                            $              $
12 Months Ending March 31,                   2005            2004            2003        Change         Change
- ------------------------------------------------------------------------------------------------------------------
                                                                                       
Income (Loss) from Operations             (3,236,572)    (1,600,567)     4,017,343     (1,636,005)    (5,617,910)
                                       ---------------------------------------------------------------------------

Other Income (Expense), Net
Interest expense, net                     (1,129,977)    (1,361,606)    (2,923,215)       231,629      1,561,609
Other                                             --             --        (60,000)            --         60,000
                                       ---------------------------------------------------------------------------
Total                                     (1,129,977)    (1,361,606)    (2,983,215)       231,629      1,621,609
                                       ---------------------------------------------------------------------------

NET INCOME (LOSS)                         (4,366,549)    (2,962,173)     1,034,128     (1,404,376)    (3,996,301)

Non-cash compensation related to stock
based transactions (2)                       834,746        651,273     (2,906,762)       183,473      3,558,035

Employment contract expense (3)              444,883      1,830,329             --     (1,385,446)     1,830,329
                                       ---------------------------------------------------------------------------
NET INCOME (LOSS), As Adjusted (1)
(a non-GAAP measure)                      (3,086,920)      (480,571)    (1,872,634)    (2,606,349)     1,392,063
Interest expense, net                      1,129,977      1,361,606      2,923,215       (231,629)    (1,561,609)
Depreciation and amortization              2,172,566      2,205,053      2,273,349        (32,487)       (68,296)
                                       ---------------------------------------------------------------------------
EBITDA, As Adjusted (1) (a non-GAAP
measure)                                     215,623      3,086,088      3,323,930     (2,870,465)      (237,842)
                                       ===========================================================================



EBITDA, As Adjusted:
                                       2005-2004   2004-2003    2005       2004        2003
                                           %           %          %          %           %
12 Months Ending March 31,               Change      Change    of Sales   of Sales   of Sales
- ----------------------------------------------------------------------------------------------
                                                                          
Income (Loss) from Operations             102.2%     -139.8%     -7.3%      -4.4%        10.0%
                                       -------------------------------------------------------

Other Income (Expense), Net
Interest expense, net                     -17.0%      -53.4%     -2.5%      -3.8%        -7.3%
Other                                         na     -100.0%      0.0%       0.0%        -0.1%
                                       -------------------------------------------------------
Total                                     -17.0%      -54.4%     -2.5%      -3.8%        -7.5%
                                       -------------------------------------------------------

NET INCOME (LOSS)                          47.4%     -386.4%     -9.8%      -8.2%         2.6%

Non-cash compensation related to stock
based transactions (2)                     28.2%     -122.4%      1.9%       1.8%        -7.3%

Employment contract expense (3)           -75.7%          na      1.0%       5.1%         0.0%
                                       -------------------------------------------------------
NET INCOME (LOSS), As Adjusted (1)
(a non-GAAP measure)                      542.3%      -74.3%     -6.9%      -1.3%        -4.7%
Interest expense, net                     -17.0%      -53.4%      2.5%       3.8%         7.3%
Depreciation and amortization              -1.5%       -3.0%      4.9%       6.1%         5.7%
                                       -------------------------------------------------------
EBITDA, As Adjusted (1) (a non-GAAP
measure)                                  -93.0%       -7.2%      0.5%       8.5%         8.3%
                                       =======================================================


(1)      We utilize  certain  non-GAAP  measures  such as Operating  Income,  as
         adjusted, Net Income, as adjusted and EBITDA, as adjusted, because they
         provide  useful  information  to  management,  lenders and investors in
         order to accurately review our current on-going operations and business
         trends  related to our financial  condition and results of  operations.
         Additionally,  these measures are key factors upon which we prepare our
         budgets and forecasts,  calculate bonuses, and evaluate loan covenants.
         These non-GAAP  measures are not in accordance  with, or an alternative
         for, generally accepted accounting principles and may be different from
         non-GAAP measures reported by other companies.

(2)      In our  determination  of non-GAAP  measures,  we exclude the  non-cash
         compensation  related to options and  warrants  because we believe that
         this item does not accurately reflect our current on-going  operations.
         Non-cash  compensation is calculated based on fluctuations in our stock
         price,  which can skew the financial results  dramatically up and down.
         The price of our common shares as traded on AMEX is outside our control
         and typically  does not reflect our current  operations.  Additionally,
         these items are  excluded by our lenders  when  calculating  compliance
         with loan covenants.


                                       27


(3)      In our  determination of non-GAAP  measures,  we exclude the employment
         contract  expenses  related to Angelo S. Morini and  Christopher J. New
         because we believe that these items do not reflect  expenses related to
         our current on-going operations. Additionally, these items are excluded
         by our lenders when calculating compliance with loan covenants.

(4)      EBITDA,  as  adjusted,  has  declined in the past two years due to less
         dollars  contributed by gross margin as discussed above under sales and
         cost of goods sold and due to a large bad debt  expense in fiscal  2005
         as discussed above under general and administrative. We anticipate that
         EBITDA, as adjusted, will increase in the future as margins improve and
         general and administrative expense decreases.

Liquidity And Capital Resources

         Cash Flows from Operating Activities and Investing Activities



                                                                               2005-2004     2004-2003
12 Months Ending March 31,              2005         2004          2003        $ Change       $ Change
- -------------------------------------------------------------------------------------------------------
                                                                              
Cash from operating activities         779,746     2,236,350     1,175,875    (1,456,604)    1,060,475
Cash used in investing activities      (65,002)     (231,778)     (100,026)      166,776      (131,752)
Cash used in financing activities     (602,641)   (1,556,491)   (1,074,419)      953,850      (482,072)
                                       ----------------------------------------------------------------
Net increase in cash                   112,103       448,081         1,430      (335,978)      446,651
                                       ================================================================


During the past three fiscal  years,  we have  achieved  positive cash flow from
operations. This was achieved mainly through higher sales volumes in fiscal 2005
and improved  margins on sales in fiscal 2003 and fiscal 2004 compared to fiscal
2002. In fiscal 2005, we noted a 65% decrease in cash from operating  activities
compared to fiscal 2004.  This was primarily  attributable to an approximate 17%
increase in net accounts receivable  associated with our increase in sales. This
increase in cash used was offset by further  reductions in inventory  levels and
increases in accounts  payable.  We are  continually  reviewing  our  collection
practices,  payment terms to vendors and  inventory  levels in order to maximize
cash flow from operations.

Cash used in investing  activities  primarily  relates to our purchase of office
and  manufacturing  equipment  in each fiscal  year.  Additionally,  we noted an
increase in cash from investing  activities due to decreases in our deposits and
other assets in fiscal 2005. We do not anticipate any large capital expenditures
during fiscal 2006.

We expect to maintain positive cash flows from ongoing  operations during fiscal
2006.  However,  we  anticipate a decrease in cash flow as we begin to outsource
our  production  late in the  second  quarter  of  fiscal  2006.  We  will  need
additional cash to build up finished good inventory levels to maintain  standard
orders to customers and to pay one-time  costs  associated  with the  transition
such as severance arrangements,  and contract and lease cancellation fees. Based
on current projections, we expect that much of the additional cash requirements,
if not all,  will come from the sale of our usable raw  materials  and packaging
inventory and  production  equipment to Schreiber in the third quarter of fiscal
2006.

                      Cash Flows From Financing Activities

12 Months Ending March 31,                2005          2004          2003
- --------------------------------------------------------------------------------
Net borrowings (payments) on line of
credit and bank overdrafts                853,202    (1,485,893)     (625,561)

Issuances of debt                              --     2,000,000       500,000

Payments of debt and capital leases    (1,417,103)   (6,226,625)   (2,434,741)

Issuances of stock                      2,240,948     4,156,027     1,485,883

Redemption of preferred stock          (2,279,688)           --            --
                                      ------------------------------------------
Cash used in financing activities        (602,641)   (1,556,491)   (1,074,419)
                                      ==========================================


                                       28


During  fiscal  2005,  we increased  our line of credit with  Textron  Financial
Corporation  to primarily  fund our  business  growth.  Additionally,  we issued
2,000,000 shares of our common stock for aggregate gross proceeds of $2,300,000.
These  proceeds  were  then  used  to  redeem  the  remaining  30,316  Series  A
convertible  preferred  shares held by the holders of such Series A  convertible
preferred shares for a total price of $2,279,688.  See "Equity  Financing" below
for further details.

During  fiscal 2004,  we refinanced  all of our credit  facilities  that were in
existence at the end of fiscal 2003. This refinancing was  accomplished  through
the payment of $4,000,000  to FINOVA  Mezzanine by renewing and  increasing  our
loan  with  Wachovia  Bank by  $2,000,000  and  through  $3,850,000  in  private
placement   equity   financings.   Additionally,   we  replaced  FINOVA  Capital
Corporation  with Textron  Financial  Corporation as our new asset based lender.
This financial  restructuring improved our operations and financial position and
reduced  interest  expense nearly $1.6 million during fiscal 2004. The remaining
proceeds from the refinancing were used for operations and to further reduce our
accounts payable and debt balances.

During fiscal 2003, we 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 our  outstanding  debt  under our term loan from  Wachovia  Bank.  In
addition,  we  raised  $1,500,000  through  the  issuance  of  common  stock  to
Stonestreet  Limited  Partnership.  These proceeds were used to pay off our term
loan from Excalibur  Limited  Partnership and for working capital  purposes.  We
used our cash from operating activities to reduce the balance of our outstanding
debt under our line of credit from FINOVA  Capital and to pay down our term loan
with Wachovia Bank.

         Debt Financing

On May 27, 2003, we obtained from Textron  Financial  Corporation  ("Textron") a
revolving  credit facility (the "Textron Loan") with a maximum  principal amount
of  $7,500,000  pursuant  to the terms  and  conditions  of a Loan and  Security
Agreement dated May 27, 2003 (the "Textron Loan Agreement"). The Textron Loan is
secured by our 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 our Company
from  time to  time is  equal  to the  sum of (i) 85% of the net  amount  of its
eligible  accounts  receivable  plus (ii) 60% of our 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 1.75% per annum (7.5% at March 31,  2005)  calculated  on the average  cash
borrowings for the preceding month. The initial term of the Textron Loan ends on
May 26, 2006, but this loan automatically renews for additional one-year periods
unless  terminated by our Company or Textron  through a written  notice  90-days
prior thereto or as otherwise  provided in the loan  agreement.  As of March 31,
2005, the outstanding principal balance on the Textron Loan was $5,458,479.

The Textron Loan Agreement  contains certain financial and operating  covenants.
As of March  31,  2005,  we  failed  to comply  with  certain  requirements  and
financial  covenants  in the  Textron  Loan  Agreement.  We fell below the fixed
charge  ratio and the  adjusted  tangible net worth  financial  covenant  ratios
primarily because of a large bad debt reserve and inventory write off related to
one of our  customers  in March 2005,  as  discussed  under Del  Sunshine LLC in
Recent Material  Developments.  On April 29, 2005,  Textron also determined that
the  credit  risk  increased  substantially  enough to  downgrade  our  accounts
receivable with respect to such customer and deemed such accounts  receivable as
ineligible  for purposes of  calculating  our  borrowing  base under the Textron
Loan.  This  action by Textron  placed  our  balance  owed into an  over-advance
position with respect to the Textron  Loan.  As a result,  effective as of April
29, 2005,  our interest rate on the Textron Loan was  increased  from Prime plus
1.75% to Prime plus 4.75%.

On June 3,  2005,  we  executed  a fourth  amendment  to the  Textron  Loan that
provided a waiver of all the  existing  defaults for the fiscal  quarters  ended
December 31, 2004 and March 31, 2005 and amended the fixed charge coverage ratio


                                       29


and the adjusted  tangible net worth  requirements  for periods  after March 31,
2005.  Additionally,  the fourth amendment  allowed the Textron Loan to be in an
over-advance  position not to exceed  $750,000  until July 31, 2005. In exchange
for the waiver and  amendments,  our  interest  rate would  remain at Prime plus
4.75%  on  the  Textron  Loan  and  we  paid a fee of  $50,000  in  four  weekly
installments of $12,500.

On June 16, 2005, we used a portion of the proceeds  from the warrant  exercises
by BH Capital Investments L.P.,  Excalibur Limited Partnership and Mr. Frederick
A. DeLuca (as described  under Equity  Financing  below) to satisfy the $750,000
over-advance   with  Textron.   In  connection  with  the  satisfaction  of  the
over-advance,  we agreed to immediately terminate Textron's obligation to permit
any over-advances under the Textron Loan, which obligation was to expire on July
31, 2005. With the termination of the over-advance  facility,  the interest rate
on the Textron Loan returned to its prior level of Prime plus 1.75% (7.75% as of
June 16, 2005). In July 2005,  Textron will review our financial  forecasts that
reflect  the   outsourcing   arrangement   (as  described  under  the  Schreiber
Transactions in Recent Material  Developments  above) and will evaluate  whether
any further amendments to our loan agreement will be required.  Until such time,
they  have  reduced  our  borrowing  availability  under  our line by  $200,000.
However, there is no guarantee if or when they will lift this restriction on our
borrowing availability. Additionally, we may experience future credit tightening
by Textron by virtue of reserves  they may  require,  receivables  they may deem
ineligible or other rights they have under the Textron Loan Agreement.

Simultaneous  with the closing of the Textron Loan in May 2003,  Wachovia  Bank,
N.A. successor by merger to SouthTrust Bank ("Wachovia"), extended our Company a
new term loan in the principal amount of $2,000,000.  This loan was consolidated
with our  March  2000  term loan  with  Wachovia,  which had a then  outstanding
principal  balance of  $8,131,985  for a total term loan amount of  $10,131,985.
This term loan is secured by all of our  equipment and certain  related  assets.
The balance outstanding on the term loan as of March 31, 2005 is $8,241,985.

On June 30, 2005, we entered into a Loan  Modification  Agreement  with Wachovia
regarding our term loan. The agreement modified the following terms of the loan:
1) the loan will mature and be payable in full on July 31, 2006  instead of June
1, 2009;  2) the  principal  payments  will  remain at  $110,000  per month with
accrued  interest  at  Wachovia's  Base Rate plus 1%  instead of  increasing  to
$166,250  on July 1,  2005 as  provided  by the  terms  of the  promissory  note
evidencing  the loan;  and 3) all  covenants  related to our tangible net worth,
total  liabilities  to tangible  net worth,  and  maximum  funded debt to EBITDA
ratios are waived and our compliance with such covenants is not required through
the maturity of the loan on July 31, 2006. In connection with the agreement,  we
agreed to pay $60,000, of which $30,000 was paid upon execution of the agreement
and $30,000 is due on August 1, 2005. As required by the terms of the agreement,
if we sell our equipment as discussed under the Schreiber Transactions in Recent
Material  Developments  above,  the loan will be due and  payable in full at the
time of sale.

The Wachovia term loan contains certain  financial and operating  covenants.  We
fell below the  requirement  for the tangible net worth covenant for the quarter
ended March 31, 2005 and the  requirement  for the maximum funded debt to EBITDA
ratio  for  the  year  ended  March  31,  2005.  In  accordance  with  the  Loan
Modification  Agreement referenced above, Wachovia agreed to waive compliance on
the  covenants  for the periods ended March 31, 2005 and through the maturity of
the loan on July 31, 2006.

         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,  we
received from BH Capital Investments L.P. and Excalibur Limited Partnership ("BH
Capital and  Excalibur")  proceeds  of  approximately  $3,082,000  less costs of
$181,041 for the issuance of 72,646 shares of our Series A convertible preferred
stock with a face value of  $3,500,000  and  warrants  to purchase up to 500,000
shares of our common stock.  The holders of our Series A  convertible  preferred
stock had the right to receive on any outstanding Series A convertible preferred
stock a ten percent (10%) stock  dividend on the shares,  payable one year after
the issuance of such preferred  stock,  and an eight percent (8%) stock dividend


                                       30


for the subsequent three years  thereafter,  payable in either cash or shares of
preferred stock. The Series A convertible preferred stock was 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,  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 $48.18,  plus all accrued
dividends  that  are then  unpaid  for each  share of the  Series A  convertible
preferred  stock divided by the lesser of (x) $1.75 or (y) 95% of the average of
the two lowest  closing  bid prices of our common  stock on the  American  Stock
Exchange out of the fifteen trading days immediately prior to conversion.

Prior to October 6, 2004, BH Capital and  Excalibur had converted  32,052 shares
of the  Series A  convertible  preferred  stock  plus  accrued  dividends,  into
1,206,240  shares of common stock.  The  conversion  prices ranged from $1.28 to
$1.75 based on the above formula.

On  October  6,  2004,  BH  Capital  and  Excalibur  converted  10,278  Series A
convertible  preferred shares into approximately 600,000 shares of common stock.
Simultaneously,  the remaining 30,316 Series A convertible preferred shares held
by BH Capital and  Excalibur  were  acquired by our Company for a total price of
$2,279,688.  All  previously  outstanding  shares  of the  Series A  convertible
preferred  stock  of our  Company  have  now  been  cancelled.  As  part  of the
transaction,  BH Capital and Excalibur also received  warrants to purchase up to
500,000  shares of common  stock at an  exercise  price of $2.00 per share for a
period of five years.  The market  price of our common  stock on October 6, 2004
was $1.30.  The fair value of the warrants is $205,000.  In June 2005, we agreed
to reduce the per share  exercise price on all these warrants along with 530,000
other  warrants  issued to BH Capital and  Excalibur  in prior years to $1.10 in
order to induce them to exercise  their  warrants.  All of these  warrants  were
exercised on June 16, 2005 for total proceeds of $1,133,000.

On  October 6, 2004,  we  completed  a private  placement  of our common  stock,
whereby  we  issued a total of  2,000,000  shares  to Mr.  Fredrick  DeLuca  (an
existing stockholder of our Company) for aggregate gross proceeds to our Company
of  $2,300,000.  These  proceeds  were used to redeem our  Series A  convertible
preferred stock as discussed  above.  The purchase price of the shares was $1.15
per share (95% of the prior 5-day  trading  closing  stock price  average).  Mr.
DeLuca also  received a warrant to  purchase up to 500,000  shares of our common
stock at an  exercise  price of $1.15 per share for a period of five  years.  In
June 2005, we agreed to reduce the per share  exercise  price on this warrant to
$0.92 and reduced the per share  exercise  price on a warrant  issued in a prior
year to  purchase  up to 100,00  shares to $1.36 to induce him to  exercise  his
warrants.  All of these  warrants  were  exercised  on June 16,  2005 for  total
proceeds of $596,000.

In accordance with a registration rights agreement with Mr. DeLuca, we agreed to
file and obtain  effectiveness  of a registration  statement with the Securities
and Exchange Commission within 180 days of closing to register the shares issued
in the private  placement  and to include  the shares  underlying  the  warrants
described  above.  We agreed that if a registration  statement was not filed, or
did not become  effective within the defined period of time, then in addition to
any other rights the investor may have, we would be required to pay a penalty of
$57,500 per month.  We filed a  registration  statement on Form S-3 on March 14,
2005. However, this registration  statement has not yet been declared effective.
We have received from Mr. DeLuca an extension of time until September 1, 2005 to
have the registration statement declared effective by the SEC. Additionally, Mr.
DeLuca  waived all  penalties  and  remedies  for  failure to have an  effective
registration statement until September 1, 2005.

         Summary

We believe that with the cash  available on our credit  facilities  and proceeds
received  from the  equity  financings  together  with cash  flow  from  current
operations,  we will have enough cash to meet our  current  liquidity  needs for
general operations through March 31, 2006.


                                       31


Based on current projections, we expect that much, if not all, of the additional
cash  requirements  for the  transition  charges  will come from the sale of our
usable raw  materials  and  packaging  inventory  and  production  equipment  to
Schreiber in the third quarter of fiscal 2006.

Contractual Obligations

We lease our operating  facilities  and certain  equipment  under  operating and
capital leases, expiring at various dates through fiscal year 2010. In addition,
we have several loan  obligations as described in detail above.  The table below
summarizes the principal  balances of our obligations for indebtedness and lease
obligations  as of March 31,  2005 in  accordance  with their  required  payment
terms:



                                                                  Payments due by fiscal period
                                          ----------------------------------------------------------------------------------
Contractual Obligations                        Total            2006           2007-2008        2009-2010        Thereafter
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                
Textron credit facility (1)                $   5,458,479   $   5,458,479     $          --    $          --    $          --
Wachovia Bank term loan                        8,241,985       1,320,000         6,921,985               --               --
Interest on debt facilities (2)                1,088,000         922,000           166,000               --               --
Capital Lease Obligations (3)                    497,117         400,756            76,984           19,377               --
Operating Lease Obligations                    1,479,214         547,737           566,974          364,503               --
                                          ----------------------------------------------------------------------------------
     Total                                 $  16,764,795   $   8,648,972     $   7,731,943    $     383,880    $          --
                                          ==================================================================================


(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 $5,458,479
      balance owed to Textron is  reflected as current on the balance  sheet and
      in the above  schedule.  However,  per the  Textron  Loan  Agreement,  the
      initial term of the loan does not end until May 26, 2006.

(2)   The  Wachovia  Bank  term loan  bears  interest  at prime  plus 1% and the
      Textron credit  facility  bears interest at prime plus 1.75%.  Interest is
      estimated  assuming that the credit facility balance will remain unchanged
      and that the prime rate will remain at its current level of 5.75%.

(3)   Includes the principal and interest  portion of capital lease  payments to
      be paid and an additional  $197,000 in fiscal 2006 related to the purchase
      option on a piece of equipment at the end of its lease term.

On May 22, 2003, we 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%  stockholder in our Company.  Under the  agreement,  we
granted  Bel  exclusive  distribution  rights for our  products  in a  territory
comprised  of the  European  Union  States  and to more  than 21 other  European
countries and territories (the  "Territory").  We 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 the 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. We have come
to an  understanding  with Bel  whereby  we  mutually  agreed to  terminate  the
licensing agreement. We anticipate that this understanding will be formalized in
an agreement in the near future.

Forward-Looking Information

Statements  other than  historical  information  contained in this Form 10-K are
considered "forward-looking  statements" as defined under the Private Securities
Litigation  Reform Act of 1995. These statements  relate to future events or our
future financial performance.  These forward-looking statements are based on our


                                       32


current expectations, estimates and projections about our industry, management's
beliefs and certain assumptions made by our company. Words such as "anticipate,"
"expect,"  "intend,"  "plan,"  "believe,"  "seek,"  "project,"   "estimate"  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
our  Company's  historical  results and those  expressed  or  forecasted  in any
forward-looking  statement  as a result of a  variety  of  factors  as set forth
below.  We believe that these  forward-looking  statements are reasonable at the
time they are made.  However,  we undertake no obligation to publicly  update or
revise any  forward-looking  statements for any reason,  even if new information
becomes available or other events occur in the future.

In addition to the other  information  in this Form 10-K, the following are some
of the  factors  that  could  cause  our  Company's  actual  results  to  differ
materially  from the expected  results  described in or underlying our Company's
forward-looking  statements.  These factors should be considered carefully while
evaluating  our business and prospects.  If any of the following  risks actually
occur, they could seriously harm our business,  financial condition,  results of
operations or cash flows.

      We are in the process of  outsourcing  the  production of our products and
selling our major production assets.

The asset sale and outsourcing arrangement with Schreiber Foods, Inc are subject
to a number of conditions  that must be met prior to the  consummation  of these
transactions. In addition to the closing conditions as described above under the
Schreiber Transactions in Recent Material Developments,  we will face additional
challenges during the transition.  These challenges include, but are not limited
to, the following:

      o     Coordinating  customer  shipments while the inventory and production
            equipment  is in  transit  from  our  facilities  to  the  Schreiber
            facilities;

      o     Reserving  enough  inventory  on-hand to fill customer  orders while
            production equipment is in transit;

      o     Maintaining  consistent  formulas and quality in our products  after
            the transition;

      o     Having  enough  cash  to  build  inventory  and  pay  any  severance
            arrangements during the transition;

      o     Reduction of production personnel and severance arrangements related
            to these personnel

      o     In the event of a sale of the assets  whereby  we would not  receive
            enough sale  proceeds to pay off our debt to our lenders in full, we
            would need to negotiate with our lenders so that they would agree to
            release their liens on the assets.  If they will not agree to do so,
            we may be required to raise  additional  funds to pay our lenders in
            full prior to their maturity dates;

      o     We may be required to  negotiate  with the  landlords  of our leased
            premises the  possibilities of early lease termination or subleasing
            our facilities.

Each one of these events must be  carefully  timed and  coordinated  in order to
avoid problems with cash flow,  litigation,  loss of customer  sales,  and other
tangible and intangible affects.

      We have previously been in technical default of our credit facilities.

We have a revolving line of credit from Textron Financial Corporation and a note
payable to Wachovia  Bank that require us to comply with certain  financial  and
reporting  requirements.  During the fiscal years ended March 31, 2005, 2004 and
2003, we were in violation of the financial and other covenants, but the lenders
routinely  waived such  violations  and amended the  covenants in return for the
payment of waiver fees,  increases in interest  rates,  acceleration of maturity
dates and other considerations.

In July 2005,  Textron  will review our  financial  forecasts  that  reflect the
subsequent events described under Material Future Events above and will evaluate
whether any further amendments to our loan agreement will be required.  Pursuant
to the above Loan  Modification  Agreement  dated June 30, 2005,  Wachovia  Bank
agreed to waive compliance on our three main financial covenants for the periods
ended March 31, 2005 and through the maturity of the loan on July 31,  2006.  In


                                       33


the event that we are in future  violations of the  covenants  under the Textron
revolving line of credit or non-financial covenants under the Wachovia Bank loan
and we cannot amend the covenants or obtain waivers for these covenant failures,
Textron and Wachovia Bank could  exercise  their  respective  rights under their
loan  documents  to,  among  other  things,  declare a default  under the loans,
accelerate their  indebtedness  such that they would become  immediately due and
payable,  and pursue  foreclosure  on our assets which are pledged as collateral
for  such  loans.  In  either  event,  it is  unlikely  that we would be able to
continue the operation of our business.

      We will need additional financing and such financing may not be available.

We have  incurred  substantial  debt in  connection  with the  financing  of our
business.  The  aggregate  principal  amount  outstanding  under our two  credit
facilities  is  approximately  $13,201,134  as of July  12,  2005.  This  amount
includes  a  revolving  line  of  credit  from  Textron  Financial   Corporation
("Textron")  in the amount of  $5,399,149  and a note  payable to Wachovia  Bank
("Wachovia")  in the amount of $7,801,985.  We anticipate that the proceeds from
the sale of our assets to  Schreiber  will pay the  Wachovia  term loan in full.
However,  in the event that the sale is not  completed as  anticipated,  we will
need to refinance  the Wachovia term loan on or before its maturity date of July
31, 2006.  The initial  term of the Textron loan ends on May 26, 2006,  but this
loan automatically  renews for additional  one-year periods unless terminated by
our Company or Textron  through a written  notice  90-days  prior  thereto or as
otherwise provided in the loan agreement. If we are unable to refinance or renew
our existing credit facilities,  or if additional  financing is not available on
terms  acceptable  to us, we will be unable to satisfy such  facilities by their
maturity  dates.  In such an event,  Textron and Wachovia  could  exercise their
respective rights under their loan documents,  which could include,  among other
things,  declaring  defaults  under the loans and  pursuing  foreclosure  on our
assets that are pledged as collateral for such loans.  If such an event occurred
with  either  Textron  or  Wachovia,  it is  unlikely  that we  would be able to
effectively continue the operation of our business.

      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.

      Our  founder  and  a  private  investor  own a  large  percentage  of  the
outstanding  shares,  which  could  materially  limit  the  ownership  rights of
investors.

As of  July  12,  2005,  Angelo  S.  Morini,  our  founder,  beneficially  owned
approximately  17% of our issued and  outstanding  common stock and held options
and  warrants  which,  if  exercised  and  assuming  the  exercise  of no  other
outstanding options or warrants,  would give him approximately 28% of our issued
and outstanding  common stock. As of July 12, 2005,  Frederick DeLuca, a private
investor,  owned  approximately 19% of our issued and outstanding  common stock.
Investors  who  purchase  common stock in our Company may be unable to elect any
specific members of the board of directors or exercise  significant control over
us or our business as a result of Mr. Morini's and Mr. Deluca's ownership.

      Forgiveness  of or  foreclosure  on our note  receivable  will result in a
material affect to our reported earnings.

In June 1999, in connection  with an amended and restated  employment  agreement
for Angelo S. Morini,  our Founder,  we  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 our common stock into a single
note receivable in the amount of $12,772,200  that is due on June 15, 2006. This
single consolidated note is non-interest bearing and non-recourse and is secured
by the 2,914,286  underlying  shares of our common  stock.  Per the terms of the
June 1999 Employment Agreement that was amended and restated by the October 2003
Second  Amended and Restated  Employment  Agreement  between our Company and Mr.
Morini,  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 stockholder.

In the event that the $12,772,200 loan is forgiven, we would show this amount as
a  forgiveness  of debt in our  Statement of  Operations.  In the event that Mr.
Morini is unable to pay the loan when due and we  foreclose  on the  shares,  we
will show a loss on  collection  for the amount,  if any,  that the value of the
2,914,286 underlying collateral shares are below the value of the note. Assuming
the  market  price  on  July  12,  2005  of  $2.03,  we  would  show a  loss  of
approximately $6,850,000 in the Statement of Operations.  Although both of these
scenarios will result in material losses to our operations, it will not have any
affect on the balance sheet since the  $12,772,200  loan amount is already shown
as a negative amount in Stockholders' Equity.

      Stockholders may experience further dilution.

We have a  substantial  number of  outstanding  options and  warrants to acquire
shares of common stock. As of July 12, 2005, we have a total of 5,715,165 shares
reserved for issuance upon exercise of options and warrants that we have granted
or may grant in the  future.  Of this  total,  there are  2,388,135  exercisable
options and  warrants  that are "in the money." "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.


                                       34


      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
several 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 have
contractual  arrangements with our principal  suppliers for terms up to one-year
subject to quarterly price adjustments.  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 the 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 time it takes to change
suppliers  and the prices for the casein  would likely be  significantly  higher
than we are  paying  now.  Any of  these  events  would  negatively  affect  our
business, results of operations and cash flows.

We  experienced a 32% increase in average  casein prices in fiscal 2005 compared
to the average  casein prices in fiscal 2004. In fiscal 2006, we are  continuing
to experience high casein prices,  the averages of which are  approximately  31%
higher than the average prices for fiscal 2005.  Based on current pricing trends
with our  suppliers,  we believe  that casein  prices will remain at  historical
highs at least through  September 30, 2005.  Every 10% increase in casein prices
over the  fiscal  2005  average  will  result  in an  annual  cost  increase  of
approximately  $1,100,000  assuming  the same amount of pounds  purchased  as in
fiscal 2005.  Casein prices are still high due to greater  worldwide  demand, as
well as lower  foreign  government  subsidies  and the  decline in the US Dollar
value  versus  the  Euro.  In order to  offset  the high  casein  costs,  we are
incorporating  alternative formula  modifications that maintain the integrity of
our product  benefits as well as reducing  costs in several  other raw materials
and  operational  labor  categories.  Finally,  we have passed along some of the
increased costs to our customers during fiscal 2005 and will propose  additional
price increases as appropriate.

      Competition in our industry is intense.

Competition  in the natural  food  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.  Therefore,  the
effectiveness  of our  advertising,  marketing and promotional  programs and the
financial resources  necessary for their  implementation is an important part of
our sales growth plan. Our primary competition consists of equally matched sized
companies  such as Tree of Life,  White  Wave,  Yves  and  Tofutti  Brands  that
manufacture soy-based products,  such as alternative cheese slices, sour creams,
cream cheese and related products.  In addition, we compete with major companies
such as Kraft, which produces products under the Kraft Free(R) label,  Borden's,
and ConAgra,  which produces products under the Healthy Choice(R) label. Each of
these companies has substantially  greater name recognition and greater research
and  development,  marketing,  financial and human resources than we have. These
advantages  have led to a substantially  greater market  penetration and product
acceptance than we have developed.  In addition,  our competitors may succeed in
developing new or enhanced products,  which are better than our products.  These
companies may also prove to be more  successful than us in marketing and selling
these  products.  We  cannot  assure  you  that  we  will  be  able  to  compete
successfully  with any of these companies or achieve a greater market share than
we  currently  possess.  Increased  competition  as to any of  our  products  or
services could result in price reductions,  reduced margins,  and loss of market
share,  which  could  negatively  affect  our  business,  prospects,  results of
operations and financial condition.


                                       35


      Consumer  eating  habits and  shopping  trends  may change and  negatively
impact demand for our products.

There  could be a decrease  in demand for our  products  as  consumers'  tastes,
preferences, shopping behavior, and overall evaluation of health benefits change
over time.  This is  demonstrated in the recent change in consumer eating habits
with the publicly  recognized  trend toward  low-carbohydrate  meal  preparation
during  all  meals  (breakfast,  lunch,  snack,  and  dinner),  which 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  our  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 through which we sell our products.

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 on 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.

      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. 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 products, 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 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.


                                       36


      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 or 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.

      Rising interest rates could negatively affect our results of operations.

The interest rates of most of our 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 would  negatively  affect  our  results  of
operations.  We are  anticipating  future increases in interest rates during the
fiscal year ending  March 31,  2006.  We have not  entered  into any  derivative
instruments  such as  interest  rate  swap or hedge  agreements  to  manage  our
exposure to rising interest rates.

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

Our  exposure to market risk results  primarily  from  fluctuations  in interest
rates. The interest rates on our outstanding  debts to Wachovia 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, 2005 with respect to our debt as of such
date would  increase or decrease  interest  expense and hence reduce or increase
the net income of our Company by approximately  $137,000 per year or $34,250 per
quarter.


                                       37


Our sales  during the years  ended  March 31,  2005,  2004 and 2003,  which were
denominated  in a currency other than U.S.  Dollars,  were less than 5% of gross
sales and no net assets were  maintained in a functional  currency other than U.
S. Dollars during such periods.  However, further declines in the U.S. Dollar on
the  international  market,  may cause our foreign  suppliers of raw  materials,
particularly  casein, to increase their U.S. Dollar prices on future orders from
our Company.  Therefore, while we believe that the effects of changes in foreign
currency exchange rates have not historically been significant to our operations
or net assets,  we are unable to  forecast  the effects  that  foreign  currency
exchange rates may have on our future operations.


                                       38


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

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, 2005 and 2004 and the related  statements  of  operations,
stockholders'  equity and cash  flows for each of the three  years in the period
ended March 31, 2005. 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.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting. Accordingly, we express no such opinion. 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,  2005 and 2004 and the  results of its  operations  and its cash
flows  for each of the  three  years  in the  period  ended  March  31,  2005 in
conformity with accounting principles generally accepted in the United States of
America.

/s/ BDO Seidman, LLP

Atlanta, Georgia
July 12, 2005


                                       39


                         GALAXY NUTRITIONAL FOODS, INC.

                                 Balance Sheets



                                                                                     MARCH 31,       MARCH 31,
                                                                            Notes      2005            2004
                                                                            -----  ------------    ------------
                                                                                          
                                  ASSETS
CURRENT ASSETS:

  Cash                                                                             $    561,782    $    449,679

  Trade receivables, net of allowance for
    doubtful accounts of $2,299,000 and $633,000                               2      4,644,364       3,964,198
  Inventories                                                                  3      3,811,470       4,632,843
  Prepaid expenses and other                                                   4        219,592         266,301
                                                                                   ------------    ------------

         Total current assets                                                         9,237,208       9,313,021

PROPERTY AND EQUIPMENT, NET                                                    5     18,246,445      20,232,089
OTHER ASSETS                                                                            286,013         416,706
                                                                                   ------------    ------------

         TOTAL                                                                     $ 27,769,666    $ 29,961,816
                                                                                   ============    ============

                   LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Line of credit                                                               6   $  5,458,479    $  4,605,277
  Accounts payable                                                                    3,057,266       1,266,346

  Accrued and other current liabilities                                        7      2,130,206       2,452,300
  Current portion of accrued employment contract                               8        586,523         366,305
  Current portion of term notes payable                                        6      1,320,000       1,140,000
  Current portion of obligations under capital leases                          8        194,042         231,432
                                                                                   ------------    ------------

         Total current liabilities                                                   12,746,516      10,061,660

ACCRUED EMPLOYMENT CONTRACT, less current portion                              8        993,305       1,293,142
TERM NOTES PAYABLE, less current portion                                       6      6,921,985       8,241,985
OBLIGATIONS UNDER CAPITAL LEASES, less current portion                         8         85,337         204,967
                                                                                   ------------    ------------

         Total liabilities                                                           20,747,143      19,801,754
                                                                                   ------------    ------------

COMMITMENTS AND CONTINGENCIES                                                  8             --              --

REDEEMABLE CONVERTIBLE PREFERRED STOCK                                         9             --       2,573,581

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value, authorized 85,000,000 shares; 18,411,474
    and 15,657,321 shares issued                                                        184,115         156,573
  Additional paid-in capital                                                         67,655,133      63,880,084
  Accumulated deficit                                                               (47,924,064)    (43,557,515)
                                                                                   ------------    ------------

                                                                                     19,915,184      20,479,142

  Less:  Notes receivable arising from the exercise of
         stock options and sale of common stock                                8    (12,772,200)    (12,772,200)
        Treasury stock, 30,443 shares, at cost                                         (120,461)       (120,461)
                                                                                   ------------    ------------

         Total stockholders' equity                                                   7,022,523       7,586,481
                                                                                   ------------    ------------

         TOTAL                                                                     $ 27,769,666    $ 29,961,816
                                                                                   ============    ============


                 See accompanying notes to financial statements


                                       40


                         GALAXY NUTRITIONAL FOODS, INC.
                            Statements of Operations



Years ended March 31,                                        2005            2004            2003
                                                         ------------    ------------    ------------
                                                                                
NET SALES                                                $ 44,510,487    $ 36,176,961    $ 40,008,769

COST OF GOODS SOLD                                         34,736,594      24,864,289      28,080,188
                                                         ------------    ------------    ------------

 Gross margin                                               9,773,893      11,312,672      11,928,581
                                                         ------------    ------------    ------------

OPERATING EXPENSES:
Selling                                                     5,148,426       4,981,996       4,958,272
Delivery                                                    2,307,166       1,877,682       2,008,638
Non-cash compensation related to stock-based
  transactions-general and administrative (Note 9)            834,746         651,273      (2,906,762)
Employment contract expense-general and administrative
  (Note 8)                                                    444,883       1,830,329              --
General and administrative                                  3,970,690       3,303,030       3,570,889
(Gain) Loss on asset disposals                                 (4,500)          8,519          47,649
Research and development                                      309,054         260,410         232,552
                                                         ------------    ------------    ------------
   Total operating expenses                                13,010,465      12,913,239       7,911,238
                                                         ------------    ------------    ------------

INCOME (LOSS) FROM OPERATIONS                              (3,236,572)     (1,600,567)      4,017,343
                                                         ------------    ------------    ------------

OTHER INCOME (EXPENSE):
Interest expense                                           (1,129,977)     (1,361,606)     (2,923,215)
Other expense                                                      --              --         (60,000)
                                                         ------------    ------------    ------------
                                                           (1,129,977)     (1,361,606)     (2,983,215)
                                                         ------------    ------------    ------------

NET INCOME (LOSS)                                        $ (4,366,549)   $ (2,962,173)   $  1,034,128

Less:
Preferred Stock Dividends (Note 9)                             82,572         201,791         264,314
Preferred Stock Accretion to Redemption Value (Note 9)        203,605       1,340,943       1,370,891
                                                         ------------    ------------    ------------

NET LOSS TO COMMON STOCKHOLDERS                          $ (4,652,726)   $ (4,504,907)   $   (601,077)
                                                         ============    ============    ============

BASIC AND DILUTED NET LOSS PER COMMON SHARE  (Note 11)   $      (0.27)   $      (0.30)   $      (0.05)
                                                         ============    ============    ============


                 See accompanying notes to financial statements


                                       41


                         GALAXY NUTRITIONAL FOODS, INC.
                       STATEMENTS OF STOCKHOLDERS' EQUITY



                                                                                              Notes
                             Common Stock                                                   Receivable
                      ----------------------------     Additional        Accumulated        for Common       Treasury
                          Shares       Par Value    Paid-In Capital        Deficit            Stock           Stock         Total
                      --------------------------------------------------------------------------------------------------------------
                                                                                                  
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
  stock-based
  transactions                    --              --        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
  stock-based
  transactions                    --              --        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              --              --     (1,538,831)             --              --              --      (1,538,831)
Net loss                          --              --             --      (2,962,173)             --              --      (2,962,173)
                        -----------------------------------------------------------------------------------------------------------

Balance at March 31,
  2004                    15,657,321         156,573     63,880,084     (43,557,515)    (12,772,200)       (120,461)      7,586,481

Exercise of options           13,893             139         18,717              --              --              --          18,856
Issuance of common
  stock under
  employee stock
  purchase plan               18,894             189         23,813              --              --              --          24,002
Issuance of common
  stock                    2,000,000          20,000      1,863,090              --              --              --       1,883,090
Conversion of
  preferred stock            721,366           7,214        840,215              --              --              --         847,429
Fair value of
  stock-based
  transactions                    --              --        177,263              --              --              --         177,263
Non-cash compensation
  related to variable
  securities                      --              --        215,649              --              --              --         215,649
Dividends on
  preferred stock                 --              --        (82,572)             --              --              --         (82,572)
Accretion of discount
  on preferred stock              --              --        718,874              --              --              --         718,874
Net loss                          --              --             --      (4,366,549)             --              --      (4,366,549)
                        -----------------------------------------------------------------------------------------------------------

Balance at March 31,
  2005                    18,411,474    $    184,115   $ 67,655,133    $(47,924,064)   $(12,772,200)   $   (120,461)   $  7,022,523
                        ===========================================================================================================


                 See accompanying notes to financial statements


                                       42


                         GALAXY NUTRITIONAL FOODS, INC.
                            Statements of Cash Flows



Years Ended March 31,                                                     2005           2004           2003
                                                                      -----------    -----------    -----------
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES: (Note 12)
  Net Income (Loss)                                                   $(4,366,549)   $(2,962,173)   $ 1,034,128
  Adjustments to reconcile net income (loss) to net cash from (used
    in) operating activities:
      Depreciation and amortization                                     2,172,566      2,205,053      2,273,349
      Amortization of debt discount and financing costs                   116,522        236,321      1,264,273
      Provision for losses on trade receivables (Note 2)                1,666,000           (221)      (177,245)
      Non-cash compensation related to stock-based transactions
        (Note 9)                                                          834,746        651,273     (2,906,762)
      (Gain) Loss on disposal of assets                                    (4,500)         8,519         47,649
      (Increase) decrease in:
        Trade receivables                                              (2,346,166)       999,049        364,907
        Inventories                                                       821,373        661,657        454,152
        Prepaid expenses and other                                         46,709        189,012        (67,369)
      Increase (decrease) in:
        Accounts payable                                                1,790,920     (1,426,143)    (1,520,021)
        Accrued and other liabilities                                      48,125      1,674,003        408,814
                                                                      -----------    -----------    -----------

   NET CASH FROM (USED IN) OPERATING ACTIVITIES                           779,746      2,236,350      1,175,875
                                                                      -----------    -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment                                     (104,339)      (221,585)      (214,003)
  Proceeds from sale of equipment                                           4,500             --             --
  (Increase) decrease in other assets                                      34,837        (10,193)       113,977
                                                                      -----------    -----------    -----------

   NET CASH FROM (USED IN) INVESTING ACTIVITIES                           (65,002)      (231,778)      (100,026)
                                                                      -----------    -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Decrease in book overdrafts                                                  --     (1,151,276)       (41,580)
  Net borrowings (payments) on line of credit                             853,202       (334,617)      (583,981)
  Borrowings on term notes payable                                             --      2,000,000        500,000
  Repayments on term notes payable                                     (1,140,000)    (1,572,760)    (1,763,265)
  Repayments on subordinated note payable                                      --     (4,000,000)            --
  Financing costs for long term debt                                      (37,500)      (288,230)      (239,539)
  Principal payments on capital lease obligations                        (239,603)      (365,635)      (431,937)
  Proceeds from exercise of common stock options                           18,856         16,217          4,250
  Proceeds from exercise of common stock warrants, net of costs                --        360,000             --
  Proceeds from issuance of common stock under employee stock
    purchase plan                                                          24,002         28,527         19,663
  Proceeds from issuance of common stock, net of offering costs         2,198,090      3,751,283      1,461,970
  Redemption of preferred stock                                        (2,279,688)            --             --
                                                                      -----------    -----------    -----------

   NET CASH FROM (USED IN) FINANCING ACTIVITIES                          (602,641)    (1,556,491)    (1,074,419)
                                                                      -----------    -----------    -----------

NET INCREASE (DECREASE) IN CASH                                           112,103        448,081          1,430

CASH, BEGINNING OF YEAR                                                   449,679          1,598            168
                                                                      -----------    -----------    -----------

CASH, END OF YEAR                                                     $   561,782    $   449,679    $     1,598
                                                                      ===========    ===========    ===========


                 See accompanying notes to financial statements.


                                       43


                         GALAXY NUTRITIONAL FOODS, INC.
                          NOTES TO FINANCIAL STATEMENTS

(1)      Summary of Significant Accounting Policies

         Business

         Galaxy Nutritional  Foods, Inc. (the "Company") is principally  engaged
         in the development, manufacturing and marketing of a variety of healthy
         cheese  and  dairy   related   products,   as  well  as  other   cheese
         alternatives.  These healthy cheese and dairy related  products include
         low,  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. The cost elements included in inventories
         are  direct  material  cost,  direct  labor and  overhead  allocations.
         Material cost consists of the cost of ingredients and packaging that go
         into the production of the item.  Labor consists of the wages for those
         employees  directly  making the item.  Overhead is applied to inventory
         units based on the normal  capacity of the  production  facilities  and
         consists of factory  overhead costs such as indirect  labor,  benefits,
         supplies,  repairs,  depreciation  and  utilities  expended  during the
         production process.

         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 on certain  products  sold 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.

         Marketing and Advertising

         The Company expenses the production costs of advertising the first time
         the  advertising  takes  place and  expenses  slotting  fees and direct
         response advertising costs in the period incurred.  Advertising expense
         was approximately  $1,539,000,  $910,000, and $224,000 during the years
         ended March 31, 2005, 2004, and 2003, respectively.

         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 customers is classified as Delivery expense.


                                       44


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

         Stock Based Compensation

         Prior to April 1,  2003,  the  Company  accounted  for its  stock-based
         employee   compensation  plans  under  the  accounting   provisions  of
         Accounting  Principles  Board  Opinion  No. 25,  "Accounting  for Stock
         Issued to Employees," (APB No. 25).

         Effective  April 1, 2003,  the Company  elected to record  compensation
         expense  measured  at fair  value  for all  stock-based  payment  award
         transactions on or after April 1, 2003, in accordance with Statement of
         Financial  Accounting  Standards  ("SFAS")  No.  123,  "Accounting  for
         Stock-Based Compensation." Additionally,  the Company furnishes the pro
         forma disclosures required under SFAS No. 123 and applies SFAS No. 148,
         "Accounting for  Stock-Based  Compensation - Transition and Disclosure"
         on a prospective basis for all stock-based  awards on or after April 1,
         2003. The fair value of the stock-based award is determined on the date
         of grant using the Black-Scholes pricing model and is expensed over the
         vesting  period of the related  award.  The negative  impact on diluted
         earnings per share  related to the issuance of employee  stock  options
         during the years ended March 31, 2005, 2004 and 2003 was  approximately
         $0.01, $0.03 and $0.55, respectively.

         SFAS No. 123  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-based
         awards had been  determined  in  accordance  with the fair market value
         method prescribed in SFAS No. 123. The Company estimated the fair value
         of each stock-based  award at the grant date by using the Black-Scholes
         pricing model with the following assumptions:



         Year Ended                                         March 31, 2005         March 31, 2004        March 31, 2003
                                                          --------------------   -------------------   --------------------
                                                                                                 
         Dividend Yield                                           None                   None                  None
         Volatility                                            45% to 46%             41% to 45%            37% to 44%
         Risk Free Interest Rate                             3.38% to 4.12%         2.01% to 4.28%        1.71% to 5.03%
         Expected Lives in Months                               60 to 120              36 to 120             60 to 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, 2005         March 31, 2004        March 31, 2003
                                                          --------------------   -------------------   --------------------
                                                                                                 
         Net income (loss) to common stockholders as
            reported                                        $ (4,652,726)           $ (4,504,907)         $   (601,077)
         Add:  Stock-based compensation expense included
            in reported net income                               834,746                 651,273            (2,906,762)
         Deduct:  Stock-based compensation expense
            determined under fair value based method for
            all awards                                          (944,024)             (1,070,997)           (3,728,592)
                                                            ------------            ------------          ------------
         Pro forma net income (loss) to common
            stockholders                                      (4,762,004)           $ (4,924,631)         $ (7,236,431)
                                                            ============            ============          ============

         Net income (loss) per common share:

           Basic - as reported                              $      (0.27)           $      (0.30)         $      (0.05)
                                                            ============            ============          ============
           Basic - pro forma                                $      (0.28)           $      (0.33)         $      (0.60)
                                                            ============            ============          ============
           Diluted - as reported                            $      (0.27)           $      (0.30)         $      (0.05)
                                                            ============            ============          ============
           Diluted - pro forma                              $      (0.28)           $      (0.33)         $      (0.60)
                                                            ============            ============          ============


         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.


                                       45


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

         Net Income (Loss) per Common Share

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

         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, 2005.

         The  respective  carrying value of certain  on-balance-sheet  financial
         instruments approximated their fair values. These financial instruments
         include  cash,   trade   receivables,   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  line of credit,
         long-term  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 November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs,  an
         amendment of Accounting  Research Bulletin No. 43, Chapter 4." SFAS No.
         151 requires that abnormal amounts of idle facility  expense,  freight,
         handling costs and wasted  materials  (spoilage) be recorded as current
         period charges and that the allocation of fixed production overheads to
         inventory be based on the normal capacity of the production facilities.
         SFAS No. 151 is effective  during fiscal years beginning after June 15,
         2005, although earlier  application is permitted.  The Company believes
         that the adoption of this Statement will not have a significant  impact
         on the financial  position,  results of operations or cash flows of the
         Company.

         In  December  2004,  the FASB  issued  SFAS  No.  123  (revised  2004),
         "Share-Based Payment" ("SFAS No. 123R"), which addresses the accounting
         for  share-based  payment  transactions  in  which a  company  receives
         employee services in exchange for (a) equity instruments of the company
         or (b)  liabilities  that are based on the fair value of the  company's
         equity  instruments  or that may be settled by the  issuance  of equity
         instruments.  SFAS No.  123R  supercedes  APB Opinion No. 25 and amends
         SFAS No. 95, "Statement of Cash Flows." Under SFAS No. 123R,  companies
         are required to record compensation expense for all share-based payment


                                       46


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

         award  transactions  measured at fair value as  determined by an option
         valuation model. Currently,  the Company uses the Black-Scholes pricing
         model to calculate the fair value of its share-based transactions. This
         statement is effective for fiscal years  beginning after June 15, 2005.
         Since the Company  currently  recognizes  compensation  expense at fair
         value for share-based  transactions in accordance with SFAS No. 123, it
         does not  anticipate  adoption of this standard will have a significant
         impact on its financial position, results of operations, or cash flows.
         However,  the  Company is still  evaluating  all aspects of the revised
         standard.

(2)      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, 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

         Year Ended March 31, 2005:
           Allowance for trade receivables                $  633,000     $  2,477,931     $     (811,931)     $  2,299,000


         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,
         2005,  2004 and 2003,  the Company  recorded an expense of  $1,609,134,
         $59,908,  and $127,389,  respectively related to bad debt. For the year
         ended March 31, 2005 the bad debt  expense  was  approximately  3.3% of
         gross sales and for the years  ended  March 31,  2004 and 2003,  it was
         less than 0.5% of gross sales.

(3)      Inventories

         Inventories are summarized as follows:

                                             March 31, 2005      March 31, 2004
                                             --------------      --------------
         Raw materials                         $1,451,588          $1,786,586
         Finished goods                         2,359,882           2,846,257
                                               ----------          ----------
         Total                                 $3,811,470          $4,632,843
                                               ==========          ==========

(4)      Prepaid Expenses and Other

         Prepaid expenses are summarized as follows:

                                             March 31, 2005      March 31, 2004
                                             --------------      --------------
         Employee advances                     $  9,695            $ 10,195
         Prepaid commissions                         --              47,322
         Prepaid insurance                      109,198              49,786
         Other                                  100,699             158,998
                                               --------            --------
         Total                                 $219,592            $266,301
                                               ========            ========


                                       47


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

(5)      Property and Equipment

         Property and equipment are summarized as follows:



                                                                Useful Lives      March 31, 2005         March 31, 2004
                                                           ------------------    ------------------     ------------------
                                                                                               
         Leasehold improvements                                  10-25 years     $     3,254,805        $     3,215,260
         Machinery and equipment                                  5-20 years          28,139,177             27,113,145
         Equipment under capital leases                           7-10 years             923,255              1,808,810
         Construction in progress                                                        112,649                112,649
                                                                                 ---------------        ---------------

                                                                                      32,429,886             32,249,864
         Less accumulated depreciation and amortization                               14,183,441             12,017,775
                                                                                 ---------------        ---------------

         Property and equipment, net                                             $    18,246,445        $    20,232,089
                                                                                 ===============        ===============


(6)      Line of Credit and Notes Payable

         On  May  27,  2003,  the  Company   obtained  from  Textron   Financial
         Corporation  ("Textron")  a revolving  credit  facility  (the  "Textron
         Loan") with a maximum  principal  amount of $7,500,000  pursuant to the
         terms and  conditions  of a Loan and Security  Agreement  dated May 27,
         2003 (the "Textron Loan Agreement"). 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)  85% of the net  amount  of its  eligible
         accounts  receivable plus (ii) 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 1.75% per annum  (7.5% at March 31,  2005)
         calculated on the average cash borrowings for the preceding  month. The
         initial term of the Textron  loan ends on May 26,  2006,  but this loan
         automatically  renews for additional one-year periods unless terminated
         by our  Company  or  Textron  through a written  notice  90-days  prior
         thereto or as otherwise  provided in the loan  agreement.  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, 2005, the
         outstanding principal balance on the Textron Loan was $5,458,479.

         The Textron Loan  Agreement  contains  certain  financial and operating
         covenants.  Due to the  $444,883  charge to  operations  related to the
         Separation and Settlement Agreement between the Company and Christopher
         J. New, its former Chief Executive Officer,  the Company fell below the
         requirement  for the  adjusted  tangible net worth and the fixed charge
         coverage ratio covenants for the quarter ended September 30, 2004. In a
         third  amendment to the Textron Loan Agreement dated November 10, 2004,
         Textron agreed to change a definition in the loan covenants, the effect
         of which brought the Company back into compliance with both ratios.

         As of March  31,  2005,  the  Company  failed to  comply  with  certain
         requirements and financial covenants in the Textron Loan Agreement. The
         Company  fell below the fixed  charge  coverage  ratio and the adjusted
         tangible net worth financial  ratios  primarily  because of a large bad
         debt reserve and inventory write off related to one of its customers in
         March 2005 as  detailed in Notes 2 and 16. On April 29,  2005,  Textron
         also determined that the credit risk increased  substantially enough to
         downgrade  the  Company's  accounts  receivable  with  respect  to such
         customer and deemed such accounts receivable as ineligible for purposes
         of  calculating  the Company's  borrowing  base under the Textron Loan.
         This action by Textron placed the Company into an over-advance position
         with respect to the Textron  Loan.  As a result,  effective as of April
         29, 2005, the Company's interest rate on the Textron Loan was increased
         from Prime plus 1.75% to Prime plus 4.75%.

         On June 3, 2005, the Company executed a fourth amendment to the Textron
         Loan that provided a waiver on all the Existing Defaults for the fiscal
         quarters  ended  December  31,  2004 and March 31, 2005 and amended the
         fixed  charge  coverage  ratio  and the  adjusted  tangible  net  worth
         requirements for periods after March 31, 2005. Additionally, the fourth
         amendment  allowed the Textron Loan to be in an  over-advance  position
         not to exceed  $750,000 until July 31, 2005. In exchange for the waiver
         and amendments,  the Company's interest rate would remain at Prime plus
         4.75% on the Textron Loan and the Company paid a fee of $50,000 in four
         weekly installments of $12,500.


                                       48


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

         On June 16, 2005,  the Company used a portion of the proceeds  from the
         warrant  exercises  described  in  Note  18  to  satisfy  the  $750,000
         over-advance  with Textron.  In connection with the satisfaction of the
         over-advance,  the Company  agreed to immediately  terminate  Textron's
         obligation to permit any  over-advances  under the Textron Loan,  which
         obligation was to expire on July 31, 2005.  With the termination of the
         over-advance  facility,  the interest rate on the Textron Loan returned
         to its prior level of Prime plus 1.75% (7.75% as of June 16, 2005).  In
         July 2005, Textron will review the Company's  financial  forecasts that
         reflect the  subsequent  events  described in Note 18 and will evaluate
         whether any further  amendments to the Textron Loan  Agreement  will be
         required.

         Simultaneous with the closing of the Textron Loan in May 2003, Wachovia
         Bank, N.A. successor by merger to SouthTrust Bank ("Wachovia") 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
         Wachovia  Bank,  which  had a then  outstanding  principal  balance  of
         $8,131,985 for a total term loan amount of $10,131,985.  This term loan
         is  secured  by all of the  Company's  equipment  and  certain  related
         assets.  The balance  outstanding on the term loan as of March 31, 2005
         is $8,241,985.

         On  June  30,  2005,  the  Company  entered  into a  Loan  Modification
         Agreement  with Wachovia Bank,  N.A.  regarding its loan. The agreement
         modified the  following  terms of the loan: 1) the loan will mature and
         be payable  in full on July 31,  2006  instead of June 1, 2009;  2) the
         principal  payments  will  remain at  $110,000  per month with  accrued
         interest  at  Wachovia's  Base Rate plus 1%  instead of  increasing  to
         $166,250  on July 1, 2005 as  provided  by the terms of the  promissory
         note evidencing the loan; and 3) all covenants related to the Company's
         tangible  net worth,  total  liabilities  to  tangible  net worth,  and
         maximum  funded debt to EBITDA ratios are waived and  compliance is not
         required  by the Company  through the  maturity of the loan on July 31,
         2006.  In  connection  with the  agreement,  the Company  agreed to pay
         $60,000,  of which $30,000 was paid upon execution of the agreement and
         $30,000  is due on  August 1,  2005.  As  required  by the terms of the
         agreement, if the Company sells the equipment, the loan will be due and
         payable  in  full at the  time of  sale.  Aggregate  maturities  of the
         Wachovia  term loan payable  over future  years are as follows:  2006 -
         $1,320,000 and 2007 - $6,921,985.

         The  Wachovia  term  loan  contains  certain  financial  and  operating
         covenants.  The Company fell below the requirement for the tangible net
         worth covenant for the quarter ended March 31, 2005 and the requirement
         for the maximum  funded  debt to EBITDA  ratio for the year ended March
         31, 2005. Per the above Loan Modification Agreement, Wachovia agreed to
         waive  compliance on the covenants for the periods ended March 31, 2005
         and through the maturity of the loan on July 31, 2006.

         In October 2000,  the Company  obtained a $1.5 million bridge loan from
         Wachovia 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 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 the new loan from Wachovia Bank, as discussed
         above, and from the equity proceeds raised in the private placements in
         May 2003, as discussed in Note 9.


                                       49


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

(7)      Accrued and Other Current Liabilities

         Accrued and other current liabilities are summarized as follows:



                                                      March 31, 2005       March 31, 2004
                                                      --------------       --------------
                                                                       
         Tangible personal property taxes               $1,049,841           $  918,282
         Warrant liability                                 740,000                   --
         Derivative liability                                   --              640,000
         Accrued dividends on preferred stock                   --              549,838
         Other                                             340,365              344,180
                                                        ----------           ----------
         Total                                          $2,130,206           $2,452,300
                                                        ==========           ==========


(8)      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  schedule  presents  the  Company's
         obligations  as of March 31, 2005,  regarding (1) future  minimum lease
         payments under capital  leases,  together with the present value of the
         net minimum  lease  payments  and (2) future  minimum  rental  payments
         required under operating leases that have initial or remaining terms in
         excess of one year:



                                                                                      Capital                  Operating
                                                                                      Leases                    Leases
                                                                                   ------------              ------------
                                                                                                       
         2006                                                                      $    203,756                   547,737
         2007                                                                            40,775                   300,196
         2008                                                                            36,209                   266,778
         2009                                                                            19,377                   272,734
         2010                                                                                                      91,769
                                                                                   ------------              ------------

         Total net minimum lease payments                                               300,117                 1,479,214
                                                                                                             ============
         Less amount representing interest                                              (20,738)
                                                                                   ------------

         Present value of the net minimum lease payments                                279,379
         Less current portion                                                          (194,042)
                                                                                   ------------

         Long-term obligations under capital leases                                $     85,337
                                                                                   ============


         The  total  capitalized  cost  for  equipment  under  capital  lease is
         $923,255  with  accumulated  depreciation  of  $328,364 as of March 31,
         2005.

         Rental  expense  was   approximately,   $1,055,000,   $1,088,000,   and
         $1,190,000  for the fiscal  years ended  March 31,  2005,  2004,  2003,
         respectively.

         Employment Agreements

            o     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 he is no longer be involved in the daily  operations
         of the  Company.  He retains  the title of  Founder  and has been named
         Chairman Emeritus.  Mr. Morini continues to be an employee and 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:


                                       50


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

         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 (See Note 9c) 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
         dated June 15, 1999.  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.
         However,  if he terminates his employment in connection with a material
         breach of the  agreement or 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 dated June 15, 1999.

         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  $1,292,575
         remained  unpaid but accrued  ($366,305 as short-term  liabilities  and
         $926,270 as long-term  liabilities) as of March 31, 2005. The long-term
         portion will be paid out in nearly equal monthly installments ending in
         October 2008.

         In the event that the $12,772,200  loan is forgiven,  the Company would
         show  this  amount  as a  forgiveness  of  debt  in  our  Statement  of
         Operations. In the event that Mr. Morini is unable to pay the loan when


                                       51


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

         due and the Company  forecloses on the shares,  the Company will show a
         loss on  collection  for the  amount,  if any,  that  the  value of the
         2,914,286 underlying collateral shares are below the value of the note.
         Assuming the market price on July 12, 2005 of $2.03,  the Company would
         show a loss of approximately $6,850,000 in the Statement of Operations.
         Although both of these  scenarios will result in material losses to the
         Company's operations,  it will not have any affect on the balance sheet
         since the  $12,772,200  loan amount is already shown as a contra-equity
         item in Stockholders' Equity.

            o     Christopher J. New

         On July 8, 2004, Christopher J. New resigned from his position as Chief
         Executive Officer in order to pursue other opportunities. In accordance
         with the Separation and  Settlement  Agreement  between the Company and
         Mr.  New,  the  Company  recorded  $444,883  related to the  employment
         contract  expense in July  2004.  This  settlement  will be paid out in
         nearly  equal  installments  over two years  payable  on the  Company's
         regular  payroll dates.  In addition to the  compensation,  the Company
         agreed  that  Mr.  New's  stock   option   rights  under  that  certain
         Non-Qualified Stock Option Agreement dated December 5, 2002 (for 25,000
         shares  at an  exercise  price of $1.67  per  share)  and that  certain
         Non-Qualified  Stock Option  Agreement dated July 16, 2001 (for 100,000
         shares at an exercise  price of $2.05 per share) will  continue in full
         force and  effect as if he was still  employed  by the  Company.  As of
         March 31, 2005, the remaining balance accrued was $287,253 ($220,218 in
         short-term liabilities and $67,035 in long-term liabilities).

         In connection  with the  modification of the stock options as described
         above, the Company recorded $22,000 as additional non-cash compensation
         expense in the fiscal year ended March 31, 2005  pursuant to FIN 44 for
         modifications that renew or increase the life on existing options.  The
         stock price on the date of the modification was $2.15.

            o     Michael E. Broll

         On July 8, 2004,  Michael E. Broll, a member of the Company's  Board of
         Directors,  was  appointed  as the  Chief  Executive  Officer  upon the
         resignation of Mr. New. The Company entered into a one-year  employment
         agreement  with Mr.  Broll  pursuant to which Mr.  Broll is entitled to
         receive an annual base salary of $200,000 plus a  performance  bonus at
         the  discretion  of the  Board,  standard  health  benefits,  a housing
         allowance of up to $3,500 per month and an auto allowance of $1,500 per
         month.  The  employment  agreement  renews  automatically  for one-year
         periods  unless  cancelled by either party ninety days prior to the end
         of the term. In the event Mr. Broll's  employment is terminated without
         cause,  he will be  entitled  to receive one year of his base salary as
         severance.  Mr. Broll received a discretionary cash bonus of $25,000 in
         the quarter ended March 31, 2005.

         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 producing  individually wrapped
         slices  infringed  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 stockholders 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.

(9)      Capital Stock

         Non-Cash Compensation Related to Stock-Based Transactions

         Effective  April 1, 2003,  the Company  elected to record  compensation
         expense  measured  at fair  value  for all  stock-based  payment  award
         transactions on or after April 1, 2003 under the provisions of FAS 123.
         Prior to April 1, 2003,  the Company  only  recorded  the fair value of
         stock-based awards granted to non-employees or non-directors  under the
         provisions  of FAS 123.  The fair  value  of the  stock-based  award is
         determined on the date of grant using the  Black-Scholes  pricing model
         and is expensed over the vesting period of the related award.  Prior to
         April 1, 2003, the Company  accounted for its stock-based  employee and
         director  compensation plans under the accounting provisions of APB No.
         25 as  interpreted  by FASB  Interpretation  No.  44  ("FIN  44").  Any
         modifications  of fixed stock options or awards granted to employees or
         directors  originally  accounted  for under  APB No.  25 may  result in
         additional  compensation expense under the provisions of FIN 44. FIN 44
         covers  specific  events that occurred  after December 15, 1998 and was
         effective as of July 1, 2000.

         In  accordance  with  the  above  accounting  standards,   the  Company
         calculates  non-cash  compensation  related  to its  securities  in the
         Company's Statements of Operations on three primary items:

              a.  Stock-Based Award Issuances

              During the fiscal years ended March 31, 2005,  2004, and 2003, the
              Company recorded $619,097, $643,272 and $153,238, respectively, as
              non-cash compensation expense related to stock-based  transactions
              that were issued to and vested by employees,  officers,  directors
              and consultants. This expense was computed in accordance with SFAS
              No. 123 only for stock-based  transactions  awarded to consultants
              prior  to  April  1,  2003  and for all  stock-based  transactions
              awarded on or after April 1, 2003.

              b.  Option  Modifications  for  Awards  granted  to  Employees  or
              Directors under APB No. 25

              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.  Prior to the  repricing  modification,  the
              options were  accounted  for as a fixed award under APB No. 25. In
              accordance  with  FIN 44,  the  repricing  of the  employee  stock
              options requires additional  compensation expense to be recognized
              and adjusted in subsequent periods for changes in the price of the
              Company's common stock that are in excess of the $2.05 stock price
              on the date of modification (additional intrinsic value). 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 to reverse all or a portion of the expense
              recognized in prior periods. Compensation income is limited to the
              original base exercise price (the intrinsic value) of the options.
              This  variable  accounting  treatment  for  these  modified  stock
              options  began with the quarter  ended  December 31, 2002 and such
              variable  accounting  treatment  will  continue  until the related
              options  have been  cancelled,  expired  or  exercised.  There are
              3,499,841 outstanding modified stock options remaining as of March
              31, 2005.


                                       53


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

              The Company recorded non-cash compensation expense of $193,649 and
              $8,001 related to these modified options for the years ended March
              31, 2005 and March 31,  2004.  There was no non-cash  compensation
              expense  recorded for the year ended March 31, 2003, as the market
              price of the  Company's  stock at the end of the  period  was less
              than the $2.05 intrinsic value of the modified options.

              In connection  with a Separation  and Settlement  Agreement  dated
              July 8, 2004 between the Company and Mr. New,  the Company  agreed
              that  Mr.   New's  stock   option   rights   under  that   certain
              Non-Qualified  Stock Option  Agreement dated December 5, 2002 (for
              25,000  shares at an  exercise  price of $1.67 per share) and that
              certain  Non-Qualified  Stock Option Agreement dated July 16, 2001
              (for 100,000 shares at an exercise price of $2.05 per share) would
              continue in full force and effect as if he were still  employed by
              the Company.  The stock price on the date of the  modification was
              $2.15. In accordance with FIN 44 for  modifications  that renew or
              increase  the  life on  existing  options,  the  Company  recorded
              $22,000 as additional non-cash  compensation expense in the fiscal
              year ended March 31, 2005.

              c.  Notes Receivable for Common Stock

              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   non-interest   bearing   from   November   1994  and
              $11,572,200  bearing  interest at 7% from October 1995) related to
              the exercise of  2,914,286  shares of the  Company's  common stock
              into  a  single   non-recourse  and   non-interest   bearing  note
              receivable  in the amount of  $12,772,200  that is due on June 15,
              2006.  This single  consolidated  note is secured by the 2,914,286
              shares that were  exercised.  Due to the  modification of the note
              terms from recourse to non-recourse,  the Company accounts for the
              note  as  if  it  was  a  newly  issued  option  per  EITF  95-16,
              "Accounting for Stock Compensation Arrangements with Employer Loan
              Features  under APB Opinion  No. 25," and due to the  modification
              from  interest  bearing  to  non-interest  bearing,  the option is
              treated  as  variable  and  marked  to  market  each  period.  The
              intrinsic  value for the  underlying  shares  is $4.38 per  share.
              There was no non-cash  compensation expense or reversal of expense
              recorded  for the  years  ended  March 31,  2005 and 2004,  as the
              market  price  of the  Company's  stock  was less  than the  $4.38
              intrinsic  value of the  shares  at the  beginning  and end of the
              periods.  The Company  recorded  non-cash  compensation  income of
              $3,060,000  for the year  ended  March  31,  2003 to  reflect  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 $4.38 intrinsic value.

         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,  2005,  18,894  shares  were issued  under this plan at
         prices of $1.31 and $1.23 per share.  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. The
         weighted average exercise price of the shares issued were $1.27, $1.75,
         and $1.99 per share for the fiscal years ended March 31, 2005, 2004 and
         2003,  respectively.  As of March 31,  2005,  there were 10,901  shares
         available for purchase under the 1991 Purchase Plan.

         Stock Options

         At March 31, 2005,  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.


                                       54


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

         The Company  estimated the fair value of all options  issued during the
         periods using the Black-Scholes  option-pricing  model. This model uses
         the  assumptions  listed in Note 1 under Stock Based  Compensation  for
         each period.  The estimated  fair value is then recorded as a charge to
         non-cash compensation in the Statement of Operations. During the fiscal
         years ended March 31, 2005 and 2004, the Company recorded  $150,763 and
         $347,158,  respectively,  as non-cash  compensation  expense related to
         options  that were  issued to and vested by  employees  and  directors.
         There was no non-cash  compensation  expense  recorded  during the year
         ended March 31, 2003, because the Company accounted for its stock-based
         employee  and  director   compensation   plans  under  the   accounting
         provisions of APB No. 25 and all options were issued at market price on
         the date of the grant.

         The following  table  summarizes  information  about activity under all
         stock option plans:



                                                                               Weighted-Average          Weighted-Average
                                                                                Exercise Price            Fair Value of
                                                             Shares                per Share             Options Granted
                                                          ------------       -------------------       -------------------
                                                                                                    
          Balance, March 31, 2002                           103,544          $         4.54                     --
          Granted - at market                                25,858                    4.37                  $2.51
          Exercised                                          (1,000)                   4.25                     --
          Forfeited or Expired                              (23,096)                   2.43                     --
                                                            -------           -------------

          Balance, March 31, 2003                           105,306                    2.66                     --
          Granted - at market                                   914                    2.90                  $1.65
          Exercised                                          (7,911)                   2.05                     --
          Forfeited or Expired                               (2,948)                   4.96                     --
                                                            -------           -------------

          Balance, March 31, 2004                            95,361                    2.64                     --
          Granted - at market                                63,930                    1.28                  $0.77
          Exercised                                         (13,893)                   1.36                     --
          Forfeited or Expired                                 (429)                  19.25                     --
                                                            -------           -------------

          Balance, March 31, 2005                           144,969           $        2.11                     --
                                                            =======           =============


         The  Company  has also  made  individual  issuances  of  non-qualified,
         non-plan  options.  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, 2002                          2,705,840                   3.93                      --
          Granted - at market                              3,907,041                   3.51                   $1.72
          Forfeited or Expired                            (2,066,041)                  2.06                      --
                                                          ----------          -------------

          Balance, March 31, 2003                          4,546,840                   3.17                      --
          Granted - at market                                400,000                   2.73                   $0.77
          Forfeited or Expired                              (300,000)                  2.24                      --
                                                          ----------          -------------

          Balance, March 31, 2004                          4,646,840                   3.19                      --
          Granted - at market                                270,000                   1.69                   $0.48
                                                          ----------          -------------

          Balance, March 31, 2005                          4,916,840                $  3.02                      --
                                                          ==========          =============



                                       55


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

         On September 30, 2003,  the  stockholders  of the Company  approved the
         issuance of 4,375,411 of these non-plan  options of which 4,275,411 are
         still outstanding as of March 31, 2005.

         The  following  table  summarizes  information  about plan and non-plan
         stock options outstanding and exercisable at March 31, 2005:



                                                    Weighted-     Weighted-                   Weighted-
                                                     Average       Average                     Average       Weighted-
           Range of Exercise         Options        Remaining     Exercise      Options       Remaining       Average
                 Prices            Outstanding         Life         Price     Exercisable       Life       Exercise Price
          --------------------- ------------------ ------------- ------------ ------------- -------------- ----------------
                                                                                             
           $1.20 - 1.99               383,573          6.3 years    $ 1.60       283,573        6.9 years      $ 1.62
            2.00 - 2.99             1,745,333          3.9 years      2.11     1,739,333        3.9 years        2.11
            3.00 - 3.99             1,921,198          4.4 years      3.41     1,921,198        4.4 years        3.41
            4.00 - 4.99               576,716          4.9 years      4.29       501,716        4.7 years        4.27
            5.00 - 5.99               432,797          2.3 years      5.20       432,797        2.3 years        5.20
            6.00 -10.28                 2,192          3.2 years      8.39         2,192        3.2 years        8.39
                                    ---------                                  ---------

                                    5,061,809                                  4,880,809
                                    =========                                  =========


         Stock Warrants

         At March 31, 2005, the Company had outstanding warrants to purchase the
         Company's  common  stock,  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
         --------------------------------------------------    --------------------    --------------------
                                                                                         
         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
         October 2009                                               500,000                    1.15
         October 2009                                                50,000                    1.20
         October 2009                                               500,000                    2.00
         June 2012                                                    2,143                    2.05
                                                                  ---------
                                                                  2,285,356
                                                                  =========



                                       56


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

         The Company  estimates the fair value of all warrants issued during the
         periods using the Black-Scholes  option-pricing  model. This model uses
         the  assumptions  listed in Note 1 under Stock Based  Compensation  for
         each period.  The estimated  fair value is then recorded as a charge to
         non-cash  compensation in the Statement of Operations or as a charge to
         additional  paid-in capital in  Stockholders'  Equity  depending on the
         situation  in which the  warrant was  issued.  During the fiscal  years
         ended March 31, 2005,  2004,  and 2003,  the Company  granted  warrants
         totaling  1,050,000,  700,000,  and 264,692  shares,  respectively,  to
         non-employees  and  non-directors.  During the fiscal years ended March
         31, 2005, 2004, and 2003, the Company recorded  $468,334,  $296,114 and
         $153,238,  respectively,  as non-cash  compensation  expense related to
         warrants  that  were  issued  to  and  vested  by   non-employees   and
         non-directors.

         Reserved

         At March 31,  2005,  the Company has  reserved  common stock for future
         issuance under all of the above arrangements totaling 7,372,702 shares.

         Series A Convertible Preferred Stock

         In connection with a Stock Repurchase  Agreement dated October 6, 2004,
         BH Capital  Investments,  LP and  Excalibur  Limited  Partnership,  the
         holders of the  Company's  Series A  convertible  preferred  stock (the
         "Series A Preferred  Holders"),  converted  10,278 Series A convertible
         preferred shares into approximately 600,000 shares of common stock. The
         value  of  these  converted  Series  A  convertible   preferred  shares
         including accrued dividends was $644,068. Simultaneously, the remaining
         30,316  Series A  convertible  preferred  shares  held by the  Series A
         Preferred  Holders  were  acquired  by the Company for a total price of
         $2,279,688.   All  previously   outstanding  shares  of  the  Series  A
         convertible preferred stock of the Company have now been cancelled.  As
         part of the transaction, the each former Series A Preferred Holder also
         received a warrant to purchase up to 250,000  shares of common stock at
         an exercise  price of $2.00 per share for a period of five  years.  The
         market  price of the  Company's  common  stock on  October  6, 2004 was
         $1.30. The fair value of the warrants is $205,000.

         On April 6, 2001,  the  Company  received  from 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 were 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 was equal to the quotient of $48.18,  plus all
         accrued and unpaid dividends for each share of the Series A convertible
         preferred stock,  ($62.66 at October 6, 2004), divided by the lesser 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.

         In total, the Series A Preferred Holders  converted 13,578,  13,490 and
         15,262 shares of the Series A convertible  preferred stock plus accrued
         dividends,  into 721,366,  459,908 and 624,936  shares of common stock,
         respectively,  during the years  ended March 31,  2005,  2004 and 2003,
         respectively. The conversion prices ranged from $1.07 to $1.75 based on
         the above formula.

         In accordance  with EITF  00-19,"Accounting  for  Derivative  Financial
         Instruments  Indexed to, and  Potentially  Settled in, a Company's  Own
         Stock,"  the fair  value of the  conversion  right was  bifurcated  and
         classified as a current  liability of $640,000 for the year ended March
         31, 2004 (See Note 7).

         The  Series  A  Preferred  Holders  had 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,  2005,  2004 and 2003,  the Company  recorded
         preferred dividends of $82,572, $201,791 and $264,314, 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 calculated an
         estimated  redemption  value of the remaining  preferred stock and then
         calculated the difference  between the initial  carrying value and this
         estimated  redemption  value. The difference was then accreted over the
         redemption   period  (48  months   beginning   April  2001)  using  the


                                       57


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

         straight-line method, which approximates the effective interest method.
         For the years ended March 31, 2005, 2004 and 2003, the Company recorded
         $203,605,  $1,340,943,  and  $1,370,891,  respectively,  related to the
         accretion of the redemption value of preferred stock and the beneficial
         conversion feature of accrued dividends.

         Common Stock Issuances

         See Note 18 for additional information on stock issuances subsequent to
         March 31, 2005.

         On October 6, 2004,  the Company  completed a private  placement of its
         common  stock,  whereby  it  issued a total of  2,000,000  shares to an
         existing stockholder of the Company for aggregate gross proceeds to the
         Company of $2,300,000. These proceeds were used to redeem the Company's
         Series A convertible  preferred stock as discussed  above. The purchase
         price of the shares was $1.15 per share (95% of the prior 5-day trading
         closing stock price average).  The stockholder  also received a warrant
         to purchase up to 500,000  shares of the  Company's  common stock at an
         exercise  price of $1.15  per share  for a period  of five  years.  The
         shares are restricted  securities that have not been  registered  under
         the  Securities Act and may not be offered or sold in the United States
         absent   registration   or  applicable   exemptions  and   registration
         requirements.

         In  accordance with a registration  rights agreement with the investor,
         the Company agreed to file and obtain  effectiveness  of a registration
         statement with the Securities and Exchange  Commission  within 180 days
         of closing to register the shares  issued in the private  placement and
         to include the shares  underlying  the  warrant  described  above.  The
         Company agreed that if a registration  statement was not filed,  or did
         not  become  effective  within  the  defined  period  of time,  then in
         addition  to any  other  rights  the  investor  may  have,  it would be
         required  to pay a penalty of $57,500 per month.  The  Company  filed a
         registration  statement  on Form S-3 on March 14, 2005.  However,  this
         registration statement has not yet been declared effective. The Company
         has received from the investor an extension of time until  September 1,
         2005 to have the registration  statement declared effective by the SEC.
         Additionally,  the  investor  waived all  penalties  and  remedies  for
         failure to have an effective  registration statement until September 1,
         2005.

         In accordance  with EITF 00-19,  "Accounting  for Derivative  Financial
         Instruments  Indexed To, and  Potentially  Settled in the Company's Own
         Stock,"  and the terms of the  above  warrants,  the fair  value of the
         warrants  were  accounted  for  as  a  liability,  with  an  offsetting
         reduction  to the  carrying  value of the  common  stock.  The  warrant
         liability will be reclassified to equity upon the effective date of the
         registration statement.

         The fair value of the  warrant on October  6, 2004,  was  estimated  at
         $315,000.  On March  31,  2005,  the  fair  value  of the  warrant  was
         re-measured  and  estimated  at $740,000  (see Note 7). The increase of
         $425,000  was  reflected  as a charge to non-cash  compensation  in the
         Statement of Operations during the year ended March 31, 2005.

         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.  This
         expense was  recorded as non-cash  compensation  during the fiscal year
         ended March 31, 2004.

         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%  stockholder;  55,556  shares of common  stock sold at an  aggregate
         sales price of $100,000 to David H. Lipka,  a Director of the  Company;


                                       58


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

         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  totaled 277,778 shares of common stock sold at an aggregate
         sales price of $500,000.

         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 Wachovia Bank,
         as discussed in Note 6, 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 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.

         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.


                                       59


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

(10)     Income Taxes

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



         March 31,                                                                             2005                 2004
         -------------------------------------------------------------------------------------------------------------------
                                                                                                          
         Deferred tax assets:
           Net operating loss carry forwards                                               $ 14,732,000         $ 14,207,000
           Non-deductible reserves                                                            1,033,000              198,000
           Investment, alternative minimum and general business tax credits                      80,000               86,000
           Accrued employment contract                                                          520,000              596,000
           Other                                                                                983,000              635,000
         -------------------------------------------------------------------------------------------------------------------

         Gross deferred income tax assets                                                    17,348,000           15,722,000
         Valuation allowance                                                                (13,191,000)         (11,816,000)
         -------------------------------------------------------------------------------------------------------------------

         Total deferred income tax assets                                                     4,157,000            3,906,000

         Deferred income tax liabilities:
           Depreciation and amortization                                                     (4,157,000)          (3,906,000)
         -------------------------------------------------------------------------------------------------------------------

         Net deferred income tax assets                                                              --                   --
         ===================================================================================================================


         The  valuation  allowance  increased  by  $1,375,000,   $787,000,   and
         $1,037,000  for the  years  ended  March  31,  2005,  2004,  and  2003,
         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.

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



         --------------------------------------------------------------------------------------------
         Years ended March 31,                                     2005          2004          2003
         --------------------------------------------------------------------------------------------
                                                                                     
         Federal income taxes at statutory rates                  (34.0%)       (34.0%)       (34.0%)
         Change in deferred tax asset valuation allowance          31.5%         26.6%        (93.4%)
         Non deductible expenses:
            Non deductible compensation                              --            --          93.7%
            Imputed interest on note receivable                     4.8%          7.0%        (18.8%)
            Other                                                  (2.3%)         0.4%         52.5%
                                                                   --------------------------------

         Income taxes (benefit) at effective rates                   --            --            --
                                                                   ================================


         Unused  net  operating  losses for income  tax  purposes,  expiring  in
         various  amounts from 2008 through 2025, of  approximately  $39,100,000
         are available at March 31, 2005 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.


                                       60


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

(11)     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,                                            2005                    2004                   2003
         -------------------------------------------------------------------------------------------------------------------------
                                                                                                           
         Net loss to common stockholders                              $   (4,652,726)        $   (4,504,907)        $     (601,077)
                                                                      ==============         ==============         ==============

         Weighted average shares outstanding - basic & diluted            17,007,791             14,937,005             12,110,349
                                                                      ==============         ==============         ==============

         Basic & Diluted net loss per common share                    $        (0.27)        $        (0.30)        $        (0.05)
                                                                      ==============         ==============         ==============


         Options for 5,061,809 shares and warrants for 2,285,356 shares have not
         been  included  in the  computation  of diluted  net income  (loss) per
         common  share for the year ended March 31, 2005 as their  effects  were
         antidilutive.   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.

(12)     Supplemental Cash Flow Information



         Years ended March 31,                                                      2005           2004           2003
         -------------------------------------------------------------------------------------------------------------------
                                                                                                      
         Non-cash financing and investing activities:
           Purchase of equipment through capital lease obligations and term
             notes payable                                                      $    82,583     $   55,672     $   94,763
           Amortization of consulting and directors fees paid through
              issuance of common stock warrants                                     619,097        643,272        153,238
           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             --
           Accrued preferred stock dividends                                         82,572        201,791        264,314
           Beneficial conversion feature related to preferred stock dividends        14,491         84,923         62,035
           Accretion of discount on preferred stock                                 189,114      1,256,020      1,308,856

         Cash paid for:
           Interest                                                                 767,001      1,396,419      2,349,002
           Income taxes                                                                  --             --         51,037


(13)     Related Party Transactions

         Angelo S. Morini

         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 single  consolidated  note is  non-interest  bearing and
         non-recourse and is secured by the 2,914,286  underlying  shares of the
         Company's  common  stock.  Per the  October  2003  Second  Amended  and
         Restated  Employment  Agreement  between the Company and Mr. Morini (as
         detailed in Note 8), 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
         stockholder.


                                       61


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

         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  $1,292,575
         remained  unpaid but accrued  ($366,305 as short-term  liabilities  and
         $926,270 as long-term  liabilities) as of March 31, 2005. The long-term
         portion will be paid out in nearly equal monthly installments ending in
         October 2008.

         In  connection  with the  October  2003  Second  Amended  and  Restated
         Employment Agreement,  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) in order to
         repay $162,397 of net advances that he had provided to the Company.

         In October 2000,  the Company  obtained a $1.5 million bridge loan from
         Wachovia Bank (as discussed in Note 6), 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 in  February
         2004.

         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
         stockholders,  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,  the Company granted
         Mr. Morini stock options to acquire  289,940  shares of common stock at
         an  exercise  price of $5.17  (which  price was 110% of the then market
         price) per share. These options expire on July 1, 2007.

         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%  stockholders  pursuant  to  which  the
         stockholder  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 stockholder 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% stockholder
         in the Company. Under the agreement,  the Company 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 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 the 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.


                                       62


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

         A director of the Company was paid consulting fees totaling $32,300 and
         $77,520 for  introductions  into several  large food service  companies
         during the fiscal  years ended  March 31, 2004 and 2003,  respectively.
         Another  director of the Company  was paid  $59,000 for his  consulting
         services on  marketing  issues  during  each of the fiscal  years ended
         March 31, 2005 and 2004.

(14)     Economic Dependence

         For the fiscal year ended March 31, 2005,  the Company had one customer
         that  accounted  for  approximately  12% of net sales.  As of March 31,
         2005, the customer owed the Company approximately  $1,550,000 or 22% of
         the Company's gross trade receivable balance. Additionally, the Company
         had  approximately  $210,000 of inventory in stock as of March 31, 2005
         related to this customer. Based on information that arose in April 2005
         after the products were shipped, the Company determined that collection
         of the  outstanding  receivable  balance and inventory  amounts were in
         question as of March 31,  2005 and  therefore,  reserved  100% of these
         amounts in its reserve for trade receivables and inventory at year-end.
         We do not expect  further sales to this customer  after April 2005, but
         do expect that we will have  another  customer  that will exceed 10% of
         our net sales in the fiscal year ending March 31, 2006.

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

         For the  fiscal  year  ended  March 31,  2005,  the  Company  purchased
         $9,193,000 of products from four suppliers  totaling  approximately 55%
         of total raw material  purchases  for the fiscal  year.  For the fiscal
         year ended March 31, 2004,  the Company did not have any supplier  that
         comprised more than 10% of total raw material purchases. For the fiscal
         year  ended  March  31,  2003,  the  Company  purchased   approximately
         $2,238,000 from one supplier totaling approximately 13% of raw material
         purchases for the fiscal year.

(15)     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  matching  contributions  to the plan are  determined  by the
         Board of  Directors.  On August 1, 2003,  the Company  match was raised
         from 25% to a maximum of 50% of the employee's contribution up to 6% of
         the employee's compensation. Company contributions to the plan amounted
         to $56,170,  $35,807  and $21,820 for the fiscal  years ended March 31,
         2005, 2004 and 2003, respectively.

(16)     Fourth Quarter Adjustments

         During the fourth  quarter of fiscal  2005,  the Company  recorded  the
         following adjustments:

         Bad debt on accounts receivable                             $1,605,783
         Inventory write-offs                                           676,181

         See Note 14 for a further  explanation  on the cause of a large portion
         of the large fourth  quarter  adjustments.  In March 2005,  the Company
         reviewed its inventory and wrote off the value of unsalable  items that
         it would no longer use in  production  due to low margins,  low volume,
         change in inventory formulas or loss of customer.

         There were no significant or unusual  adjustments in the fourth quarter
         of fiscal 2004 and 2003.


                                       63


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

(17)     Quarterly Operating Results (Unaudited)

         Unaudited quarterly operating results are summarized as follows:



                                                                               Three Months Ended (Unaudited)
                                                          --------------------------------------------------------------------------
         2005                                                 March 31          December 31       September 30         June 30
         ----                                             -----------------  ------------------   ----------------  ----------------
                                                                                                      
         Net sales                                      $    10,785,379    $       10,632,877   $  11,900,553     $  11,191,678
         Gross margin                                         1,909,635             2,343,326       2,580,584         2,940,348
         Net income (loss)                                   (2,545,790)             (739,401)       (839,762)         (241,596)
         Net income (loss) for common stockholders           (2,545,790)             (739,401)       (571,372)         (796,163)
         Basic net income (loss) per common share                 (0.14)                (0.04)          (0.04)            (0.05)
         Diluted net income (loss) per common share               (0.14)                (0.04)          (0.04)            (0.05)
         Stockholders' equity                                 7,022,523             9,363,062       7,162,551         7,726,530

                                                                               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 stockholders              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


(18)     Subsequent Events

         Warrant Exercises

         In  accordance  with a warrant  agreement  dated  April 10,  2003,  the
         Company  issued to Mr.  Frederick  DeLuca a warrant to  purchase  up to
         100,000  shares of common stock of the Company at an exercise  price of
         $1.70 per share.  Additionally,  in accordance with a warrant agreement
         dated  October 6, 2004,  the Company  issued to Mr. DeLuca a warrant to
         purchase  up to  500,000  shares of common  stock of the  Company at an
         exercise price of $1.15 per share. Subsequently,  the Company agreed to
         reduce  the per share  exercise  price on these  warrants  to $1.36 and
         $0.92,  respectively,  in order to induce Mr.  DeLuca to  exercise  his
         warrants. All of the warrants were exercised on June 16, 2005 for total
         proceeds of $596,000.

         On each of April 24, 2003 and October 6, 2004, BH Capital  Investments,
         LP and Excalibur Limited Partnership each received warrants to purchase
         up to 250,000  shares of common stock at an exercise price of $2.00 per
         share.  Also,  Excalibur  Limited  Partnership  received  a warrant  to
         purchase up to 30,000 shares at an exercise price of $2.05 per share on
         June 26, 2002. Subsequently, the Company agreed to reduce the per share
         exercise  price on all such  warrants  to $1.10 in order to  induce  BH
         Capital  Investments,  LP and Excalibur Limited Partnership to exercise
         their warrants. All of the warrants were exercised on June 16, 2005 for
         total proceeds of $1,133,000.

         The Company used a portion of the proceeds  from the warrant  exercises
         to satisfy the  $750,000  over-advance  provided  by Textron  under the
         Fourth Amendment and Waiver to the Textron Loan Agreement, as described
         in Note 6 and the remaining proceeds from the warrant exercises will be
         used for working capital purposes as needed in the future.


                                       64


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

         Asset Sale and Outsourcing Arrangements

         On June 30,  2005,  the  Company  entered  into an  Outsourcing  Supply
         Agreement (the  "Outsourcing  Agreement")  with Schreiber  Foods,  Inc.
         ("Schreiber")  whereby Schreiber will manufacture and distribute all of
         the  Company's  products.  The Company  simultaneously  entered into an
         Asset Purchase Agreement with Schreiber whereby Schreiber will purchase
         substantially all of the Company's  production  machinery and equipment
         for a total of $8,700,000.

         The Asset Purchase Agreement is scheduled to close on or about November
         1,  2005.  The  closing  is  subject  to the  satisfaction  of  various
         conditions,   including   approval   of  the  sale  by  the   Company's
         stockholders and approval by the Company's lenders.

         The Outsourcing  Agreement is for an initial  five-year period from the
         effective  date of September 1, 2005 and is renewable at the  Company's
         option  for  up to  two  additional  five-year  periods.  On or  before
         November 1, 2005,  Schreiber will purchase the Company's  remaining raw
         materials,  ingredients and packaging at the Company's cost.  Schreiber
         will bill the Company when it ships each order of finished  products to
         the Company or its customers, based on a pre-determined price matrix.

         The Outsourcing  Agreement provides for a contingent short-fall payment
         obligation  by the Company if a specified  production  level is not met
         during the second year of the  Outsourcing  Agreement.  If a contingent
         short-fall  payment is accrued after the second year, it may be reduced
         at the end of the third year if the  production  level during the third
         year  exceeds the  specified  level of  production.  If the sale of the
         assets  to  Schreiber  for  $8,700,000  as  contemplated  by the  Asset
         Purchase  Agreement  is not  consummated,  then the Company will not be
         required to pay any such short-fall payment.

         If the Company does not  exercise  its option to renew the  Outsourcing
         Agreement  at the  end of the  initial  five-year  period,  there  is a
         cancellation  charge of $1.5 million.  If the Company does not exercise
         its option to renew the Outsourcing  Agreement at the end of the second
         five-year period,  there is a cancellation  charge of $750,000.  If the
         sale of the assets to Schreiber for $8,700,000 as  contemplated  by the
         Asset Purchase Agreement is not consummated,  then the Company will not
         be required to pay any such cancellation charge.

         The Company is  currently  reviewing  the costs  associated  with these
         anticipated  transactions  and believes  that they will have a material
         impact on the Company's financial position,  results of operations, and
         cash flows during its fiscal year ending March 31, 2006.

         Bank Loan Modification

         On  June  30,  2005,  the  Company  entered  into a  Loan  Modification
         Agreement  with Wachovia Bank,  N.A.  regarding its loan. The agreement
         modified the  following  terms of the loan: 1) the loan will mature and
         be payable  in full on July 31,  2006  instead of June 1, 2009;  2) the
         principal  payments  will  remain at  $110,000  per month with  accrued
         interest  at  Wachovia's  Base Rate plus 1%  instead of  increasing  to
         $166,250  on July 1, 2005 as  provided  by the terms of the  promissory
         note evidencing the loan; and 3) all covenants related to the Company's
         tangible  net worth,  total  liabilities  to  tangible  net worth,  and
         maximum  funded debt to EBITDA ratios are waived and  compliance is not
         required  by the Company  through the  maturity of the loan on July 31,
         2006.  In  connection  with the  agreement,  the Company  agreed to pay
         $60,000,  of which $30,000 was paid upon execution of the agreement and
         $30,000  is due on  August 1,  2005.  As  required  by the terms of the
         agreement,  if the Company sells the equipment as discussed  above, the
         loan will be due and payable in full at the time of sale.


                                       65


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

Not applicable.

ITEM 9A. CONTROLS AND PROCEDURES.

As of March 31, 2005, an evaluation was performed under the supervision and with
the  participation  of our  management,  including the Chief  Executive  Officer
("CEO"),  and the Chief Financial  Officer ("CFO"),  of the effectiveness of the
design and operation of our  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,
our  management,  including  the CEO and  CFO,  concluded  that  our  disclosure
controls and  procedures  were effective in timely  bringing to their  attention
material  information  related to the  Company  required  to be  included in our
periodic  Securities  and Exchange  Commission  filings.  Since the date of this
evaluation,  there  have been no changes in our  internal  controls  or in other
factors that are reasonably likely to materially affect those controls.

ITEM 9B. OTHER INFORMATION.

Not applicable.


                                       66


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The following table sets forth the current  directors and executive  officers of
our Company as of July 12, 2005, as well as their  respective ages and positions
with our Company:



Name                                       Age                              Positions
- -------------------------------------------------------------------------------------------------------------
                                                
David H. Lipka                              75        Director, Chairman of the Board of Directors
Joanne R. Bethlahmy(1) (2)                  50        Director
Michael E. Broll                            56        Director, Chief Executive Officer
Thomas R. Dyckman (1) (2)                   73        Director, Chairman of the Audit Committee
Charles L. Jarvie  (2)                      68        Director, Chairman of the Compensation Committee
Angelo S. Morini                            62        Director
Patrice M.A. Videlier (1)                   62        Director
Salvatore J. Furnari                        40        Chief Financial Officer
John W. Jackson                             47        Vice President of Sales
Christopher E. Morini                       49        Vice President of New Business Development and Key Accounts
Thomas J. Perno                             50        Vice President of Operations
Kulbir Sabharwal                            62        Vice President of Technical Services


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

The Board of Directors is  currently  comprised of the seven  directors of which
five 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 our
Company are elected annually at the first Board of Directors  meeting  following
the annual  meeting of  stockholders,  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 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. Since December 2002, Mr. Lipka has agreed to
serve as a director of our  Company at the request of  Frederick  A.  DeLuca,  a
beneficial  owner of more than ten percent (10%) of our common  stock.  Both Mr.
Lipka  and Mr.  DeLuca  are  members  of the  Board  of  Directors  of  Doctor's
Associates Inc.

Joanne R.  Bethlahmy  was appointed as a director of our Company and a member of
the audit  committee  on October 1, 2004 to fill the  vacancy  created  upon the
resignation  of  Christopher  J. New in July 2004.  Ms.  Bethlahmy  has been the
Managing  Partner  of  Illuminate  Consulting,   a  management  consulting  firm
specializing in market strategy for consumer-oriented industries since 2000. She
worked with Chef  Solutions  Inc., a  subsidiary  of LSG  Lufthansa,  a business
specializing  in providing  convenient  baked foods and  prepared  meals to food
service and  retail,  as a  consultant  and interim  Senior  Vice  President  of
Marketing from 2000-2002. Ms. Bethlahmy's twenty years of experience in strategy
development,   general   management  and  marketing   includes  major  executive
assignments  with Andersen  Consulting  (now  Accenture  1993-1999),  Maybelline
(1992-1993),  the Quaker Oats Company (1988-1991) and Frito-Lay (1984-1988). She
obtained an M.B.A. in Marketing from U.C. Berkeley, a J.D. from Hastings College
of Law (both in 1981) and a B.A. in History from U.C. Davis in 1976.


                                       67


Michael E. Broll was appointed as a director of our Company in December 2003 and
as  Chief  Executive  Officer  ("CEO")  of our  Company  in July  2004  upon the
resignation  of  Christopher  J.  New.  Mr.  Broll  is a  private  investor  and
consultant  in the food  industry,  and most  recently was  President  and Chief
Executive  Officer,  from 1999 to 2002, of Chef Solutions  Inc., a subsidiary of
Lufthansa Service Group ("LSG"), a business specializing in providing convenient
baked foods and prepared  meals to food service and retail  segments of the food
industry. As an executive of SCIS/Sky Chef's a subsidiary of ONEX Corporation, a
Canadian  based  private  equity  group,  Mr.  Broll  assembled  a group  of six
companies in the bakery and prepared food business to ultimately  form and merge
into a one new entity called Chef Solutions  Inc., an ONEX  controlled  company.
Chef  Solutions  Inc. was  subsequently  sold to LSG in 2001. Mr. Broll's career
also includes major executive  assignments with  Allied-Domecq  Retailing as the
head of its total  supply chain for North  America from 1997 to 1999,  Ready Pac
Produce, Inc. as President and Chief Operating Officer from 1995 to 1997, 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 Vice President of Operations for the
bakery  group supply  chain from 1991 to 1993.  Mr.  Broll  received his B.S. 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. Dr. 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.  Dr.  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).  Dr.  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. Dr. Dyckman has been a director of our Company since December 2002.

Charles  L.  Jarvie,  a  partner  with  Beta  Capital  Group,  LLC,  has  had an
illustrious  business  career.  After  twenty  years with the Proctor 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.  Mr.  Jarvie has been a director of our Company  since  December
2002.

Angelo S. Morini was the Founder and inventor of our Company's  healthier  dairy
alternative  formula and was our Company's President since its inception in 1980
until October 2003. On December 17, 2002, Mr. Morini resigned from his positions
as Chief  Executive  Officer and Chairman of the Board of our Company and became
the Vice-Chairman of the Board.  Effective October 13, 2003, Mr. Morini resigned
from his  positions as  Vice-Chairman  and President of our Company and he is no
longer involved in the daily operations of the Company.  He retains the title of
Founder and was named Chairman  Emeritus.  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


                                       68


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 our 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 our Company in the marketing and public relations  departments.  Mr.
Morini's brother,  Ronald Morini,  worked for our 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  was a  director  of  Fromageries  Bel  S.A.,  a company
organized under the laws of France for 14 years until October 2003. Mr. Videlier
has  held  since  1990  numerous  vice  presidential   positions  in  charge  of
International,  Europe,  and Natural Cheese  Divisions and more recently  Senior
Vice President of Marketing-World.  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 in 1968.  Since May 2003, Mr.
Videlier  agreed  to  serve as a  director  of our  Company  at the  request  of
Fromageries  Bel S.A., a beneficial  owner of more than five percent (5%) of our
common stock.

Executive Officers

Salvatore J. Furnari,  CPA was appointed as our Chief Financial  Officer in July
2002.  From November 2001 until July 2002, Mr. Furnari served as our Controller.
Prior to joining our 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 our 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 our Company  since 1993.  From 1986
through 1993, Mr. Morini was a Vice President of our Company,  where he has been
responsible for various sales and marketing divisions of our Company,  including
the Food Service,  International  Sales and Retail Sales  divisions.  Mr. Morini
started with our 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 our
Company.

Thomas J. Perno has worked for our Company  since  1983.  He began as a Shipping
and  Receiving  Supervisor,  he was later  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 our 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.  in Food Science and Nutrition
from Ohio State University in 1972.


                                       69


Audit Committee

We maintain a separately  designated standing audit committee in accordance with
Section  3(a)(58)(A)  of the Securities  Exchange Act of 1934, as amended.  From
April 1, 2004 until July 8, 2004,  the audit  committee  members  were Thomas R.
Dyckman,  Michael E. Broll and Patrice M.A. Videlier. On October 1, 2004, Joanne
R. Bethlahmy was appointed to fill the vacancy created when Michael E. Broll was
appointed as our Chief Executive Officer.

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. We have determined that all
audit committee  members are currently  "independent" as that term is defined in
Item 7(d)(3)(iv) of Schedule 14A promulgated  under the Exchange Act. During the
fiscal year ended March 31, 2005, Joanne R. Bethlahmy received a $10,000 payment
to a company she  controls  that  provided  marketing  services for our Company.
According to Section 803.01(b)(1)(ii) of the AMEX Company Guide, audit committee
members cannot receive any payments other than  compensation  received for their
service as a director or a committee  member of the Company.  Upon  discovery of
the violation,  Ms.  Bethlahmy  promptly repaid the funds to our Company and was
still  determined by the Board to be  independent.  No other member of the audit
committee  received  any  payments  from our  Company  other  than  compensation
received for their service as a director of our Company.

Nominating Committee

On  November  15,  2004  the  Board  of  Directors  determined  that it will not
establish a formal  nominating  committee,  but has adopted  certain  procedural
guidelines for director nominations. The directors resolved that

      o     each  nominee  to our  Board  of  Directors  shall be  selected,  or
            recommended for the Board of Director's selection,  by a majority of
            our  independent  directors,  and a person  may not become a nominee
            unless such person is selected,  or recommended for selection,  by a
            majority of our independent directors;

      o     the Board of  Directors  shall  determine  the  desired  skills  and
            characteristics  for Board members as well as the composition of the
            Board as a whole, which  determination shall include a consideration
            of the  need  for  directors  that are  independent  under  the AMEX
            listing standards,  as well as diversity,  age, skill and experience
            in the context of the needs of the Board;

      o     the Board of Directors, subject to the selections or recommendations
            by a majority of our  independent  directors,  shall  determine  the
            slate of nominees to be presented to our  stockholders  for election
            at each annual meeting of stockholders;

      o     when deemed  necessary  by the Board of  Directors  to complete  the
            slate of  nominees or to fill a vacancy or  otherwise,  the Board of
            Directors shall conduct  searches for prospective  Board members who
            possess  skills and  characteristics  that are  consistent  with the
            skills and characteristics sought by the Board of Directors; and

      o     when  selecting  the  slate  of  nominees  to be  presented  to  our
            stockholders for election at an annual meeting of the  stockholders,
            or when considering  candidates to fill a vacancy or otherwise,  the
            Board  of  Directors  will  consider  recommendations  forwarded  by
            stockholders   concerning   qualified  candidates  for  election  as
            directors;  provided that such  recommendations are timely submitted
            in writing to our Secretary at our principal  executive  offices and
            such  recommendations  include  the  candidate's  name,  address and
            telephone number and qualifications for serving as a director of our
            Company.


                                       70


Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Securities  Exchange Act of 1934, as amended,  requires our
executive officers,  directors and persons who own more than 10% of a registered
class of our 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 our
common stock are required by SEC  regulations to provide our Company with copies
of all the reports they file pursuant to Section 16(a).

Based  solely upon our review of those  reports  required  by Section  16(a) and
filed by or on behalf of our officers, directors and stockholders owning greater
than 10% of our common stock,  or written  representations  that no such reports
were required to be submitted by such persons, we believe that during the fiscal
year ended March 31,  2005,  all of the  officers,  directors  and  stockholders
owning greater than 10% of our common stock complied with all applicable Section
16(a)  filing  requirements  except for  Michael E. Broll,  our Chief  Executive
Officer and  director,  and Kulbir  Sabharwal,  our Vice  President of Technical
Services.  Each  named  individual  filed  one  Form  4  report  containing  one
transaction  related to the  acquisition  of stock on the open market  after the
required two-day reporting period.

Code of Ethics

We have  adopted a code of  ethics  as  defined  in Item 406 of  Regulation  S-K
promulgated under the Securities Act of 1933, as amended,  which code applies to
all of our directors and employees,  including our principal  executive officer,
principal financial officer, principal accounting officer and persons performing
similar functions. Additionally, we have adopted corporate governance guidelines
and charters for our Audit and Compensation  Committees.  All of these materials
are  available  free of  charge  on our  website  at  www.galaxyfoods.com  or by
requesting a copy by writing to: Corporate Secretary,  Galaxy Nutritional Foods,
Inc. 2441 Viscount Row, Orlando, FL 32809.


                                       71


ITEM 11.  EXECUTIVE COMPENSATION.

Summary Compensation Table

The following  table sets forth the  compensation  during the fiscal years ended
March 31, 2005, 2004 and 2003 paid to the following  individuals (each, a "Named
Executive Officer"):  (i) all individuals serving as our Chief Executive Officer
during  the last  fiscal  year,  (ii) our four  other  most  highly  compensated
executive  officers who were serving as executive officers as of March 31, 2005,
and (iii) up to two additional  individuals for whom disclosure  would have been
provided pursuant to clause (ii) above, but for the fact that the individual was
not  serving as an  executive  officer at the end of the last  completed  fiscal
year.  However,  in the cases of clauses (ii) and (iii) above,  no disclosure is
provided for any individual  whose total annual salary and bonus does not exceed
$100,000:

                           SUMMARY COMPENSATION TABLE


                                                                                     Long Term Compensation
                                                                           -----------------------------------------
                                              Annual Compensation                    Awards                Payouts
                                   -------------------------------------   ---------------------------    ----------
     (a)                    (b)        (c)        (d)            (e)          (f)              (g)            (h)           (i)
                                                                                            Securities
   Name and                                                 Other Annual   Restricted       Underlying                   All Other
  Principal                                                 Compensation      Stock        Options/SARs       LTIP      Compensation
   Position                 Year    Salary ($)  Bonus($)         ($)       Award(s) ($)         (#)        Payouts ($)     ($)(20)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Michael E. Broll (1)
CEO                         2005     143,846     25,000        32,310(2)         --               --               --        --
                            2004          --         --            --            --          200,000(3)            --        --

Christopher J. New (4)
Former CEO                  2005      56,539         --         9,450(5)         --               --               --   444,883(4)
                            2004     188,539         --        26,601(5)         --               --               --        --
                            2003     165,673         --        16,564(5)         --          125,000(6)            --        --

Salvatore J. Furnari (7)
CFO                         2005     145,000         --        28,516(5)         --           70,000(8)            --        --
                            2004     134,577         --        25,600(5)         --               --               --        --
                            2003     116,923         --            --            --           30,000(9)            --        --

John W. Jackson (10)
VP of Sales                 2005     144,820         --        17,500(5)         --            7,000(11)           --        --
                            2004     138,000         --        11,510(5)         --               --               --        --
                            2003     138,000         --        10,250(5)         --           96,429(12)           --        --

Angelo S. Morini (13)
Founder and                 2005     300,000         --        39,000(14)        --               --               --    16,937(13)
Director                    2004     300,000         --        38,512(14)        --               --               --        --
                            2003     300,000     53,706        33,349(14)        --          800,000(15)           --        --

Christopher E. Morini (16)
VP of New                   2005     155,000         --        21,747(17)        --            1,000(18)           --        --
Business                    2004     155,000         --        18,135(17)        --               --               --        --
Development                 2003     155,000         --        17,626(17)        --           97,143(19)           --        --



                                       72


(1)      On July 8, 2004,  Michael E. Broll, a member of our Board of Directors,
         was  appointed  as our  Company's  Chief  Executive  Officer  upon  the
         resignation of Mr. New. We entered into a one-year employment agreement
         with Mr.  Broll  pursuant to which Mr.  Broll is entitled to receive an
         annual  base  salary  of  $200,000  plus  a  performance  bonus  at the
         discretion of the Board,  standard health benefits, a housing allowance
         of up to $3,500  per month and an auto  allowance  of $1,500 per month.
         The employment  agreement  renews  automatically  for one-year  periods
         unless  cancelled  by either  party ninety days prior to the end of the
         term. In the event Mr. Broll's  employment is terminated without cause,
         he  will  be  entitled  to  receive  one  year of his  base  salary  as
         severance.  In March 2005, Mr. Broll received a discretionary  bonus of
         $25,000.

(2)      "Other Annual Compensation (e)" represents $12,000 received for an auto
         allowance  and  $20,310  received  for a housing  allowance  during the
         fiscal year ended March 31, 2005.

(3)      Upon  appointment  to our Board of Directors  on December 17, 2003,  we
         granted  Mr.  Broll an option to acquire  200,000  shares of our common
         stock at an exercise  price of $3.29 per share,  which is equal to 130%
         of the  market  price on the date of  grant.  Such  options  are  fully
         exercisable and expire December 17, 2008.

(4)      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.

         On July 8, 2004, Mr. New resigned from his position as Chief  Executive
         Officer in order to pursue other opportunities.  In accordance with the
         Separation and Settlement Agreement between our Company and Mr. New, we
         agreed to pay Mr. New  $444,883.  This  settlement  will be paid out in
         nearly equal installments over two years payable on our regular payroll
         dates. As of March 31, 2005, the remaining amount due was $287,253.

         In addition to the  separation  compensation,  we agreed that Mr. New's
         stock  option  rights  under that  certain  Non-Qualified  Stock Option
         Agreement  dated  December  5, 2002 (for  25,000  shares at an exercise
         price of $1.67 per share) and that certain  Non-Qualified  Stock Option
         Agreement  dated July 16, 2001 (for 100,000 shares at an exercise price
         of $2.05 per share)  would  continue  in full force and effect as if he
         was still employed by our Company.

(5)      Amounts in "Other Annual  Compensation  (e)" represent the amounts paid
         by our Company  during the fiscal years ended March 31, 2005,  2004 and
         2003 for auto allowances including auto leases and insurance.

(6)      In  consideration  for his continued  employment  with our Company,  on
         December 5, 2002, we granted Mr. New an option to acquire 25,000 shares
         of our common stock at an exercise price of $1.67 per share, the market
         price on such date. This option is fully exercisable with an expiration
         date of December  5, 2012.  On October 11,  2002,  we repriced  100,000
         options,  which were  granted  during the fiscal  year ended  March 31,
         2002.  Due to the  repricing,  these  are  included  again in the total
         securities issued during the fiscal year ended March 31, 2003.

(7)      On July 8, 2002,  Salvatore J. Furnari was  appointed  Chief  Financial
         Officer of the Company.  From  November 2002 to July 8, 2002, he worked
         as our  Controller.  Effective  January 1, 2004, our Board of Directors
         approved  an  increase  in his annual  compensation  from  $130,000  to
         $145,000.

(8)      In  consideration  for past  performance and continued  employment,  on
         October 1, 2004,  we granted  Mr.  Furnari an option to acquire  70,000
         shares of our common stock at an exercise price of $2.05 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

(9)      In consideration for his continued employment with our Company, on July
         8, 2002, we granted Mr.  Furnari an option to acquire  20,000 shares of
         our common  stock at an exercise  price of $4.55 per share,  the market
         price on such date. This option is fully exercisable with an expiration
         date of July 8, 2012. On October 11, 2002, we repriced this option from
         $4.55 per share to the then-market price of $2.05 per share. On October
         11, 2002, we also repriced  10,000  options,  which were granted during
         the fiscal year ended March 31, 2002.  These options were repriced from
         $5.60 per share to $2.05  per share and are fully  exercisable  with an
         expiration  date of November 12, 2011. Due to the repricing,  these are
         included  again in the total  securities  issued during the fiscal year
         ended March 31, 2003.


                                       73


(10)     Effective  April 1, 2004,  Mr. John W. Jackson's  employment  agreement
         provides for an annual base salary of $144,900.  Previously, his annual
         base salary was $138,000.

(11)     In  consideration  for past  performance and continued  employment,  on
         October 1, 2004,  we granted to Mr.  Jackson an option to acquire 7,000
         shares of our common stock at an exercise price of $1.28 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

(12)     On October 11, 2002, we 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:  7,143
         options at $8.47  expiring  on May 16,  2006;  14,286  options at $2.84
         expiring on September 24, 2008; and 75,000 options at $4.40 expiring on
         April 19, 2011. These options are fully exercisable.

(13)     In a Second Amended and Restated Employment Agreement effective October
         13, 2003,  Angelo S. Morini our Founder,  Vice-Chairman  and  President
         resigned  from his  positions  with our  Company as  Vice-Chairman  and
         President  and he is no longer be involved in the daily  operations  of
         our  Company.  He  retains  the  title of  Founder  and has been  named
         Chairman Emeritus.  Mr. Morini continues to be an employee and a member
         of our Board of  Directors.  The  agreement  is for a five-year  period
         beginning  October 13, 2003 and  provides  for an annual base salary of
         $300,000, plus life insurance, standard health insurance benefits, club
         dues and an auto  allowance.  For the fiscal year ended March 31, 2003,
         we 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. For the fiscal year ended March 31, 2005, we paid $7,170 for life
         insurance and $9,767 for health insurance for Mr. Morini.

(14)     For the fiscal  year ended  March 31,  2005,  we paid  $23,400 for auto
         allowance and $15,600 for club dues for Mr. Morini. For the fiscal year
         ended March 31, 2004, we paid $24,584 in auto lease and auto  allowance
         payments and $13,928 for club dues for Mr. Morini.  For the fiscal year
         ended March 31, 2003,  we paid $21,081 in auto lease  payments,  $1,670
         for automobile insurance, and $10,598 for club dues for Mr. Morini.

(15)     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  (which  price  was  110%  of  the  then  market  price)  in
         consideration  of Mr.  Morini's  pledge of 250,000 of his shares of our
         common  stock to secure a  $550,000  bridge  loan to our  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  our   Company   and  Mr.   Morini  for  writing  a
         comprehensive  diet and recipe book about our 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.

(16)     Mr. C. Morini's employment agreement provides for an annual base salary
         of $155,000.

(17)     For the fiscal  year ended  March 31,  2005,  we paid  $14,452 for auto
         lease payments,  $1,368 for automobile  insurance,  and $4,172 for club
         dues for Mr. C. Morini.  For the fiscal year ended March 31,  2004,  we
         paid $12,595 for auto lease payments,  $1,368 for automobile insurance,
         and $4,172 for club dues for Mr. C.  Morini.  For the fiscal year ended
         March 31,  2003,  we paid $12,595 for auto lease  payments,  $1,368 for
         automobile insurance, and $3,663 for club dues for Mr. C. Morini.

(18)     In  consideration  for past  performance and continued  employment,  on
         October 1, 2004,  we granted Mr. C.  Morini an option to acquire  1,000
         shares of our common stock at an exercise price of $1.28 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

(19)     On October 11, 2002, we 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:  714
         options at $3.50  expired on August 31,  2003;  7,143  options at $8.47
         expiring on May 16, 2006; 14,286 options at $2.84 expiring on September
         24, 2008;  and 75,000  options at $4.40 expiring on April 19, 2011. The
         remaining 96,429 options are fully exercisable.

(20)     Other than the information 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.


                                       74


Option/SAR Grants Table

The  following  table  sets forth the  individual  grants of stock  options  and
freestanding  SARs made during the fiscal year ended March 31, 2005 to any Named
Executive Officer:

                      Option/SAR Grants in Last Fiscal Year



                                                Percent of
                                Number of         Total
                                Securities      Options/SARs     Exercise
                                Underlying       Granted to       or Base                            Grant Date
                               Options/SARs     Employees in      Price                          Present Value(1)
           Name                Granted (#)     Fiscal Year(1)     ($/Sh)      Expiration Date            ($)
- ---------------------------------------------------------------------------------------------------------------------
                                                                                             
Salvatore J. Furnari(2)                70,000        21%          $2.05      October 1, 2014                $ 41,300
John W. Jackson(3)                      7,000        2%           $1.28      October 1, 2014                $  5,040
Christopher E. Morini(4)                1,000         *           $1.28      October 1, 2014                $    720


- ----------

*Less than 1%

(1)      We granted a total of  333,930  options  during  the fiscal  year ended
         March 31, 2005 and estimated the fair value of the stock options at the
         date of grant,  using a  Black-Scholes  option-pricing  model  with the
         following  assumptions:  (i) no dividend yield,  (ii) 44.9% volatility,
         (iii)  risk-free  interest rate of 4.12%,  and (iv) expected life of 10
         years.

(2)      In  consideration  for past  performance and continued  employment,  on
         October 1, 2004,  we granted  Mr.  Furnari an option to acquire  70,000
         shares of our common stock at an exercise price of $2.05 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

(3)      In  consideration  for past  performance and continued  employment,  on
         October 1,  2004,  we granted  Mr.  Jackson an option to acquire  7,000
         shares of our common stock at an exercise price of $1.28 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

(4)      In  consideration  for past  performance and continued  employment,  on
         October 1, 2004,  we granted Mr. C.  Morini an option to acquire  1,000
         shares of our common stock at an exercise price of $1.28 per share. The
         market  price on the date of grant was $1.20 per share.  This option is
         fully exercisable with an expiration date of October 1, 2014.

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

The following table summarizes for each Named Executive Officer each exercise of
stock  options  during  the  fiscal  year  ended  March 31,  2005 and the fiscal
year-end value of unexercised options:

Aggregate   Option/SAR  Exercises  in  Last  Fiscal  Year  and  Fiscal  Year-End
Option/SAR Values



                            Shares                      Number of Securities                 Value of
                           Acquired                    Underlying Unexercised              Unexercised
                              on           Value          Options/SARS at            In-the-Money Options/SARS
                           Exercise      Realized         Fiscal Year-End               at Fiscal Year-End
          Name                (#)           ($)                 (#)                             ($)
- ----------------------------------------------------------------------------------------------------------------------
                                                    Exercisable    Unexercisable     Exercisable    Unexercisable
                                                   -------------- ----------------- -------------- -----------------
                                                                                  
Michael E. Broll               --          --          200,000           --              --               --
Christopher J. New             --          --          126,318           --           $ 40,750            --
Salvatore J. Furnari           --          --          100,000           --           $ 25,000            --
John W. Jackson                --          --          103,429           --           $ 31,247            --
Angelo S. Morini               --          --        2,963,447         75,000         $ 77,515            --
Christopher E. Morini          --          --           97,429           --           $ 25,127            --



                                       75


The value of unexercised in-the-money options at March 31, 2005 is calculated as
the  difference  between the per share  exercise  price and the market  value of
$2.30,  the closing  price of our common  stock on March 31, 2005 as reported by
the American Stock Exchange ("AMEX").

Compensation of Directors

Standard Arrangements

Each  non-employee  director  who  served on the Board of  Directors  during the
fiscal year ended  March 31,  2005 was  entitled to receive a fee of $1,500 plus
expenses for each Board of Directors  meeting in which they  attended in person.
Additionally,  each of our  non-employee  directors  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 our 1991  Non-Employee  Director  Stock  Option
Plan,  which was  adopted by the Board of  Directors  on  October  1, 1991,  and
approved by the stockholders of our Company on January 31, 1992, and 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

David H. Lipka received  $59,000 for his service as Chairman of the Board during
the fiscal year ended March 31, 2005. On October 1, 2004,  we granted  Joanne R.
Bethlahmy  an option to  purchase  up to  200,000  shares of common  stock at an
exercise price of $1.56 per share (130% of the closing price of the common stock
as  reported by AMEX) in  consideration  of her  appointment  as a member of the
Board of Directors.  Ms.  Bethlahmy also received a $10,000 payment to a company
she controls who provided  marketing  services for our Company during the fiscal
year ended March 31,  2005.  However,  she  returned  this  compensation  to our
Company  in order to  remain an  independent  director  on our audit  committee.
During the fiscal year ended March 31, 2005,  Charles L. Jarvie  received  total
compensation of $59,000 for his marketing consulting services to our Company.

Compensation of Management

Employment Agreements

Michael E. Broll.  On July 8, 2004,  Michael E. Broll,  a member of our Board of
Directors,  was appointed as the Chief Executive Officer upon the resignation of
Mr. New. We entered into a one-year employment agreement with Mr. Broll pursuant
to which Mr. Broll is entitled to receive an annual base salary of $200,000 plus
a performance bonus at the discretion of the Board,  standard health benefits, a
housing  allowance of up to $3,500 per month and an auto allowance of $1,500 per
month. The employment agreement renews automatically for one-year periods unless
cancelled by either party ninety days prior to the end of the term. In the event
Mr.  Broll's  employment is  terminated  without  cause,  he will be entitled to
receive one year of his base salary as severance.

Christopher J. New. On July 8, 2004, Mr. New resigned from his position as Chief
Executive Officer in order to pursue other opportunities. In accordance with the
Separation and Settlement  Agreement  between our Company and Mr. New, we agreed
to pay Mr.  New  $444,883.  This  settlement  will be paid out in  nearly  equal
installments over two years payable on our regular payroll dates. In addition to
the  compensation,  we agreed that Mr.  New's  stock  option  rights  under that
certain  Non-Qualified Stock Option Agreement dated December 5, 2002 (for 25,000
shares at an exercise  price of $1.67 per share) and that certain  Non-Qualified
Stock Option  Agreement  dated July 16, 2001 (for 100,000  shares at an exercise
price of $2.05 per share)  will  continue  in full force and effect as if he was
still employed by our Company.  As of March 31, 2005,  the remaining  amount due
was $287,253.


                                       76


Salvatore  J.  Furnari.  On November  11,  2001,  Mr.  Furnari was  appointed as
Controller and on July 8, 2002, he was appointed as our Chief Financial Officer.
Under the terms of his current employment  agreement,  he will receive an annual
base salary of $145,000. Mr. Furnari is entitled to standard health benefits and
an auto allowance of $1,500 per month. In the event Mr. Furnari's  employment is
terminated  without  cause,  he will be entitled to receive one year of his base
salary, vacation pay, auto allowance and health benefits as severance.

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

      o     For the term of Mr. Morini's  employment,  we shall cause Mr. Morini
            to be  nominated  for election to our Board of Directors as a member
            of the  slate of  directors  proposed  by our  Company  in its proxy
            statement  for any  meeting of our  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 our  stockholders  for which the proxy  statement
            indicates  Mr.  Morini is nominated  for election as a member of the
            slate of directors  proposed by our Company,  such obligations shall
            immediately cease.

      o     If the  agreement is terminated by our 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  our  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  dated  June 15,  1999.  Mr.  Morini
            acknowledges   that  his  change  in  role  does  not  constitute  a
            termination  of Mr.  Morini by our Company,  under the First Amended
            and Restated Employment Agreement.

      o     If Mr. Morini  terminates his employment in any manner other than in
            connection  with a material  breach of the agreement by our 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 our
            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 our 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 dated June 15, 1999.

We accrued and  expensed  the  five-year  cost of this  agreement  in during the
fiscal year ended March 31, 2004. The total  estimated costs expensed under this
agreement  are  $1,830,329  of which  $1,292,575  remained  unpaid  but  accrued
($366,305 as short-term liabilities and $926,270 as long-term liabilities) as of
March 31, 2005.  The long-term  portion will be paid out in nearly equal monthly
installments ending in October 2008.

In the event that the $12,772,200 loan is forgiven, we would show this amount as
a  forgiveness  of debt in our  Statement of  Operations.  In the event that Mr.
Morini is unable to pay the loan when due and we  foreclose  on the  shares,  we
will show a loss on  collection  for the amount,  if any,  that the value of the
2,914,286 underlying collateral shares are below the value of the note. Assuming
the  market  price on July 12,  2005 of  $2.03,  we would  show a loss of nearly
$6,850,000 in the Statement of Operations. Although both of these scenarios will
result in material losses to our operations,  it will not have any affect on the
balance  sheet  since  the  $12,772,200  loan  amount  is  already  shown  as  a
contra-equity item in Stockholders' Equity.


                                       77


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 $1,500 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 our  Chief  Executive
Officer.  In the event of a change in ownership of our 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.

Christopher E. Morini. Angelo S. Morini's brother,  Christopher E. Morini, works
for our 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 auto  allowance of $1,500 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 our Chief  Executive  Officer.  In the  event  Mr.  C.  Morini's
employment  is  terminated  without  cause,  Mr. C.  Morini  will be entitled to
receive  five  years of his  base  salary,  club  dues  and  auto  allowance  as
severance.

Compensation Committee Interlocks and Insider Participation

During the fiscal year ended March 31, 2005, the Compensation  Committee members
consisted  of Charles L.  Jarvie  (chairman),  Thomas R.  Dyckman  and Joseph J.
Juliano, who resigned for personal reasons on March 23, 2005.

None of the members of the  Compensation  Committee is or has been an officer or
employee of our Company.  All members were independent within the meaning of the
listing  standards  of the AMEX  except  for Mr.  Juliano,  who in fiscal  2002,
received  compensation  in excess of $60,000 for his services in developing  and
maintaining  business  relationships with prospective and existing customers and
suppliers on behalf of our Company. During the fiscal year ended March 31, 2002,
Mr. Juliano, received cash or benefits totaling $77,520.

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

Equity Compensation Plan Information

The  following  table  describes our  compensation  plans under which our common
stock is authorized for issuance as of March 31, 2005:


                                       78


                   Equity Compensation Plan Information Table



                                                      (a)                     (b)                      (c)
      Plan Category                           Number of securities     Weighted-average       Number of securities
                                              to be issued upon        exercise price of      remaining available
                                              exercise of              outstanding options,   for future issuance
                                              outstanding options,     warrants and rights    under equity
                                              warrants and rights                             compensation plans
                                                                                              (excluding securities
                                                                                              reflected in column
                                                                                              (a))
                                                                                                    
      Equity compensation plans approved by
      security holders                                    4,420,380                  $  3.09                 25,537

      Equity compensation plans not
      approved by security holders (1)                      641,429                  $  3.00                    N/A
                                              -----------------------------------------------
      Total                                               5,061,809                  $  3.08
                                              ===============================================



 (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  table  describes the beneficial  ownership of our common stock by
each person or entity  known to our Company to be the  beneficial  owner of more
than 5% of the  outstanding  shares of our capital stock  outstanding as of July
12, 2005.  Beneficial ownership has been determined 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 sixty (60) days.



                Name and Address                   Amount and Nature of
               of Beneficial Owner               Beneficial Ownership (1)         Percent of Class (2)
      --------------------------------------------------------------------------------------------------
                                                                                     
      Angelo S. Morini
      2441 Viscount Row
      Orlando, Florida 32809                           6,462,806 (3)                       28.1%

      Frederick A. DeLuca
      c/o Doctor's Associates, Inc.
      325 Bic Drive
      Milford, Connecticut 06460                       3,869,842 (4)                       19.3%

      John Hancock Advisors, Inc.
      101 Huntington Avenue
      Boston, Massachusetts 02199                      1,441,348 (5)                        7.2%

      Fromageries Bel S.A.
      4 rue d Anjou
      75008 Paris, France                              1,111,112 (6)                       5.5%



                                       79


(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 of our common stock  outstanding  as of July
         12, 2005 is 20,043,474.  The percentages are calculated on the basis of
         the amount of shares  outstanding  plus  shares  which may be  acquired
         through  the  exercise  of  options,  warrants,  rights  or  conversion
         privileges by such holder within sixty (60) days of July 12, 2005.

(3)      Includes options to acquire 2,963,197 shares of our 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 300,000 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
         partnership, of which Mr. Morini is the sole limited partner and Morini
         Investments  LLC, a Delaware  limited  liability  company,  is the sole
         general  partner.  Mr. Morini is the sole member of Morini  Investments
         LLC.

(4)      The  information is based solely on a Schedule 13D/A filed with the SEC
         on June 27,  2005.  Mr.  Frederick  A.  DeLuca  has  direct  beneficial
         ownership of and has sole voting and investment  dispositive power over
         all the reported shares.

(5)      The information is based solely on a Schedule 13G filed with the SEC on
         February 7, 2005 by each of the reporting  persons  listed below.  John
         Hancock Advisers,  LLC has direct beneficial  ownership of and has sole
         voting and  dispositive  power over all the reported shares pursuant to
         Advisory Agreements for the following:  Manulife Financial  Corporation
         ("MFC"),  and MFC's  indirect,  wholly-owned  subsidiary,  John Hancock
         Financial Services  ("JHFS"),  JHFS's direct,  wholly-owned  subsidiary
         John  Hancock  Life  Insurance  Company  ("JHLICO"),  JHLICO's  direct,
         wholly-owned  subsidiary John Hancock Subsidiaries,  LLC ("JHS"), JHS's
         direct,  wholly-owned subsidiary The Berkeley Financial Group ("TBFG"),
         and TBFG's direct,  wholly-owned subsidiary John Hancock Advisers, LLC.
         Each  of MFC,  JHFS,  JHLICO,  JHS and  TBFG  report  that  they do not
         beneficially  own  any of the  reported  shares  except  through  their
         indirect, wholly-owned subsidiary, John Hancock Advisers, LLC.

(6)      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. has direct
         beneficial  ownership  of all 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  promulgated  under  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 over all the reported shares of our common
         stock.


                                       80


Security Ownership of Management

The following  table  describes the beneficial  ownership of our common stock by
(i) each  Named  Executive  Officer,  (ii) each  director,  and (iii) all of our
directors and executive  officers as a group,  outstanding  as of July 12, 2005.
Beneficial  ownership has been  determined  in accordance  with the rules of the
Securities and Exchange Commission to include securities that a named person has
the right to acquire within sixty (60) days:



                                                Amount and Nature of
      Name of Beneficial Owner                 Beneficial Ownership (1)         Percent of Class (2)
      --------------------------------------------------------------------------------------------------
                                                                                  
      David H. Lipka                                    259,067 (3)                      1.3%

      Joanne R. Bethlahmy                               100,000 (4)                      *

      Thomas R. Dyckman                                 200,511 (3)                      1.0%

      Charles L. Jarvie                                 200,511 (3)                      1.0%

      Angelo S. Morini                                6,462,806 (5)                     28.1%

      Patrice M.A. Videlier                                 382 (6)                      *

      Michael E. Broll                                  201,114 (7)                      1.0%

      Christopher J. New                                131,588 (8)                      *

      Salvatore J. Furnari                              103,000 (9)                      *

      John W. Jackson                                   106,866 (10)                     *

      Christopher E. Morini                              97,429 (11)                     *
                                            ------------------------------------------------------------

      All executive officers and
      directors as a group                            7,863,274                         32.3%
                                            ============================================================


      *  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 of our common stock  outstanding  as of July 12,
     2005 is  20,043,474.  The  percentages  are  calculated on the basis of the
     amount of shares  outstanding plus shares which may be acquired through the
     exercise of options,  warrants,  rights or  conversion  privileges  by such
     holder within sixty (60) days of July 12, 2005.

(3)  Includes  currently  exercisable  options to acquire  200,000 shares of our
     common stock at $2.17 per share,  which expire on December 17, 2007.  Also,
     includes currently  exercisable options to acquire 225 shares of our common
     stock at $2.90 per share,  which expire on October 1, 2013,  and  currently
     exercisable  options to acquire 286 shares of our common stock at $1.20 per
     share, which expire on October 1, 2014.

(4)  Includes  currently  exercisable  options to acquire  100,000 shares of our
     common stock at $1.56 per share, which expire on October 1, 2009.


                                       81


(5)  Includes options to acquire 2,963,197 shares of our 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 300,000
     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  partnership,  of which Mr. Morini is the
     sole  limited  partner  and Morini  Investments  LLC,  a  Delaware  limited
     liability  company,  is the sole general  partner.  Mr.  Morini is the sole
     member of Morini Investments LLC.

(6)  Includes currently  exercisable  options to acquire 96 shares of our common
     stock at $2.90 per  share,  which  expire  on  October  1,  2013  currently
     exercisable  options to acquire 286 shares of our common stock at $1.20 per
     share, which expire on October 1, 2014.

(7)  Includes  currently  exercisable  options to acquire  200,000 shares of our
     common stock at $3.29 per share, which expire on December 17, 2008.

(8)  Includes  currently  exercisable  options to acquire  100,000 shares of our
     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 our common  stock at $1.67 per share,
     which  expire on  December 5, 2012.  Includes a warrant to  purchase  1,318
     shares of our common stock at an exercise price of $5.744 per share,  which
     expires on January 17, 2007.

(9)  Includes currently  exercisable options to acquire 20,000 and 10,000 shares
     of our 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. Also, includes currently  exercisable options to
     acquire 70,000 shares of our common stock at $2.05 per share,  which expire
     on October 1, 2014.

(10) Includes  currently  exercisable  options to acquire  96,429  shares of our
     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. Also, includes currently  exercisable options to acquire 7,000 shares
     of our common stock at $1.28 per share, which expire on October 1, 2014.

(11) Includes  currently  exercisable  options to acquire  96,429  shares of our
     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. Also, includes currently  exercisable options to acquire 1,000 shares
     of our common stock at $1.28 per share, which expire on October 1, 2014.


                                       82


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Transactions with Management and Others

         Transactions with Officers and Directors

Please see "ITEM 11.  EXECUTIVE COMPENSATION."

         Transactions with Others

Frederick A. DeLuca, greater than 5% Common Stockholder

On  October 6, 2004,  we  completed  a private  placement  of our common  stock,
whereby  we  issued a total of  2,000,000  shares  to Mr.  Fredrick  DeLuca  (an
existing stockholder of our Company) for aggregate gross proceeds to our Company
of  $2,300,000.  These  proceeds  were used to redeem our  Series A  convertible
preferred  stock.  The purchase  price of the shares was $1.15 per share (95% of
the prior 5-day trading closing stock price average). Mr. DeLuca also received a
warrant to  purchase  up to 500,000  shares of our common  stock at an  exercise
price of $1.15 per share for a period of five years.  In June 2005, we agreed to
reduce the per share exercise price on this warrant to $0.92 and reduced the per
share  exercise  price on a warrant  issued in a prior  year to  purchase  up to
100,00  shares to $1.36 to induce him to  exercise  his  warrants.  All of these
warrants were exercised on June 16, 2005 for total proceeds of $596,000.

In accordance with a registration rights agreement with Mr. DeLuca, we agreed to
file and obtain  effectiveness  of a registration  statement with the Securities
and Exchange Commission within 180 days of closing to register the shares issued
in the private  placement  and to include  the shares  underlying  the  warrants
described  above.  We agreed that if a registration  statement was not filed, or
did not become  effective within the defined period of time, then in addition to
any other rights the investor may have, we would be required to pay a penalty of
$57,500 per month.  We filed a  registration  statement on Form S-3 on March 14,
2005. However, this registration  statement has not yet been declared effective.
We have received from Mr. DeLuca an extension of time until September 1, 2005 to
have the registration statement declared effective by the SEC. Additionally, Mr.
DeLuca  waived all  penalties  and  remedies  for  failure to have an  effective
registration statement until September 1, 2005.

         Indebtedness of Management

In June 1999, in connection  with an amended and restated  employment  agreement
for Angelo S. Morini, our Company's  Founder,  we 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 our common stock into a
single  note  receivable  in the amount of  $12,772,200  that is due on June 15,
2006. This single consolidated note is non-interest bearing and non-recourse and
is secured by the  2,914,286  underlying  shares of our  common  stock.  Per the
October  2003  Second  Amended and  Restated  Employment  Agreement  between our
Company and Mr. Morini,  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 stockholder.


                                       83


ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees

With  respect to the fiscal years ended March 31, 2005 and 2004,  the  aggregate
fees  (including  expenses)  charged  to our  Company  by BDO  Seidman,  LLP for
auditing  the  annual  financial  statements  and  reviewing  interim  financial
statements were $154,447 and $132,732, 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
Generally  Accepted  Auditing  Standards;  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 Securities and Exchange Commission ("SEC").

Approximately  75% and 74% of the total hours spent by the  auditors in carrying
out the audit of our financial  statements for the year ended March 31, 2005 and
2004,  respectively  were spent by Cross,  Fernandez  and Riley LLP ("CFR"),  an
independent  member of the BDO Seidman  Alliance  network of firms.  CFR and its
employees are not full-time, permanent employees of BDO Seidman, LLP.

Audit-Related Fees

During the fiscal years ended March 31, 2005 and 2004, BDO Seidman,  LLP charged
our Company $21,869 and $16,805 for  audit-related  fees.  These fees related to
the review and responses to SEC comment letters,  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, 2005 and 2004.

All Other Fees

There were no fees for other services charged to our Company by BDO Seidman, LLP
during the fiscal years ended March 31, 2005 and 2004.

The Audit  Committee  has  considered  and  determined  that BDO Seidman,  LLP's
provision  of  non-audit  services to our Company  during the fiscal years ended
March 31, 2005 and 2004 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
            our 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.


                                       84


      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 Cross,
Fernandez  and Riley,  LLP. All of the services  under the headings  Audit Fees,
Audit-Related  Fees,  Tax Fees,  and All Other Fees were  approved  by the Audit
Committee pursuant to Rule 2-01 paragraph  (c)(7)(i)(C) of Regulation S-X of the
Exchange Act.


                                       85


                                     PART IV

ITEM 15.      EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

Financial Statements

The following financial statement documents are filed as part of this Form 10-K:

                  Balance Sheets at March 31, 2005 and 2004

                  Statements of Operations for the years ended March 31, 2005,
                     2004, and 2003

                  Statement of Stockholders' Equity for the years ended March
                     31, 2005, 2004, and 2003

                  Statements of Cash Flows for the years ended March 31, 2005,
                     2004, and 2003

                  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 Wachovia 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.)


                                       86


*     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.)

*     4.18        Securities  Purchase  Agreement  dated as of  October  6, 2004
                  between Galaxy Nutritional Foods, Inc. and Frederick A. DeLuca
                  (Filed as Exhibit 4.18 on Form 8-K filed October 8, 2004.)

*     4.19        Registration  Rights  Agreement  dated as of  October  6, 2004
                  between Galaxy Nutritional Foods, Inc. and Frederick A. DeLuca
                  (Filed as Exhibit 4.19 on Form 8-K filed October 8, 2004.)

*     4.20        Warrant to Purchase  Securities of Galaxy  Nutritional  Foods,
                  Inc.  dated as of  October  6, 2004 in favor of  Frederick  A.
                  DeLuca  (Filed as  Exhibit  4.20 on Form 8-K filed  October 8,
                  2004.)

*     4.21        Stock Repurchase  Agreement dated as of October 6, 2004 by and
                  among Galaxy Nutritional  Foods, Inc., BH Capital  Investments
                  L.P. and Excalibur Limited  Partnership (Filed as Exhibit 4.21
                  on Form 8-K filed October 8, 2004.)

*     4.22        Registration  Rights  Agreement dated as of October 6, 2004 by
                  and  among  Galaxy   Nutritional   Foods,   Inc.,  BH  Capital
                  Investments L.P. and Excalibur Limited  Partnership  (Filed as
                  Exhibit 4.22 on Form 8-K filed October 8, 2004.)

*     4.23        Warrant to Purchase  Securities of Galaxy  Nutritional  Foods,
                  Inc.  dated as of  October  6,  2004 in  favor  of BH  Capital
                  Investments  L.P.  (Filed  as  Exhibit  4.23 on Form 8-K filed
                  October 8, 2004.)

*     4.24        Warrant to Purchase  Securities of Galaxy  Nutritional  Foods,
                  Inc. dated as of October 6, 2004 in favor of Excalibur Limited
                  Partnership  (Filed as Exhibit 4.24 on Form 8-K filed  October
                  8, 2004.)

*     4.25        Asset  Purchase  Agreement  dated June 30, 2005 between Galaxy
                  Nutritional  Foods,  Inc. and Schreiber Foods,  Inc. (Filed as
                  Exhibit 4.25 on Form 8-K filed July 6, 2005.)

*    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.)


                                       87


*    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 Wachovia  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  Wachovia  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 Wachovia  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  Wachovia  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 Wachovia
                  Bank (Filed as Exhibit  10.11 on Form 10-K for the fiscal year
                  ended March 31, 2004.)

*    10.12        Second Amendment to Loan and Security Agreement dated June 25,
                  2004  between  Galaxy  Nutritional  Foods,  Inc.  and  Textron
                  Financial Corporation (Filed as Exhibit 10.12 on Form 10-K for
                  the fiscal year ended March 31, 2004.)

*    10.13        Third Amendment to Lease Agreement dated June 10, 2004 between
                  Galaxy   Nutritional   Foods,   Inc.   and  Cabot   Industrial
                  Properties,  L.P. (Filed as Exhibit 10.13 on Form 10-K for the
                  fiscal year ended March 31, 2004.)

*    10.14        Separation and Settlement Agreement dated July 8, 2004 between
                  Galaxy  Nutritional  Foods, Inc. and Christopher J. New (Filed
                  as Exhibit 10.14 on Form 8-K filed July 13, 2004.)

*    10.15        Employment   Agreement  dated  July  8,  2004  between  Galaxy
                  Nutritional Foods, Inc. and Michael E. Broll (Filed as Exhibit
                  10.15 on Form 8-K filed July 13, 2004.)

*    10.16        Third Amendment to Loan and Security  Agreement dated November
                  10, 2004 between Galaxy  Nutritional  Foods,  Inc. and Textron
                  Financial Corporation (Filed as Exhibit 10.16 on Form 10-Q for
                  the fiscal quarter ended December 31, 2004.)

*    10.17        Fourth Amendment to Loan and Security  Agreement dated June 3,
                  2005  between  Galaxy  Nutritional  Foods,  Inc.  and  Textron
                  Financial  Corporation  (Filed  as  Exhibit  10.17 on Form 8-K
                  filed June 22, 2005.)

*    10.18        Letter   Agreement   dated  June  17,  2005   between   Galaxy
                  Nutritional  Foods,  Inc.  and Textron  Financial  Corporation
                  (Filed as Exhibit 10.18 on Form 8-K filed June 22, 2005.)


                                       88


*    10.19        Supply   Agreement   dated  June  30,  2005   between   Galaxy
                  Nutritional  Foods,  Inc. and Schreiber Foods,  Inc. (Filed as
                  Exhibit 10.19 on Form 8-K filed July 6, 2005.)

*    10.20        Loan  Modification  Agreement  June 30,  2005  between  Galaxy
                  Nutritional  Foods,  Inc.  and  Wachovia  Bank  N.A  (formerly
                  SouthTrust  Bank).  (Filed as Exhibit  10.19 on Form 8-K filed
                  July 6, 2005.)

     14.1         Code of Ethics (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 our  Chief  Executive  Officer
                  (Filed herewith.)

     31.2         Section  302  Certification  of our  Chief  Financial  Officer
                  (Filed herewith.)

     32.1         Section  906  Certification  of our  Chief  Executive  Officer
                  (Filed herewith.)

     32.2         Section  906  Certification  of our  Chief  Financial  Officer
                  (Filed herewith.)

*                 Previously filed and incorporated herein by reference.


                                       89


                                   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.
                                                         (Registrant)

Date: July 14, 2005                               /s/ Michael E. Broll
                                             -----------------------------------
                                             Michael E. Broll
                                             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 dates indicated.

Date: July 14, 2005                               /s/ Michael E. Broll
                                             -----------------------------------
                                             Michael E. Broll
                                             Chief Executive Officer & Director
                                             (Principal Executive Officer)

Date: July 14, 2005                               /s/ Salvatore J. Furnari
                                             -----------------------------------
                                             Salvatore J. Furnari
                                             Chief Financial Officer & Vice
                                                 President of Finance
                                             (Principal Financial & Accounting
                                                 Officer)

Date: July 14, 2005                               /s/ David H. Lipka
                                             -----------------------------------
                                             David H. Lipka
                                             Director and Chairman of the Board

Date: July 14, 2005                               /s/ Joanne R. Bethlahmy
                                             -----------------------------------
                                             Joanne R. Bethlahmy
                                             Director

Date: July 14, 2005                               /s/ Thomas R. Dyckman
                                             -----------------------------------
                                             Thomas R. Dyckman
                                             Director

Date: July 14, 2005                               /s/ Charles L. Jarvie
                                             -----------------------------------
                                             Charles L. Jarvie
                                             Director

Date: July 14, 2005                               /s/ Angelo S. Morini
                                             -----------------------------------
                                             Angelo S. Morini
                                             Director

Date: July 14, 2005                               /s/ Patrice M.A. Videlier
                                             -----------------------------------
                                             Patrice M.A. Videlier
                                             Director


                                       90