GALAXY FOODS CO
10QSB/A, 1995-11-27
DAIRY PRODUCTS
Previous: NUVEEN NEW YORK MUNICIPAL VALUE FUND INC, N-30D, 1995-11-27
Next: ILX INC/AZ/, S-2/A, 1995-11-27





                             FORM 10-QSB/A

                   SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C.   20549
_____________________________

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

               For The Quarterly Period Ended September 30, 1995



_____________________________

                       Commission File Number 0-16251



                         GALAXY FOODS COMPANY
           (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)

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


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    [ ]      


On November 1, 1995, there were 52,944,348 Shares of Common Stock, $.01
par value per Share, outstanding.
<PAGE>

                          GALAXY FOODS COMPANY

                         Index to Form 10-QSB/A
                  For Quarter Ended September 30, 1995




                                                     PAGE NO.

PART I.   FINANCIAL INFORMATION

     Item 1.     Financial Statements

          Balance Sheet                                      3
          Statements of Operations                           4
          Statements of Stockholders' Equity               5-6
          Statements of Cash Flows                         7-8
          Notes to Financial Statements                   9-10

     Item 2.  Management's Discussion and Analysis
              of Financial Condition and Results of
              Operations                                  11-16


PART II.   OTHER INFORMATION

     Item 6.  Exhibits and Reports on Form 8-K            17-25


SIGNATURES                                                   26
<PAGE>
                    PART I.  FINANCIAL STATEMENTS

                         GALAXY FOODS COMPANY
                            Balance Sheets
                                ASSETS

                                      SEPTEMBER 30,            MARCH 31,
                                               1995                 1995
                                        (unaudited)
CURRENT ASSETS:
     Cash and equivalents             $   2,589,123           $   16,205
     Trade receivable, net                  275,136              120,176
     Inventories                            803,903              528,396
     Prepaid expenses                        90,781              296,262
         Total current assets             3,758,943              961,039

PROPERTY AND EQUIPMENT:
     Leasehold improvements               2,532,418            2,586,528
     Machinery and equipment              2,437,229            2,231,461
     Delivery equipment and autos            15,652              226,539
     Equipment under capital leases         213,264              306,245
         Total                            5,198,563            5,350,773
     Less accumulated depreciation and
         amortization                      (963,701)          (1,023,347)
     Property and equipment-net           4,234,862            4,327,426

OTHER ASSETS
     Other Assets                           102,611              496,696
     Equipment not yet placed in service  1,167,399              164,800
         Total other assets               1,270,010              661,496

         TOTAL                          $ 9,263,815          $ 5,949,961

                  LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
     Accounts payable-trade             $   244,827          $   739,601
     Other accrued liabilities              232,945              318,895
     Dividends payable                       68,176                  ---
     Current portion of notes payable        63,451               63,451
     Current portion of capital lease 
         obligations                         60,840               67,331
     Notes payable to stockholder               ---            2,697,388
         Total current liabilities          670,239            3,886,666

LONG-TERM DEBT, LESS CURRENT PORTION:
     Obligations under capital leases        62,798               94,134
         Total liabilities                  733,037            3,980,800

STOCKHOLDERS' EQUITY:
     Preferred stock                            ---                   ---
     Common stock                           348,549               140,248
     Additional paid-in capital          23,224,458            15,530,314
     Accumulated deficit                (13,842,229)         (12,501,401)
                                          9,730,778             3,169,161
     Less:  Note receivable arising 
         from exercise of stock options   1,200,000             1,200,000
            Total stockholders' equity    8,530,778             1,969,161
            TOTAL                       $ 9,263,815            $5,949,961

<PAGE>

                           GALAXY FOODS COMPANY

                         Statements of Operations


                            THREE MONTHS ENDED           SIX MONTHS ENDED
                               SEPTEMBER 30,               SEPTEMBER 30,
                                (unaudited)                (unaudited)
                            1995        1994         1995            1994


NET SALES                $511,301   $1,476,103   $1,268,880      $3,400,532

COSTS AND EXPENSES: 
Cost of goods sold        688,967    1,355,913    1,391,111       2,986,150
Gross Profit             (177,666)     120,190     (122,231)        414,382

Selling                   308,258      334,528      500,828         647,395
Delivery, net              21,151       87,341       40,835         236,207
General & administrative  290,235      391,831      550,162         672,784
Research & development     13,788       30,551       43,211          72,179
Total                     633,432      844,251    1,135,036       1,628,565

OPERATING LOSS           (811,098)    (724,061)  (1,257,267)     (1,214,183)
OTHER INCOME (EXPENSES):
Interest expense           (5,950)    (119,395)     (26,322)       (224,539)
Interest income            35,777          241       46,471           2,666
Other income (expense)     10,580       (6,894)      34,267          (5,694)
Total                      40,407     (126,048)      54,416        (227,567)

NET LOSS                 (770,691)  $ (850,109)  $(1,202,851)   $(1,441,750)

LOSS PER COMMON SHARE   $    (.03)  $     (.10)       $ (.05)   $      (.18)


WEIGHTED AVERAGE COMMON 
SHARES OUTSTANDING     27,602,795     8,294,221   21,838,551       8,068,538

<PAGE>

                               GALAXY FOODS COMPANY

                        STATEMENTS OF STOCKHOLDERS' EQUITY


<TABLE>
                            Common Stock       Preferred Stock    Additional     Retained
                                       Par                 Par       Paid-In     Earnings
                           Shares    Value     Shares    Value       Capital     (Deficit)

<S>                     <C>        <C>         <C>        <C>     <C>            <C>                
Balance at
March 31, 1994          7,770,317  $77,703         --       --    $9,836,310     $(7,487,823)

Issuance of common
stock Regulation S
and private offerings   2,220,000   22,200         --       --     2,045,797             --

Issuance of common 
stock in payment of 
lock-up agreements        212,125    2,121         --       --       564,632             --

Issuance of common 
stock in payment of 
consulting fees           412,180    4,122         --       --       793,142             --

Issuance of common 
stock as compensation      25,209      252         --       --        39,934             --

Exercise of warrants      890,095    8,901         --       --       986,846             --

Exercise of options     2,494,900   24,949         --       --      1,181,361            --

Issuance of common 
stock warrants in 
payment of consulting
fees                           --       --         --       --         75,000            --

Issuance of common
stock options as 
compensation                  --        --         --       --          7,292            --

Net Loss                     --         --        --        --             --     (5,013,578)

Balance at
March 31, 1995       14,024,826   $140,248        --        --    $15,530,314   $(12,501,401)

Exercise of options       1,000         10        --        --            490              --

Legal fees related 
to offering                  --         --        --        --       (510,860)             --

Regulation S offering  3,470,372    34,704        --        --      2,297,991              --

<PAGE>
                                   GALAXY FOODS COMPANY

                              STATEMENTS OF STOCKHOLDERS' EQUITY

                                      (Continuation)


                           Common Stock       Preferred Stock       Additional         Retained
                                       Par                 Par         Paid-In         Earnings
                          Shares     Value    Shares     Value         Capital        (Deficit)


Adjustment shares        368,686     3,687        --        --         (3,687)             --

NASD fee listing              --       --         --        --        (21,000)             --

Reg S - Convertible
offering                      --       --    353,755     3,538      6,308,313              --

Dividends Payable             --       --         --        --             --         (69,801)

Net Loss                      --       --         --        --             --        (432,160)

Balance at
June 30, 1995         17,864,884  $178,649  353,755     $3,538    $23,601,561    $(13,003,362)

Issuance of 
adjustment shares        139,406     1,394       --         --         (1,394)             --

Write-off of 
Consulting Agreement          --        --       --         --       (250,000)             --

Preferred Stock
Conversions           16,760,458   167,605  (353,755)   (3,538)      (164,067)             --

Stock dividend            46,341       463        --        --         69,338              --

Exercise of Stock 
Options                   48,000       480        --        --         23,520              --

Legal fees related
to Offering                   --        --        --        --        (41,072)             --

NASD fee listing              --        --        --        --         (7,500)             --

Reversal to 
Unissued Stock            (4,153)      (42)       --        --         (5,928).............--

Dividend Payable              --        --        --        --             --         (68,176)

Net Loss                      --        --        --        --             --        (770,691)

Balance at
September 30, 1995    34,854,936  $348,549        --      $  --   $23,224,458    $(13,842,229
</TABLE>
<PAGE>
                                     GALAXY FOODS COMPANY

                                   Statements of Cash Flows

                                                      SIX MONTHS ENDED
                                                         SEPTEMBER 30,
                                                           (unaudited)
                                                      1995            1994


CASH FLOWS USED IN
   OPERATING ACTIVITIES:
     Cash received from customers              $   1,113,920    $  3,550,613
     Cash paid to suppliers and employees         (3,025,658)     (4,528,187)
     Increase (decrease) in other liabilities            ---         (81,637)
     Interest paid                                   (26,322)       (224,539)
     Interest received                                46,471           2,666
     Miscellaneous cash received                      34,267           7,954
     Loss on disposition of assets                        --         (13,648)
     NET CASH USED IN OPERATING 
     ACTIVITIES                                   (1,857,322)     (1,286,778)

CASH FLOWS USED IN INVESTING
   ACTIVITIES:
     Proceeds from the sale of land                       --          45,823
     Equipment not yet placed in service          (1,002,599)             --
     Capital expenditures                            (58,675)        (57,239)
     (Increase) decrease in other assets             394,085        (317,937)

     NET CASH USED IN INVESTING
     ACTIVITIES                                     (667,189)       (329,353)

CASH FLOWS FROM FINANCING
   ACTIVITIES:
     Decrease in notes payable to stockholder     (2,697,388)             --
     Repayment of capital lease obligations          (37,827)        (58,352)
     Net proceeds from stock issuance              7,832,644       1,298,005

     NET CASH FROM FINANCING
     ACTIVITIES                                    5,097,429       1,239,653

NET INCREASE (DECREASE) IN CASH
   AND EQUIVALENTS                                 2,572,918        (376,478)

CASH AND EQUIVALENTS AT BEGINNING
   OF PERIOD                                          16,205         383,773

CASH AND EQUIVALENTS AT END
   OF PERIOD                                    $  2,589,123        $  7,295

<PAGE>
                                   GALAXY FOODS COMPANY

                            Statements of Cash Flows (continued)

                                                        SIX MONTHS ENDED
                                                         SEPTEMBER 30,
                                                           (unaudited)
                                                     1995             1994
RECONCILIATION OF NET LOSS
TO NET CASH USED IN
OPERATING ACTIVITIES:

NET LOSS                                         $(1,202,851)      $(1,441,750)
ADJUSTMENTS TO RECONCILE NET
   LOSS TO NET CASH
   USED IN OPERATING ACTIVITIES:
     Depreciation and amortization                   151,239           144,796
     (Increase) decrease in:
       Trade receivable                             (154,960)          150,081
       Receivable - Officer                               --              (400)
       Inventories                                  (275,507)          377,225
       Prepaid expenses                              205,481          (676,964)
     Increase (decrease) in:
       Accounts payable                             (494,774)          241,871
       Other accrued liabilities                     (85,950)          (81,637)

NET CASH USED IN OPERATING
  ACTIVITIES                                     $(1,857,322)      $(1,286,778)

NON CASH INVESTING AND FINANCING
ACTIVITIES:
     Dividends paid or to be paid in form of 
     Common Stock                                  $ 137,977       $        --
<PAGE>

                            GALAXY FOODS COMPANY

                       NOTES TO FINANCIAL STATEMENTS


(1)     Management representation

The interim financial statements of Galaxy Foods Company ("Galaxy" or
the "Company") included herein are unaudited and do not include all of the
information and disclosures required by generally accepted accounting
principles.  In the opinion of management, the financial statements include
all adjustments that are necessary for a fair presentation of such
information for the periods presented. The results of operations for the
interim periods shown in this report are not necessarily indicative of
results to be expected for the Fiscal year.

                                      SEPTEMBER 30,      MARCH 31,
                                           1995             1995
                                       (unaudited)

(2)     Inventories

Raw materials                          $  289,865      $  363,971
Finished goods                            514,038         164,425
     Total                             $  803,903      $  528,396

(3)     J & C Resources

The Company repaid in its entirety the $2.5 million debt, plus accrued
interest owed to J & C Resources ("J&C") on May 18, 1995.  J&C subsequently
released all interest and collateral on the Company.

(4)     Sale of Securities

On March 3, 1995, the Company began to offer certain of its securities
to non-US. persons under Regulation S promulgated by the Securities and
Exchange Commission under the Securities Act of 1933, as amended.  These
sales of securities continued through the beginning of June 1995 with sales
totaling 5,959,058 shares of Common Stock at the average price of $0.82 per
share.  Additionally, the Company sold 353,755 shares of the Company's
convertible preferred stock at an average price of $20.5085 per share for
total gross proceeds of $7,255,000.  The resulting proceeds from all
securities during the offering were approximately $12.2 million, $1,578,388
of which were paid in investment brokerage commissions and related fees.

Each share of Convertible Preferred Stock sold during the offering
will be converted into shares of Common Stock during the initial two-year
period commencing at certain intervals and under certain terms as
established by the designations, preferences, and limitations applicable to
each series of Preferred Stock.  As of September 30, 1995 all of the shares
of Convertible Preferred Stock had been converted into 16,760,458 shares of 
Common Stock.

The holders of Convertible Preferred Stock mentioned above are
entitled to receive dividends on each share from any surplus or net profits
at a rate of 10% per annum based upon the respective purchase price paid by
each investor, in cash or, at the Company's sole option, in shares of the
Company's Common Stock at a rate of 11% per annum.  This dividend is
cumulative and payable before any dividends on the Common Stock are paid or 
set apart.  The payment of dividends for the three months ended September
30, 1995 totaled $68,176; this dividend was paid in the form of common
stock for a total of 89,411 shares which were issued in October, 1995.  The
Company has never paid dividends to its Common Stock holders.

Under the selling agreement entered with Sands Brothers & Co., Ltd.,
("Sands") the Company's agent in connection with the offering of the
aforementioned shares, Sands is entitled to receive warrants to purchase
90,000 shares Common Stock, with an exercise price of approximately $0.95
per share, for each $1,000,000 that is raised for the Company. 
Additionally, Sands receives a commission of  10% and an expense allowance 
of 3% of the gross proceeds resulting from the sales of the Company's
securities in the offering.

(5)     Per share data

Loss per share is computed based on the weighted average number of
shares outstanding during the period.  Common stock equivalents have not
been included since the effect would be antidilutive.



                                   GALAXY FOODS COMPANY

ITEM 2.     Management's Discussion and Analysis of
            Financial Conditions and Results of Operations


Results of Operations


Sales for the three month period ended September 30, 1995 were $511,301
compared with $1,476,103, or a 65.4% decline from the same period in Fiscal
1995.  This reduction in sales levels is consistent with the previous
three-month period and was due to the lack of sizable shipments to
customers during much of the Fiscal year and to the voluntary removal of
some of certain key retail products. The Company expects to dramatically
increase sales in the upcoming months due to the return to the retail
market of several key products and impending sales from new and existing
customers. (See "Management's Discussion and Analysis of Financial
Conditions and Results of Operations" - Liquidity and Capital Resources).

Sales for the six month period were $1,268,880 compared with $3,400,532 for
the same period ended September 30, 1994. The 62.7% decline in net sales
was attributed primarily to two factors: a) the loss of certain customers
as a direct result of lack of working capital for the last six months of
Fiscal year 1995 (October 1994 - March 1995) and b) the voluntary removal
of some of the Company's key products previously produced by third party
manufacturers. During the last 6 months of Fiscal Year 1996 the Company was
unable to fulfill some of its orders after a failed public offering did not
bring the working capital needed, this in turn resulted in the loss of
repeat sales from some of its customers. Additionally, the Company
voluntarily stopped distribution of some products that were previously
being produced by third party manufacturers, in favor of the Company's own
production in order to improve formulations and to decrease costs. All
these factors made it difficult for the Company to supply its then existing
customer base with complete orders on a timely basis. The Company believes
that it will be able to dramatically increase sales in the upcoming months
as it is in a substantially improved cash flow position from financing 
activities as well as from impending sales from new customers, and the
return into the retail market of newly formulated key products.  (See
"Management's Discussion and Analysis of Financial Conditions and Results
of Operations" - Liquidity and Capital Resources).  The Company intends to
utilize this capital generally in the following manner: a) increase
inventories, b) increase its marketing and promotion budget, c) increase
the distribution of its existing products, and d) reduce accounts payable
and other liabilities.


The cost of sales as a percentage of sales was 134.7% or $688,967 for the
three-month period ended September 30, 1995 compared with 91.8% or
$1,355,913 for the same period in Fiscal 1995.  The erosion in gross
margins was primarily the result of low sales volumes from existing 
customers for the first 6 months of the Fiscal year. Other overhead factors
and labor costs were maintained at the same levels in anticipation of
increased orders. All these factors significantly affected the efficiency
of the Company's manufacturing process resulting in higher production 
costs.

The cost of sales was $1,391,111, or 109.6% of sales for the six months
ended September 30, 1995 compared with $2,986,150 or 87.8% of sales for the
same period ended September 30, 1994. Part of the increase in cost of goods
sold as a percentage of sales is attributed to the reallocation of delivery
expenses from the Operating Expense section of the Financial Statement.  
These costs were reallocated after the Company replaced its own fleet of
refrigerated trucks with common carriers.  (See "Management's Discussion
and Analysis of Financial Conditions and Results of Operations" -
Delivery). The Company believes that the cost of manufacturing will 
decrease as a percentage of sales as economies of scale are achieved with
larger production runs and the Company regains its previous sales levels.
Most of the increase for the six month period was due to similar
circumstances as mentioned for the quarterly period ended September 30, 
1995.

Selling expenses decreased 7.9% in the quarterly period ended September 30,
1995 to $308,258 compared to $334,528 during  same period ended September
1994.  This decrease was mainly the result of temporary reductions in
consulting services, travel and salaries expenses.  The Company 
believes that marketing and sales expenditure levels should remain fairly
constant in order to develop increased sales in the following quarters. For
the six months ended September 1995 the Company incurred total costs of
$500,828 compared to $647,395, or a net decrease in marketing costs of
22.6% over the same period in 1994.  This reduction in expenses was due to
decreases in consulting expenses related to marketing. Additionally, the
Company is now able to design all of its marketing and advertising
literature, as well as product label and advertising internally, thereby 
reducing the amount of expenditures allocated to these areas.Delivery
expenses decreased to $21,151 during the three month period ended September
30, 1995 compared to $87,341, or 75.8% for the same period in 1994.  This
decrease is attributed to increases in revenue generated from third-party
transportation of goods for third parties, and a 20% reduction in the
Company's delivery fleet.Delivery expenses were $40,835 for the six months
ended September 30, 1995, compared with expenses of $236,207 for the same
period ended September 30, 1994.  On April 1, 1995, the Company started
using refrigerated common carriers as its main method of distribution
instead of relying on its own fleet of trucks.  As a result, the Company is
now able to track the cost of transporting goods more accurately and
efficiently.  By utilizing common carriers the Company has been able to
realize significant cost savings while improving its deliveries to
customers.  Most of the costs associated with the transportation and
delivery of products are now allocated to the Cost of Sales section of the
Income Statement.

General and Administrative costs decreased to $290,235 from $391,831, or
25.9% during the three month period ended September 30, 1995 compared to
the same period in 1994.  This decrease  is attributed to reductions in
consulting expenses, salary levels as well as the previous write-off for
amortization of other prepaid expenses related to publicity and public
relations for the Company's common stock during the Fiscal year ended March
31, 1995.

For the six month period ended September 1995 administrative expenses were
reduced to $550,162 from $672,784, or 18.2% from the same period in 1994.
During much of Fiscal 1995 the Company was forced to devote a large amount
of resources and expenses in preparing for a public offering. With this
preparation, the Company incurred a number of expenses that substantially
increased general and administrative costs. These expenses were not
necessary during the first six months of Fiscal Year 1996, nor does the
Company anticipate the need to incur these costs in the near future.

Research and Development expenses decreased to $13,788 from $30,551, or
54.9% for the three month period ended September 30, 1995 compared with the
same period in 1994. The Company believes this reduction is attributed to
the advance research stage of all of the Company's present formulations
with very little need for additional basic research. The Company does plan
to introduce several new products in the near future and believes the
expenses in this category might increase slightly.

For the six months ended September 30, 1995 expenses in Research &
Development decreased to $43,211 from $72,179, or 40.1% compared with the
same period in 1994. This reduction is attributed to the same causes
affecting the reduction in expenditures for the quarterly period 
discussed above.

Other Income for the quarterly period ended September 30, 1995 totaled
$40,407 compared to a net expense of $126,048 for the same period in 1994.
After the Company was able to raise funds though an offshore offering some
of the excess proceeds were placed in several high-yield interest-bearing
accounts that boosted interest income significantly; Additionally, the
Company repaid all of its $2.5 million secured note plus interest, thereby
significantly reducing interest expense.

Other income for the six month period ended September 30, 1995 totaled
$54,416 compared to a net expense of $227,567 for the same period during
1994. The dramatic improvement is attributed to a reduction in interest
expense after the Company repaid its $2.5 million secured note plus
interest and other fees during the first quarter of the Fiscal year 1996.


Liquidity and Capital Resources

Operating Activities

The Company increased cash used in operating activities by approximately
44.3% to $1,857,322 from $1,286,778 from the same period last year.  This
net increase in the use of funds is owed primarily to a 68.6% decrease in
cash received from customers from the same period last year.  The decrease
in the rate of collection is attributable to a significant reduction in
sales. The Company has stopped factoring its receivable as it finds it less
expensive to offer discount terms to customers. Additionally, the Company
has reduced substantially all of its past due debt with vendors. This
reduction in trade payable has allowed the Company to re-establish credit
terms with some of its vendors.

Investing

The Company spent $667,189 in investing activities compared with $329,353
from the same period last year.  Most of this increase is attributed to
$1,002,599 in payments during Fiscal 1996 for a new, state of the art
individually wrapped slice machine. Management viewed this purchase
necessary in order to increase the Company's presence in the retail market,
as well as to make the Company's products more competitive. Additional
capital expenditures for new equipment and machinery related to the slice
machine amounted to $58,675.

Financing

The Company realized a net inflow of $5,097,429 from financing activities
compared with $1,239,653 from the same period last year.  This increase is
the result of an offshore offering of Common and Preferred Stock to raise
needed capital.  On March 3, 1995, the Company began to offer certain of
its securities to non-U.S.. persons under Regulation S promulgated by the 
Securities and Exchange Commission under the Securities Act of 1933, as
amended.  These sales of securities continued through the beginning of June
1995 with sales totaling 5,959,058 shares of Common Stock at the average
price of $0.82 per share.  Additionally, the Company sold 353,755 shares of
the Company's convertible preferred stock at an average price of $20.5085
per share for total gross proceeds of $7,255,000.  The resulting proceeds
from all securities during the offering were approximately $12.2 million,
$1,578,388 of which were paid in investment brokerage commissions and
related fees.


The Company does not currently have a bank line of credit, therefore
management finds it necessary to fund all operations internally. 
Management believes that a line of credit is essential to expand the
business and the Company will keep pursuing a bank line of credit in the
future.




Subsequent Events

As of October 10, 1995, Galaxy Foods Company (the "Company") entered
into an Employment Agreement (the ``Agreement'') with Angelo S. Morini, the
Company's President and Chief Executive Officer.  The Agreement has a term
of five years and provides for an annual base salary of $250,000.00.  
Additionally, Mr. Morini will receive an annual bonus in an amount equal to
five percent of the Company's pre-tax net income for book purposes, as
determined by the Company's independent certified public accounting firm. 
Other material provisions of the Agreement are as follows:

Mr. Morini shall have the right to purchase (the "Purchase Rights") up
to 18,000,000 shares of the Company's common stock, $.01 par value (the
"Common Stock"), at a per share price of 110% of the average closing bid
price as reported on the electronic inter-dealer quotation system operated
by Nasdaq, Inc. (the ``NASDAQ System'') for the ten trading days preceding
the receipt by the Company of written notice of Mr. Morini's election to
purchase shares.  The purchase price for such shares may be evidenced by a
promissory note executed by Mr. Morini in favor of the Company, which note
shall bear interest at a rate at least equal to the applicable federal rate
established by the United States Internal Revenue Service.  The promissory
note shall have a term of five years.  Mr. Morini shall have the option to 
extend the note for up to five additional years provided that he pays at
least one-third of the then accrued but unpaid interest, with any remaining
unpaid interest to be added to principal.  Any such promissory note shall
be secured by a first priority security interest in all shares purchased by
Mr. Morini in conjunction with the exercise of the Purchase Rights as
evidenced by a stock pledge and security agreement executed by Mr. Morini
in favor of the Company.

Mr. Morini shall be granted certain options to purchase Common Stock
upon the Company's achievement of each of the following milestone events:

               Milestone Event              Number of Options Granted

           Reaching break-even for a               1,000,000
           calendar quarter


           Annual net operating income             1,000,000
           of $1,000,000 or more

           Each increment of $1,000,000            1,000,000
           of annual net operating income
           in excess of $1,000,000

Each of the options granted as aforesaid shall have a term of five
years from the date granted and shall be exercisable in whole or in part
upon the delivery by Mr. Morini to the Company of written notice of
exercise.  The exercise price for each of the options shall be the closing
bid price of the Company's Common Stock on the trading day immediately
preceding the Company's achievement of the related milestone event as
established by the NASDAQ System.  The exercise price for any such option 
shares may be evidenced by a promissory note executed by Mr. Morini in
favor of the Company and bearing interest at a rate at least equal to the
applicable federal rate established by the United States Internal Revenue
Service.  The promissory note shall have a term of five years.  Mr. Morini
shall have the option to extend the note for up to five additional years
provided that he pays at least one-third of the then accrued but unpaid
interest, with any remaining unpaid interest to be added to principal.  Any
such promissory note shall be secured by a first priority security interest
in all shares purchased by Mr. Morini in conjunction with the exercise of
the options as evidenced by a stock pledge and security agreement executed
by Mr. Morini in favor of the Company.

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

If the Agreement is terminated, regardless of the reason for such
termination, Mr. Morini shall be entitled to retain all unexercised
Purchase Rights and options granted under the Agreement and all shares of
Common Stock issued in connection with the exercise of such Purchase Rights
and options, and shall receive all earned but unpaid base salary through
the effective date of termination and all accrued but unpaid bonuses for
the Fiscal year(s) ending prior to the effective date of termination.  
Additionally, in the event that Mr. Morini's employment is terminated
without cause or due to his death, total disability or legal incompetence,
or if Mr. Morini terminates his employment upon a Change of Control, the
Company shall pay to Mr. Morini or his estate severance pay equal to three
times the amount of Mr. Morini's annual base salary (before deductions for
withholding, employment and unemployment taxes), and a bonus for the year
of termination and the following two years equal to the average of the two 
bonuses paid to Mr. Morini under the Agreement.

In the event of a change of control, Mr. Morini may, at any time
thereafter, require that the Company purchase up to 1,638,564 shares of his
Common Stock at a purchase price of $.50 per share, subject to adjustment
for any increase or decrease in the number of outstanding shares of the 
Company's Common Stock or in the event that the Common Stock is changed
into or exchanged for a different number or class or kind of shares or
securities of the Company, by reason of merger, consolidation,
reorganization, recapitalization, reclassification, stock dividend, stock
split, combination of shares, exchange of shares, change in corporate
structure or the like.

The Company extended the maturity date of that certain Promissory Note
dated as of November 4, 1994, executed by Mr. Morini in favor of the
Company in the principal amount of $1,200,000 in conjunction with his
exercise of options previously granted by the Company for two additional
years until November 4, 2001.

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

As of October 11, 1995, Mr. Morini exercised the Purchase Rights with
respect to all 18,000,000 shares of Common Stock subject thereto (the
``Purchase Right Shares'').  In connection with the exercise of such
Purchase Rights, Mr. Morini executed in favor of the Company a balloon
promissory note (the ``Note'') in the principal amount of $11,572,200.00. 
The Note bears interest at the rate of seven percent per annum and is due
and payable in full on October 11, 2000, subject to Mr. Morini's option to
extend the Note for up to five additional years provided that he pays at
least one-third of the then accrued but unpaid interest, with any remaining
unpaid interest to be added to principal.  In order to secure the Note, Mr. 
Morini executed in favor of the Company a stock pledge and security
agreement pursuant to which Mr. Morini granted the Company a first priority
security interest in all of the Purchase Right Shares.


PART II.  OTHER INFORMATION


ITEM 6.	Exhibits and Reports on Form 8-K	

(a)		Exhibits

(b)		Reports on Form 8-K

No reports on Form 8-K were filed by Galaxy Foods Company during the
quarter ended September 30, 1995.

<PAGE>
Item 13.  Exhibits and Reports on Form 8-K.

The following Exhibits are filed as part of this Form 10-QSB/A.

Exhibit No.     Exhibit Description

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

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

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

*3.4     Amendment to Certificate of Incorporation of the Registrant, filed
on January 19, 1994 (Filed as Exhibit 3.4 to the Registrant's Registration
Statement on Form SB-2, Number 33-80418, and incorporated herein by
reference.)

*10.1     1987 Stock Plan of the Registrant, as amended (Filed as Exhibit
4(d) to the Registrant's Registration Statement on Form S-8, No. 33-46167,
incorporated herein by reference.)

*10.2     Form of Non-Qualified Stock Option Agreement between the
Registrant and certain directors (Filed as Exhibit 10 (n) to the
Registrant's Report on Form 10-K for Fiscal year ended March 31, 1988, and
incorporated herein by reference.)

*10.3     Form of Incentive Stock Option Agreement issued pursuant to the
Registrant's 1987 Stock Plan (Filed as Exhibit 10 (o) to the Registrant's
Report on Form 10-K for Fiscal year ended March 31, 1988, and incorporated
herein by reference.)

*10.4     1991 Non-Employee Director Stock Option Plan of the Registrant
(Filed as Exhibit 4 (g) to the Registrant's Registration Statement on Form
S-8, No. 33-46167, incorporated herein by reference.)

*10.5     1991 Employee Stock Purchase Plan of the Registrant (Filed as
Exhibit 4 (h) to the Registrant's Registration Statement on Form S-8, No.
33-46167, incorporated herein by reference.)

*10.6      Lease Agreement between ANCO Company and Registrant dated as of 
November 13, 1991 (Filed as Exhibit 10 (bb) to the Registrant's Report on 
Form 10-K for Fiscal year ended March 31, 1992, and incorporated herein by 
reference.)

*10.7     Factoring Agreement, Assignment and Repurchase Agreement,
Security Agreement and Power of Attorney, dated as of June 1, 1993, between
the Registrant and J.T.A. Factors, Inc. (Filed as Exhibit 10 (nn) to the
Registrant's Report on Form 10-QSB for the quarterly period ended June 30,
1993.)

*10.8      Registrant's Registration Statement on Form S-8, Number 33-69546,
date filed September 28, 1993 (Filed as Exhibit 10.40 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.9     Post-Effective Amendment No. 1 to Registrant's Registration
Statement on Form S-8, Number 33-69546, date filed October 28, 1993 (Filed
as Exhibit 10.41 to the Registrant's Registration Statement on Form SB-2,
Number 33-80418, and incorporated herein by reference.)

*10.10     Registrant's Registration Statement on Form S-8, Number 33-78684,
date filed May 6, 1994 (Filed as Exhibit 10.42 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.11     Supplemental Letter Agreement dated February 9, 1994, by and
between Agora Marketing Ltd. and the Registrant (Filed as Exhibit 10.44 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.12     Non-Qualified Stock Option Agreement dated as of September 24,
1987, by and between William E. Rawlings and the Registrant (Filed as
Exhibit 10.51 to the Registrant's Registration Statement on Form SB-2,
Number 33-80418, and incorporated herein by reference.)

*10.13     Non-Qualified Stock Option Agreement dated as of September 24,
1987, by and between Stanley M. Turk and the Registrant (Filed as Exhibit
10.52 to the Registrant's Registration Statement on Form SB-2, Number 33
- -80418, and incorporated herein by reference.)

*10.14     Settlement Agreement dated as of May 31, 1994, by and between
Registrant and George J. Torggler (Filed as Exhibit 10.53 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.15     Non-Qualified Stock Option Agreement dated as of May 31, 1994, by
and between George J. Torggler and the Registrant (Filed as Exhibit 10.54
to the Registrant's Registration Statement on Form SB-2, Number 33-80418,
and incorporated herein by reference.)

*10.16     Promissory Note dated as of May 31, 1994, by George J. Torggler
in favor of the Registrant (Filed as Exhibit 10.55 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.17     Stock Pledge and Security Agreement dated as of May 31, 1994, by
and between George J. Torggler and the Registrant (Filed as Exhibit 10.56
to the Registrant's Registration Statement on Form  SB-2, Number 33-80418,
and incorporated herein by reference.)

*10.18     Escrow Agreement dated as of May 31, 1994, by and among George J. 
Torggler, the Registrant and Baker & Hostetler (Filed as Exhibit 10.57 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.19     Registration Rights Agreement dated as of May 31, 1994, by and
between George J. Torggler and the Registrant (Filed as Exhibit 10.58 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.20     General Released dated as of May 31, 1994, by George J. Torggler
in favor of the Registrant (Filed as Exhibit 10.59 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.21     Settlement Agreement dated as of May 31, 1994, by and between
Registrant and Robert J. Redar (Filed as Exhibit 10.60 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.22     Non-Qualified Stock Option Agreement dated as of May 31, 1994, by
and between Robert J. Redar and the Registrant (Filed as Exhibit 10.61 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.23     Promissory Note dated as of May 31, 1994, by Robert J. Redar in
favor of the Registrant (Filed as Exhibit 10.62 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.24     Stock Pledge and Security Agreement dated as of May 31, 1994, by
and between Robert J. Redar and the Registrant (Filed as Exhibit 10.64 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.25     Escrow Agreement dated as of May 31, 1994, by and among Robert J.
Redar, the Registrant and Baker & Hostetler (Filed as Exhibit 10.64 to the 
Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.26     Registration Rights Agreement dated as of May 31, 1994, by and
between Robert J. Redar and the Registrant (Filed as Exhibit 10.65 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.27     General Release dated as of May 31, 1994, by Robert J. Redar in
favor of the Registrant.

*10.28     Common Stock Purchase Warrant dated August 3, 1993, issued to
Allenstown Investment, Co., by the Registrant (Filed as Exhibit 10.66 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.29     Registration Rights Agreement, dated as of June, 1994, by and
between Registrant and Carrafiello Diehl & Associates (Filed as Exhibit
10.78 to the Registrant's Registration Statement on Form SB-2, Number 33
- -80418, and incorporated herein by reference.)

*10.30     Registration Rights Agreement, dated May 31, 1994, by and between
James Farnsworth and the Registrant (Filed as Exhibit 10.79 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.31     Registration Rights Agreement, dated as of May, 1994, by and
between Registrant and Harris Trust & Savings Bank, as Trustee for the CSC 
Industries, Inc. and Affiliated Companies Pension Plans Trust (Filed as
Exhibit 10.80 to the Registrant's Registration Statement on Form SB-2,
Number 33-80418, and incorporated herein by reference.)

*10.32     Registration Rights Agreement, dated May 31, 1994, by and between
Yale Hirsch and the Registrant (Filed as Exhibit 10.81 to the Registrant's 
Registration Statement on Form SB-2, Number 33-80418, and incorporated 
herein by reference.)

*10.33     Registration Rights Agreement, dated May 31, 1994, by and between
James C. Jackson and the Registrant (Filed as Exhibit 10.82 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.34     Registration Rights Agreement, dated May 31, 1994, by and between
Kennedy Defined Benefit Plan and the Registrant (Filed as Exhibit 10.83 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.35     Registration Rights Agreement, dated May 19, 1994, by and between
Robert Kowalski and the Registrant (Filed as Exhibit 10.84 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.36     Registration Rights Agreement, dated May 31, 1994, by and between
Jack Lampert and the Registrant (Filed as Exhibit 10.85 to the Registrant's 
Registration Statement on Form SB-2, Number 33-80418, and incorporated 
herein by reference.)

*10.37     Registration Rights Agreement, dated May 24, 1994, by and between
Andrea McWilliams and the Registrant (Filed as Exhibit 10.89 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.38     Registration Rights Agreement, dated May 31, 1994, by and between 
Registrant and Mesa Consulting Group, Inc. (Filed as Exhibit 10.90 to the 
Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.39     Registration Rights Agreement, dated May, 1994, by and between
Thomas Morgan Trust and the Registrant (Filed as Exhibit 10.91 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.40     Registration Rights Agreement, dated May 31, 1994, by and between
Marsha H. Musto and the Registrant (Filed as Exhibit 10.92 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.41     Registration Rights Agreement, dated May 31, 1994, by and between
Alex J. Pollock and the Registrant (Filed as Exhibit 10.93 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.42     Registration Rights Agreement, dated May 31, 1994, by and between
William Rawlings and the Registrant (Filed as Exhibit 10.94 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.43     Registration Rights Agreement, dated May 31, 1994, by and between
Thomas Singer and the Registrant (Filed as Exhibit 10.95 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.44     Registration Rights Agreement, dated May 31, 1994, by and between
Philip Sklar and the Registrant (Filed as Exhibit 10.96 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.45     Registration Rights Agreement, dated May 19, 1994, by and between
Sheldon Tannen and the Registrant (Filed as Exhibit 10.97 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.46     Registration Rights Agreement, dated May 31, 1994, by and between
Stanley Turk and the Registrant (Filed as Exhibit 10.98 to the Registrant's
Registration Statement on Form SB-2, Number 33-80418, and incorporated
herein by reference.)

*10.47     Registration Rights Agreement, dated May 30, 1994, by and between
Conrad von Bibra and the Registrant (Filed as Exhibit 10.99 to the
Registrant's Registration Statement on Form SB-2, Number 33-80418, and
incorporated herein by reference.)

*10.48     Registration Rights Agreement, dated June 16, 1994, by and
between Registrant and Whale Securities, Co., L.P. (Filed as Exhibit 10.100
to the Registrant's Registration Statement on Form SB-2, Number 33-80418,
and incorporated herein by reference.)

*10.49     Registration Rights Agreement, dated May 31, 1994, by and between
Wharton Capital Corporation and the Registrant (Filed as Exhibit 10.101 to
the Registrant's Registration Statement on Form SB-2, Number 33-80418, and 
incorporated herein by reference.)

*10.50     Post-Effective Amendment No. 1 to Registrant's Registration
Statement on Form S-8, Number 33-78684, date filed June 6, 1994
(Incorporated herein by reference.)

*10.51     Registrant's Registration Statement on Form S-8, Number 33-81636,
date filed July 18, 1994 (Incorporated herein by reference.)

*10.52     Consulting Agreement, dated July 30, 1994, between the Registrant
and J & C Resources, Inc. (Incorporated herein by reference.)

*10.53     Post-Effective Amendment No. 1 to Registrant's Registration
Statement on Form S-8, Number 33-81636, date filed August 10, 1994
(Incorporated herein by reference.)

*10.54     Agency Agreement, dated February 28, 1994, between the
Registrant, Agora Marketing and Stan Teeple, Inc. (Incorporated herein by
reference.)

*10.55     Warrant Agreement, dated June 21, 1994 between the Registrant and
Stanley Teeple (Incorporated herein by reference.)

*10.56     Letter Agreement agreeing to lock-up of shares, executed as of
September 8, 1994, between the Registrant and Mesa Consulting, Inc. (Filed
as Exhibit 10.108 to the Registrant's Registration Statement No. 33-80418,
filed on September 23, 1994 and incorporated herein by reference.)

*10.57     Letter Agreement agreeing to lock-up of shares, dated August 9,
1994, between the Registrant and Wharton Capital (Filed as Exhibit 10.109
to the Registrant's Registration Statement No. 33-80418, filed on September
23, 1994 and incorporated herein by reference.)

*10.58     Letter Agreement agreeing to lock-up of shares, dated August 9,
1994, between the Registrant and Sheldon Tannen (Filed as Exhibit 10.110 to
the Registrant's Registration Statement No. 33-80418, filed on September
23, 1994 and incorporated herein by reference.)

*10.59     Letter Agreement agreeing to lock-up of shares, dated August 12,
1994, between the Registrant and Marcia Musto (Filed as Exhibit 10.111 to
the Registrant's Registration Statement No. 33-80418, filed on September
23, 1994 and incorporated herein by reference.)

*10.60     Letter Agreement agreeing to lock-up of shares, dated September
8, 1994, between the Registrant and Whale Securities Co., L.P. (Filed as
Exhibit 10.112 to the Registrant's Registration Statement No. 33-80418,
filed on September 23, 1994 and incorporated herein by reference.)

*10.61     Letter Agreement agreeing to lock-up of shares, dated as of
September 8, 1994, between the Company and Kennedy Capital Management, Inc.
(Filed as Exhibit 10.113 to the Registrant's Registration Statement No. 33
80418, filed on September 23, 1994 and incorporated herein by reference.)

*10.62     Lock-Up Agreement, dated September 8, 1994, between the
Registrant and Lifesciences Technology Partners, L.P. (Filed as Exhibit
10.114 to the Registrant's Registration Statement No. 33-80418, filed on
September 23, 1994 and incorporated herein by reference.)

*10.63     Settlement Agreement, dated September 8, 1994, between the
Registrant and Lifesciences Technology Partners, L.P. (Filed as Exhibit
10.115 to the Registrant's Registration Statement No. 33-80418, filed on
September 23, 1994 and incorporated herein by reference.)

*10.64     Release, dated September 8, 1994, between the Registrant and
Lifesciences Technology Partners, L.P. (Filed as Exhibit 10.116 to the
Registrant's Registration Statement No. 33-80418, filed on September 23,
1994 and incorporated herein by reference.)

*10.65     Letter Agreement, dated June 1, 1994, between the Registrant and
Allenstown Investment Co. and J&C Resources, Inc. (Filed as Exhibit 10.117
to the Registrant's Registration Statement No. 33-80418, filed on September
23, 1994 and incorporated herein by reference.)

*10.66     Letter Agreement, dated September 8, 1994, between the Registrant
and Allenstown Investment Co. and J&C Resources, Inc. (Filed as Exhibit
10.118 to the Registrant's Registration Statement No. 33-80418, filed on
September 23, 1994 and incorporated herein by reference.)

*10.67     Letter Agreement, dated August 9, 1994, between the Registrant
and Yale Hirsch (Filed as Exhibit 10.119 to the Registrant's Registration
Statement No. 33-80418, filed on September 23, 1994 and incorporated herein
by reference.)

*10.68     Extension agreement between Registrant and J&C Resources, Inc.
dated October 28, 1994 (Filed as Exhibit 10.120 on report for 10-QSB, for
the quarterly period ended September 30, 1994 and incorporated herein by 
reference.)

*10.69     Notice of default from J&C Resources, Inc., dated October 28,
1994 (Filed  as Exhibit 10.121 on report for 10-QSB, for the quarterly
period ended September 31, 1994 and incorporated herein by reference.)

*10.70     Subscription for shares and investment letter, dated November 4,
1994, between Registrant and Angelo S. Morini (Filed as Exhibit 10.122 on
report 10-QSB, for the quarterly period ended December 31, 1994 and
incorporated herein by reference.)

*10.71     Balloon promissory note, dated November 4, 1994 (Filed as Exhibit
10.123 on report 10-QSB, for the quarterly period ended December 31, 1994
and incorporated herein by reference.)

*10.72     Stock pledge and security agreement dated November 4, 1994 (Filed
as Exhibit 10.124 on report 10-QSB, for the quarterly period ended December
31, 1994 and incorporated herein by reference.)

*10.73     J&C Second Amendment Loan Agreement and Second Amendment Security 
Agreement, dated February 23, 1995, between J&C and the Registrant (filed
as exhibit to Form 8-K under Commission file number 0-16251, dated February 
23, 1995)

*10.74     Renewal Promissory Note dated as of May 26, 1995, by Registrant
in favor of J&C (filed as exhibit 10.126 to Form 8-K under Commission file
number 0-16251, dated May 26, 1995)

*10.75     Renewal Promissory Note dated as of May 26, 1995, by Registrant
in favor of J&C (filed as exhibit 10.128 to Form 8-K under Commission file
number 0-16251, dated May 26, 1995)

*10.76     First Amendment to Lease Agreement between ANCO  Company and 
Registrant dated as of  April 1, 1994 (filed as exhibit 10.76 on report 10
KSB for the year ended March 31, 1995 and incorporated herein by reference)

*10.77     Consulting Agreement, dated March 15, 1995, between Lee Chira and
the Registrant (filed as exhibit 10.77 on report 10-KSB for the year ended
March 31, 1995 and incorporated herein by reference).

*10.78     Consulting Agreement, dated March 15, 1995, between Martin
Consulting, Inc. and the Registrant (filed as exhibit 10.78 on report 10
- -KSB for the year ended March 31, 1995 and incorporated herein by
reference)

*10.79     Selling Agreement, dated February 6, 1995, between Sands Brothers
& Co., Ltd. and the Registrant (filed as exhibit 10.79 on report 10-KSB for
the year ended March 31, 1995 and incorporated herein by reference)

*10.80     Amendment Number 1 to Selling Agreement, dated February 14, 1995, 
between Sands Brothers & Co., Ltd. and the Registrant (filed as exhibit
10.80 on report 10-KSB for the year ended March 31, 1995 and incorporated
herein by reference)

*10.81     Amendment Number 2 to Selling Agreement, dated March 8, 1995,
between Sands Brothers & Co., Ltd. and the Registrant (filed as exhibit
10.81 on report 10-KSB for the year ended March 31, 1995 and incorporated
herein by reference)

*10.82     Consulting agreement between the Registrant and Koi
Communications Corporation, dated June 1, 1995. (Filed as exhibit 10.82 on
report 10-QSB for the quarterly period ended June 30, 1995 and incorporated
herein by reference)

*10.83     Employment Agreement dated as of October 10, 1995, by and between
Galaxy Foods Company and Angelo S. Morini (filed as exhibit 10.83 on report
8-K and incorporated herein by reference)

*10.84     Balloon Promissory Note dated as of October 11, 1995, by Angelo
S. Morini in favor of Galaxy Foods Company (filed as exhibit 10.84 on
report 8-K and incorporated herein by reference)

*10.85     Stock Pledge and Security Agreement dated as of October 11, 1995,
by and between Galaxy Foods Company and Angelo S. Morini (filed as exhibit
10.85 on report 8-K and incorporated herein by reference)

* Previously filed
<PAGE>


SIGNATURES


Pursuant to the requirements 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 FOODS COMPANY




Date:  November 16, 1995	/s/ Angelo S. Morini
       Angelo S. Morini
       Chairman and President
       (Principal Executive Officer)






Date:  November 16, 1995	/s/ Samuel E. Chambers II
       Samuel E. Chambers II
       Chief Financial Officer
       (Principal Financial and Accounting
       Officer)



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1996             MAR-31-1996
<PERIOD-END>                               SEP-30-1995             SEP-30-1995
<CASH>                                         2589123                 2589123
<SECURITIES>                                         0                       0
<RECEIVABLES>                                   275136                  275136
<ALLOWANCES>                                         0                       0
<INVENTORY>                                     803903                  803903
<CURRENT-ASSETS>                               3758943                 3758943
<PP&E>                                         5198563                 5198563
<DEPRECIATION>                                  963701                  963701
<TOTAL-ASSETS>                                 9263815                 9263815
<CURRENT-LIABILITIES>                           670239                  670239
<BONDS>                                              0                       0
<COMMON>                                             0                       0
                                0                       0
                                          0                       0
<OTHER-SE>                                           0                       0
<TOTAL-LIABILITY-AND-EQUITY>                   9263815                 9263815
<SALES>                                         511301                 1476103
<TOTAL-REVENUES>                                511301                 1476103
<CGS>                                           688967                 1355913
<TOTAL-COSTS>                                   688967                 1355913
<OTHER-EXPENSES>                                633432                  844251
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                             (40691)                  126048
<INCOME-PRETAX>                               (770691)                (850109)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                                  0                       0
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                  (770691)                (850109)
<EPS-PRIMARY>                                    (.03)                   (.10)
<EPS-DILUTED>                                    (.03)                   (.10)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission