GALAXY FOODS CO
10-K, 1999-06-29
DAIRY PRODUCTS
Previous: COMPUTONE CORPORATION, 10QSB/A, 1999-06-29
Next: RICHFOOD HOLDINGS INC, 11-K, 1999-06-29



2

`________________________________________________________________

                                                             1998
            U. S. SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                            FORM 10-K

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

            For The Fiscal Year Ended March 31, 1999

                   Commission File No. 0-16251

                      GALAXY FOODS COMPANY
   (name of small business issuer as specified in its charter)

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

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

Registrant's telephone number:  (407) 855-5500

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

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

             Common Stock, par value $.01 per share
                        (Title of Class)

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

Check  if a disclosure of delinquent filers in response  to  Item
405  of  Regulation  S-K is not contained in this  form,  and  no
disclosure  will  be  contained,  to  the  best  of  registrant's
knowledge,   in   definitive  proxy  or  information   statements
incorporated by reference in Part III of this Form  10-K  or  any
amendment to this Form 10-K.  [   ]

State  registrant's revenues for its most recent fiscal year.   $
29,790,025

The  aggregate  market value of the voting  stock  held  by  non-
affiliates as of  June 1, 1999 was $ 32,140,612 based on the closing
sales price of $ 3.50 per share on such date.

The number of shares outstanding of Galaxy Foods Company's Common
Stock as of June 1, 1999 was 9,183,032.

           DOCUMENTS INCORPORATED BY REFERENCE:  None

Transitional Small Business Disclosure Format.  Yes ______  No X

<PAGE> 2
                                  PART I

Item 1.  Description of Business.

GENERAL

Galaxy   Foods   Company  (the  "Company")  was  originally  organized   in
Pennsylvania  in  1980  under the name "Galaxy  Cheese  Company,"  and  was
subsequently  reincorporated  in Delaware in  1987.   After  relocating  to
Orlando,  Florida, the Company formally changed its name to  "Galaxy  Foods
Company."   The Company is principally engaged in developing, manufacturing
and marketing of a variety of healthy cheese and dairy related products, as
well  as  other cheese alternatives.  The healthy cheese and dairy  related
products,  sold under the Company's Veggie Slices, Veggy Singles,  formagg,
Soyco,  and  Soymage brand names, are low or no fat, low or no  cholesterol
and  lactose  (milk sugar) free, vitamin and mineral enriched, and  contain
one-third fewer calories and more calcium than conventional cheese.   These
healthy  cheese and dairy related products have the flavor, appearance  and
texture of conventional cheeses and products that use conventional cheeses,
and are nutritionally equal or superior to such cheeses and products.  Some
of  the Company's cheese alternatives have either no or low cholesterol but
are  not nutritionally equivalent or superior to conventional cheeses.  The
Company also manufactures and markets non-branded and private label process
and  blended cheese products, as well as branded soy-based, rice-based  and
non-dairy  cheese  products.  Most of these products  are  made  using  the
Company's formulas and processes, which are believed to be proprietary, and
the Company's state-of-the-art manufacturing equipment.

In  June  1992,  the  Company  relocated  to  Orlando,  Florida  and  began
production and shipment of its products directly from its Orlando plant  to
customers in each of the Company's three principal markets--retail  stores,
such as supermarket chains and health food stores; food service operations,
such   as  restaurant  chains,  cafeterias,  hospitals  and  schools;   and
industrial  food  manufacturers  of  products  such  as  frozen  pizza  and
desserts.

The  Company's  sales effort is primarily directed to  retailers,  to  take
advantage  of  what  it perceives to be an increased consumer  emphasis  on
nutrition,  by  offering  a diverse line of low and  no  fat,  low  and  no
cholesterol  and  no  lactose cheese products.  These include  individually
wrapped cheese slices, shredded cheeses, grated toppings, deli cheeses, and
soft  cheeses like sour cream, cream cheese and cheese sauces.  The Company
also  markets  the  Lite Bakery line of products which  uses  formagg  ,  a
product  described below, as a base ingredient.  This line includes  bakery
mixes  for use by commercial and in-store bakeries to produce pies, icings,
and  cheesecakes utilizing formagg. The mixes also substitute other healthy
ingredients  to reduce or eliminate cholesterol, fat, lactose, sodium,  and
excessive calories associated with traditional bakery products.

The  Company's strategy for the future is to continue its primary marketing
efforts in the retail market to capitalize on the continuing interest among
consumers  in reducing their cholesterol levels and saturated  fat  intake.
The  Company  believes that one of the leading contributors of  cholesterol
and  saturated  fat  in  the American diet is cheese.   By  providing  good
tasting  cheese  alternatives available in diverse forms and  flavors,  the
Company  believes  it  will  be able to attract  an  increasing  number  of
worldwide consumers interested in improving their health and eating habits.



<PAGE> 3


PRODUCTS

Veggie Natures Alternative - Complete line of healthy dairy alternatives -
The Company's flagship brand - a complete line of nutritious dairy
alternative products made with soy.  All Veggie products are low in fat,
contain less calories and are cholesterol and lactose free.  The Veggier
product line includes Veggier Slices, Veggie Chunks, Veggie Cream Cheese,
Veggie Sour Cream, Veggie Butter, Veggie Honey Butter, Veggie Grated
Toppings, Veggie Milk, Veggie Ice Cream, Veggie Yogurt and Sweetened
Condensed Milk.

Dairy Free - Soymage Vegan Dairy Alternatives -   Soymage products were
developed for health food and specialty stores. These products are for
consumers who are allergic to dairy products, specifically milk protein and
/ or are practicing a vegan lifestyle.  The Soymage Vegan line is
completely dairy free, contains no animal fats and has no casein ( skim
milk protein).  The Soymage Vegan product line includes: vegan cheese
slices, vegan grated toppings, vegan chunk cheese and vegan sour cream and
cream cheese alternatives.

Soy Free - Soy Free Dairy Alternatives made with Rice, Oat and Almond --
The Company has developed three dairy free alternatives made with organic
brown rice, almonds and oats.  All three lines are low fat, cholesterol
free, lactose free, soy free and are fortified with essential vitamins and
minerals.  These products are formulated for people with soy allergy or
just looking for alternatives for conventional dairy products.  The Soy
Free product line includes: Individual slices available in Rice, Oat and
Almond.  Chunks available in Rice, Oat and Almond.  Sour cream and butter
are available as well.

Veggy - Soy Nutritious - Soy Dairy Alternatives - These Veggy products
offer the taste of cheese, are available in many forms, and are made from
soy.  These products are low fat or fat free, and are lactose and
cholesterol free.  The Veggy product line are available in singles and
chunks, and several flavors are available.

Wholesome Valley Organic -  Products made from organic milk - These
products are processed cheese foods made from organic milk, and contain 1/3
less fat than regular processed cheese food.  The farmland, cows and feed
are free from pesticides, antibiotics, growth hormones and chemicals.

Ultimate Smoothie - Energy Boost Smoothie Mix - The Company's protein
smoothie mix is nutritionally complete and serves as an energy booster and
meal replacement.  The Ultimate Smoothie comes in five flavors and each
contains Ginseng, Creatine, L-Carnitine, St. John's Wort, Chromium and soy
isoflavones. Each smoothie has 100% or more of the recommended daily
allowance of many major vitamin and mineral groups.

Processed Cheese Products - Conventional Cheese Alternatives - These
products are low in cholesterol and serve as an alternative to conventional
dairy cheeses.  They are not nutritionally equivalent or superior to
conventional cheeses and may have more cholesterol than the Company's
substitute cheeses.

The only branded product line which accounts for more than 10% of sales for
fiscal 1999 is the Veggie line of products.  Sales of this product line for
fiscal 1999 were $9,431,095, or 31.7% of net sales.

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

<PAGE> 4

DISTRIBUTION METHODS

The Company currently distributes all of its products by common carrier and
customer  pick-up.  The Company does not have any warehousing arrangements;
therefore,  all  products  are  shipped from  the  Company's  manufacturing
facility in Orlando, Florida.

MANUFACTURING PROCESS

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

QUALITY CONTROL

Throughout  the  production process, the Company subjects its  products  to
stringent quality control inspections in order to satisfy federal and state
regulations    for   good   manufacturing   procedures,    meet    customer
specifications, and assure consistent product quality.  A  sample  of  each
production   run   is   tested   for  various   characteristics   including
microbiology,  taste, color, acidity (Ph), surface tension,  melt,  stretch
and  fat  retention.   Random  samples  are  also  regularly  sent  to   an
independent laboratory to test for bacteria and other micro-organisms.

CAPITAL EXPENDITURES

During  the fiscal years ended March 31, 1999, 1998 and 1997, the Company's
capital   expenditures  were  approximately  $2,168,027,   $1,705,000   and
$3,355,000,  respectively.  This included capitalized interest of  $395,963
and  $234,772  during fiscal 1999 and 1998, respectively.  The  substantial
capital expenditures for fiscal 1999, 1998 and 1997 were primarily  due  to
the  purchase  and  construction  of several  large  pieces  of  production
equipment.   This equipment includes packaging equipment, modifications  to
the  Pullman/loaf machinery, and industrial blenders for powdered products.
This equipment is expected to be placed in service during July 1999.

SALES AND MARKETING

In  the  retail  market,  the  Company  markets  its  healthy  products  to
supermarkets, club stores and health food stores.  The Company believes its
healthy  products appeal to a wide range of consumers interested  in  lower
fat,  lower  cholesterol,  lactose free products  and  other  nutraceutical
ingredients  found in these products and that this market will continue  to
expand.   These  products  are sold through distributors  and  directly  to
customers by in-house and territory sales managers and a nationwide network
of   non-exclusive  commission  brokers.   The  Company  uses  conventional
marketing and public relations techniques for market introductions such  as
promotional  allowances  and  events,  in-store  consumer  sampling,  print
advertising and television.


<PAGE> 5

In  the  food  service  market, the Company promotes its  healthy  formagg
cheese  products as well as lower cost cheese alternatives.   In  marketing
its  formagg   line  of  products to food service  customers,  the  Company
emphasizes that formagg tastes like conventional cheese and has no  or  low
fat,  low  or no cholesterol, no lactose and more calcium than conventional
cheeses.  The Company also promotes its food service products on the  basis
of their considerably longer shelf life and microbiologically safer profile
than  conventional  cheeses.   In  both the  food  service  and  industrial
markets, the Company sells directly to its customers.  In the food  service
market,  the  Company  utilizes both its in-house  sales  staff,  territory
managers  and  a nationwide network of nonexclusive commission  brokers  to
sell the Company's products.

SUPPLIERS

The Company purchases the ingredients used in its manufacturing operations,
i.e.,  casein, soybean and canola oil, enzymes and other ingredients,  from
several  sources, and it believes that all of these ingredients are readily
available  from numerous suppliers.  Due to more cost effective  conditions
in  other countries, suppliers from such countries are often able to supply
casein  at prices lower than domestic suppliers.   Accordingly, the Company
currently  purchases its major ingredient, casein, from foreign  suppliers.
Because  casein  purchased by the Company is imported, its availability  is
subject to a variety of factors, including federal import regulations.  The
Company believes that it could obtain casein at a higher cost from domestic
sources if the foreign supply of casein were reduced or terminated.

For  the  fiscal  years ended March 31, 1999, 1998 and  1997,  the  Company
purchased  $6,178,308, $4,757,744 and $3,614,421, respectively, of  casein,
the principal raw material used to manufacture the Company's products.  The
following  table  sets  forth  the name of each  supplier  along  with  the
percentage they supplied of this ingredient which either alone, or together
with  their  affiliates, provided 5% or more of such item to  the  Company,
based on dollar volume purchased.


                               Percentage   of   Raw   Material   Purchases
                                         Fiscal Year Ended March 31,
Type of
Raw Material    Name of Supplier         1999        1998      1997

Casein          Besnier-Scerma U.S.A.     37%         48%       70%
                Avonmore Food Products    28%         22%       18%
                Rely France International 15%         17%       --
                Irish Dairy Board         12%          8%        9%
                New Zealand Milk Products  8%         --        --


PRODUCT DEVELOPMENT

The  Company conducts ongoing research to develop new varieties of  cheese,
dessert products and dairy related products, in addition to developing  new
flavors and customized formulations for existing products.  For the  fiscal
years  ended  March  31,  1999,  1998 and 1997,  expenditures  for  product
development  were $198,398, $129,068 and $204,126, respectively.   None  of
the  research  and  development costs are directly borne by  the  customer,
instead they are considered part of operating expenses.

<PAGE> 6

TRADEMARKS AND PATENTS

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

Mark                  Country             Renewal Date
formagg               Canada              March 1, 2000
                      France              June 6, 2004
                      Japan               August 31, 2004
                      United States       October 9, 2004
                      Ireland             April 25, 2005
                      United Kingdom      April 25, 2005
                      Israel              December 16, 2007
                      Greece              October 3, 2004
Lite Bakery & Design  United States       September 19, 2009
Labella's & Design    United States       October 9, 2004
Soyco                 United States       January 12, 2003
Soyco & Design        United States       August 17, 2003
Soymage               United States       January 5, 2003
Veggy Singles         United States       February 27, 2007
Lite "n" Less         United States       (1)
Health Value Foods    United States       (1)
Soy Singles           United States       (1)
Veggie Milk           United States       (1)
Wholesome Valley      United States       (1)

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

Although  the  Company  believes  that  its  formulas  and  processes   are
proprietary, the Company has not sought and does not intend to seek  patent
protection  for  such  technology.  In not seeking patent  protection,  the
Company  is instead relying on the complexity of its technology,  on  trade
secrecy  laws,  and  on employee confidentiality agreements.   The  Company
believes that its technology has been independently developed and does  not
infringe on the patents or trade secrets of others.

WORKING CAPITAL

Although  not  previously required due to the nature of the  business,  the
Company  now  maintains a supply of finished goods to meet the strict  time
deadlines  of selling product direct to retail supermarkets.  In the  past,
the  Company  has  sold  primarily through distributors  and  the  required
turnaround time for orders was more lenient.  With the conversion to direct
sales for many of the Company's customers, there is a need to keep a safety
stock of inventory to meet orders with potential time constraints.


MARKETS AND CUSTOMERS

The  Company  sells  to  customers  in  approximately  45  states  and   20
international countries.  International sales are less than  10%  of  total
sales.

For  the fiscal years ended March 31, 1999, 1998 and 1997, the Company  had
net  sales of  $29,790,025, $20,552,782 and $17,171,496, respectively.  The
following table sets forth the name of each customer of the Company,  which
either alone, or together with its affiliates, accounted for 5% or more  of
the Company's sales for the fiscal years ended March 31, 1999,1998 or 1997:

<PAGE> 7
                                          Percentage of Sales
                                       Fiscal Year Ended March 31,
Customer Name                            1999     1998     1997

Foodservice Purchasing Co-op                *    10.1%    34.0%
H.E.  Butt Grocery                          *       *      6.9%
Cacique, Inc.                             5.1%      *        *

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

The  Company's  products  are sold primarily in three  commercial  markets:
retail, food service, and industrial.

In  the  retail  market,  where  the Company believes  nutrition  generally
outweighs price considerations, the Company markets its formagg and  Veggie
Slices  products  at prices comparable to conventional  cheeses.   In  this
market,  the  Company  sells  directly to retail establishments,  including
national and regional supermarket chains, and to distributors that sell and
deliver to retail establishments.

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

In  the  industrial  market, the Company sells its products  to  industrial
manufacturers  whose  food  products, such as pizza,  frozen  foods,  salad
dressings,  cheese  dips  and spreads, potato and vegetable  toppings,  and
baked  goods (such as crackers and croutons), ordinarily contain cheese  as
an ingredient.

The following chart sets forth the percentage of sales that the industrial,
food  service  and  retail markets represented for the fiscal  years  ended
March 31, 1999, 1998 and 1997:

                                      Percentage of Sales
                                  Fiscal Years Ended March 31,
 Category                      1999           1998          1997

Retail sales                    87%            79%           52%
Food service sales              12%            20%           45%
Industrial sales                 1%             1%            3%

GOVERNMENT REGULATION

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

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

<PAGE> 8

The   Company's  facility  and  manufacturing  processes  are  subject   to
inspection  by the Florida Department of Health.  The Company received  its
Annual Food Permit from that bureau for 1999.

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

ENVIRONMENTAL REGULATION

The  Company  is  required  to  comply with  environmental  regulations  in
connection  with the development of its products and the operation  of  its
business.   It spent approximately $15,000, $15,000 and $12,000 during  the
fiscal  years  ended  March  31,  1999,  1998  and  1997  respectively,  in
environmental  related  compliance,  mainly  concerning  the  disposal   of
corrugated packaging.

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

COMPETITION

The  food industry is highly competitive, and the Company faces substantial
competition  in connection with the manufacturing, marketing, and  sale  of
its  products.   In  the  retail cheese market, the Company  competes  with
conventional  cheeses, including "light" products produced by manufacturers
of  conventional cheeses.  "Light" cheese generally has lower  fat  content
than regular cheese but still contains cholesterol and lactose, unlike  the
Company's Veggie and formagg lines which contain low or no cholesterol  and
are  lactose free.  Conventional cheeses are being promoted widely  by  the
American  Dairy  Association and other trade associations representing  the
dairy  industry.  In the industrial and food service markets, the Company's
substitute and imitation cheese products compete with other substitute  and
imitation cheese products, as well as with conventional cheeses.

The  Company  believes it has the most complete line of cheese products  in
the  industry having healthy characteristics such as low or no fat, low  or
no  cholesterol, no lactose and no artificial colorings or flavorings.  The
Company further believes that the most important competitive factors in the
Company's  markets  are  product appearance, taste, nutritional  value  and
price.  The Company believes its products excel in these areas.  Among  the
Company's  competitors  in the cheese industry are  national  and  regional
manufacturer  of conventional and imitation cheeses, such as  Kraft  (which
produces products under the Kraft Free label), Borden's, and ConAgra (which
produces  products  under  the  Healthy  Choice  label).   Each  of   these
competitors are well established and have substantially greater  marketing,
financial  and  human  resources  than the  Company.   However,  management
believes  the competitors' current products do not have all of the  healthy
characteristics that the Company's branded products possess (i.e.  low  and
no  fat,  low or no cholesterol, no lactose and no artificial colorings  or
flavorings).  Competitors  may succeed in developing  similar  or  enhanced
products,  and  because of greater resources, these competitors  may  prove
more  successful in marketing and selling such products.  There can  be  no
assurance that the Company will be able to compete successfully with any of
these companies or achieve a greater market share.

EMPLOYEES

As  of June 1, 1999, the Company had a total of 190 employees, all of  whom
were  full-time  employees.  In addition, the Company also  utilizes  other
personnel  through  employee  leasing  companies  and  temporary   contract
arrangements.   The Company considers its relations with  employees  to  be
satisfactory.  No employee is a member of a trade union.

<PAGE> 9

Item 2.  Description of Property.

The  Company's  headquarters, sales offices, manufacturing, warehouse,  and
research and development facilities occupy approximately 56,000 square feet
situated  in  Orlando, Florida.  The Company's facilities are comprised  of
approximately  8,500  square  feet in office  space,  approximately  31,897
square  feet  of dock-height, air-conditioned manufacturing  space,  and  a
cooler of approximately 15,000 square feet, which are situated on 2.4 acres
of a 5.2 acre site in an industrial park.  The Company entered into a lease
agreement with Anco Company, a Florida general partnership, on November 13,
1991.   The  initial  term  of the lease was for a five-year  period  which
expired  on November 13, 1996.  On November 13, 1996, the lease was renewed
for  an  additional five-year period expiring on November  12,  2001.   The
lease, as renewed, provides for fixed rental payments of $23,919 per  month
through the end of the renewal period.  After the completion of the renewal
period,  there are no limitations on the rent increase that may be  charged
by  the landlord in any further renewal periods.  If the parties are unable
to  agree  upon  a rental increase for any renewal period, then  the  lease
shall terminate as of the expiration of the current five year renewal  term
on  November 13, 2001. The Company has a right of first refusal to purchase
or lease the remaining 2.8 acres upon 20 days notice to the landlord in the
event  that the landlord elects to sell or lease such remaining  land.  The
lease  is  a "triple net" lease which means that the Company is responsible
for  all  taxes,  insurance, maintenance and repair of the  facilities,  in
addition  to  rental  payments.  The Company's  manufacturing  facility  is
capable  of producing approximately 350 million pounds of cheese and  dairy
related products per year.  The Company believes the capacity of production
at  the plant should be more than adequate to cover the estimated growth of
the Company for the next three to five years.  Management believes that the
Company's properties are adequately covered by casualty insurance.

The  Company produces all of its products at this Orlando plant.  Based  on
the  results for the fiscal years ended March 31, 1999, 1998 and 1997,  the
Company's plant produced approximately 24.7, 11.6 and 7.3 million pounds of
cheese   products,  respectively,  on  an  annualized   basis,   which   is
approximately  7%,  3.3% and 4.7%, respectively, of  plant  capacity.   The
Company  has production equipment for mixing, blending, cooking and heating
ingredients,  cold  storage areas for cooling finished goods,  and  several
warehouse areas where ingredients are stored.  The Company owns and  leases
equipment  for  production, shredding, dicing, slicing, chopping,  grating,
packaging  and  labeling  of its products. The Company  believes  that  its
facilities  are  adequate to meet current requirements, and  that  suitable
additional space is available as needed to accommodate any further physical
expansion of corporate operations.


Item 3.  Legal Proceedings.

In  the  opinion  of  management, there are no material  legal  proceedings
pending or threatened against the Company as of March 31, 1999.


Item 4.  Submission of Matters to a Vote of Security Holders.

On February 11, 1999, the Company held a Special Meeting of Shareholders to
consider and vote upon a proposal by the Board of Directors to effect a one-
for-seven reverse stock split of the Company's common stock, par value
$0.01 per share.  Shareholders of record at the close of business on
January 7, 1999 were entitled to vote at the meeting.  The motion passed
with the following vote tally:  votes for - 8,072,519, votes against -
502,728, votes abstained - 28,147.

<PAGE> 10

                                  PART II

Item 5.  Market for Common Equity and Related Stockholder Matters.

The  Company's Common Stock, $.01 par value (the "Common Stock"), is traded
on  the  inter-dealer automated quotation system operated NASDAQ,  Inc.,  a
subsidiary  of  the National Association of Securities Dealers,  Inc.  (the
"NASDAQ  System")  under  the symbol "GALX" in the  category  of  Small-Cap
Issues.   The following table sets forth the high and low sales prices  for
each  quarter  for  the Company's Common Stock as reported  on  the  NASDAQ
System during the fiscal years ended March 31, 1999, 1998 and 1997:

Period                  High Sales Price   Low Sales Price

1999 Fiscal Year, quarter ended:
  June 30, 1998                  $6 9/16          $5 11/16
  September 30, 1998             $6 9/16          $3 1/16
  December 31, 1998              $7               $2 5/8
  March 31, 1999                 $6 1/4           $3 11/16

1998 Fiscal Year, quarter ended:
  June 30, 1997                  $6 9/16          $5 1/32
  September 30, 1997             $9 27/32         $5 1/4
  December 31, 1997              $9 5/8           $5 1/32
  March 31, 1998                 $8 31/32         $5 15/32

On  February  11, 1999 the Company completed a one for seven reverse  stock
split.   All common share information has been adjusted to give  effect  to
this reverse stock split.

All  of  the  above  quotations were obtained from the monthly  statistical
report  provided to the Company by the National Association  of  Securities
Dealers, Inc.

On June 1, 1999, there were 672 shareholders of record.

The Company has not paid any dividends with respect to its Common Stock and
does  not  expect  to pay dividends on the Common Stock in the  foreseeable
future.   It  is the present policy of the Company's Board of Directors  to
retain  future  earnings  to  finance the growth  and  development  of  the
Company's  business.   Any  future  dividends  will  be  declared  at   the
discretion  of the Board of Directors and will depend, among other  things,
upon  the financial condition, capital requirements, earnings and liquidity
of  the  Company.  See  Management's Discussion and  Analysis  or  Plan  of
Operation  for a discussion of the Company's current capital  position  and
dividend  payments  with respect to certain  preferred  securities  of  the
Company.

<PAGE> 11

Item 6.  Selected Financial Data.
                                         Fiscal Year Ended  March 31,
                             1999        1998        1997       1996       1995

Net Sales             $29,790,025 $20,552,782 $17,171,496 $3,950,455 $4,748,283
Net Income (Loss)       1,351,367     377,523  (2,736,660)(3,282,598)(5,013,578)
Net Income (Loss)            0.15        0.04       (0.84)     (0.91)     (3.77)
Per Common Share - Basic
And Diluted
Total Assets           24,476,912  16,449,052  12,492,446  8,031,972  5,949,961
Long Term Debt          3,178,991   1,459,516      57,064     92,714    161,465
Redeemable Preferred Stock     --          --       2,557         --         --

Item 7.  Management's Discussion and Analysis or Plan of Operation.

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


RESULTS OF OPERATIONS

FISCAL 1999 AS COMPARED TO FISCAL 1998
Sales for the fiscal year ended March  31, 1999 increased by 44.9% over the
same  period  in  1998.   This increase in sales  is  attributable  to  the
introduction of new and improved products to the retail market, as well  as
the  increased  consumer  awareness  of  the  Company's  branded  products,
resulting from an increase in marketing activities promoting these  product
lines,  particularly the Company's Veggie brand of products.   The  Company
believes  the increasing consumer awareness of the benefits of  plant-based
foods  has  positively impacted sales.  The Company expects this  trend  in
sales volume to continue throughout fiscal 2000.

Sales  for  the  fourth  quarter fiscal 1999 were  $8,427,404  compared  to
$5,068,934 for the same period in fiscal 1998.  This 66.2% increase is  the
result of increased production capacity, the escalation in sales of new and
existing  product lines and marketing efforts, including coupon  placements
and trade shows.

Cost  of goods sold as a percentage of sales was 65.0% for the fiscal  year
ended  March  31,  1999 compared with 74.1% for the same period  in  fiscal
1998.    The  improvement  in gross margin is primarily  a  result  of  new
production efficiencies, price increases and changes in the product mix  to
focus on higher margin, branded products.

Selling  expenses increased 101% for the fiscal year ended March  31,  1999
compared with the same period in fiscal 1998.  Brokerage costs are a  large
portion  of selling expenses and these costs increased in direct proportion
to sales.  In addition, the Company initiated an advertising program during
fiscal  1999  to promote the Veggie Slices product line and capitalized  on
increasing  consumer awareness of the benefits of plant-based foods.   This
targeted  advertising campaign has been launched in key markets  throughout
the  United  States  and Puerto Rico where distribution  of  the  Company's
product is well established in a majority of the major supermarket chains.

Delivery expenses increased 70.7% for the fiscal year ended March 31,  1999
compared  with the same period in fiscal 1998.   A portion of the  increase
in delivery expenses is a result of the increase in sales however, delivery
expenses  as  a  percentage of sales have increased due to  rising  freight
costs.

General  and  Administrative expenses increased 61.8% for the  fiscal  year
ended March 31, 1999, as compared to fiscal 1998.  The change is the result
of  an  increase  in consulting fees and an increase in salary  expense  to
accommodate the growth of the Company.  Consulting fees included  costs  to
convert  the  Company's systems to comply with Year 2000  constraints  (see
Year 2000 Compliance section).

Research and development expenses increased 53.7% for the fiscal year ended
March 31, 1999 compared with the same period in fiscal 1998.  This increase
in expense is the result of the expansion of the Company's branded lines of
product  to include additional flavors and entirely new products,  such  as
Veggie Milk.

Interest  expense increased 71.0% for the fiscal year ended March 31,  1999
as  compared  with  the same period in fiscal 1998.  The  increase  is  the
result  of additional borrowings on the Company's line of credit to finance
the increase in inventory.

<PAGE> 12

FISCAL 1998 AS COMPARED TO FISCAL 1997
Sales for the fiscal year ended March  31, 1998 increased by 19.7% over the
same  period  in  1997.   This increase in sales was  attributable  to  the
introduction of new and improved products to the retail market, as well  as
the  increased  consumer awareness of the Company's branded  products.   In
addition,  there  was  a large increase in marketing  activities  promoting
these new products.

Sales  for  the  fourth  quarter fiscal 1998 were  $5,068,934  compared  to
$4,306,934 in the same period in fiscal 1997.  This 17.6% increase  is  the
result of increased production capacity, the escalation in sales of new and
existing product lines and strategic marketing efforts.

Cost  of goods sold as a percentage of sales was 74.1% for the fiscal  year
ended  March  31,  1998 compared with 90.6% for the same period  in  fiscal
1997.    The improvement in gross margin was primarily a result of reaching
the  breakeven  level  to cover fixed overhead costs of  the  manufacturing
facility.   In  addition, the Company elected to eliminate  selected  lower
margin  foodservice business and focus its selling efforts on retail  lines
for fiscal 1998.

Selling  expenses increased 12.2% for the fiscal year ended March 31,  1998
compared  with  the  same period ended March 31, 1997.   This  increase  in
selling  expenses over the prior fiscal year was mainly attributed  to  the
increase in sales.  Brokerage costs are a large portion of this expense and
these  costs  increase  in direct proportion to sales.   In  addition,  the
Company  initiated an advertising program in the fourth quarter  of  fiscal
1998 to promote the Veggie Slices product line and capitalize on increasing
consumer awareness of the benefits of plant-based foods.

Delivery expenses increased 37.6% for the fiscal year ended March 31,  1998
compared with the same period in 1997.   The increase in delivery costs was
a direct result of the increase in sales shipments to customers

Research and development expenses decreased 36.7% for the fiscal year ended
March 31, 1998 compared with the same period in fiscal 1997.  This decrease
in  expense  was largely the result of employee relocation allowances  paid
during the first quarter of fiscal 1997.


LIQUIDITY AND CAPITAL RESOURCES

On  April  16, 1996, the Company completed a Regulation D private placement
of  191,075 shares of Common Stock at an aggregate price of $2,000,000  and
4,000  shares  of   convertible preferred stock at an  aggregate  price  of
$4,000,000.   Between  July  1996  and March  31,  1997,  1,443  shares  of
convertible preferred stock were converted into 1,965,824 shares of  Common
Stock at an average conversion price of $0.73 per share.

In  March  1997, the Securities and Exchange Commission Staff (the "Staff")
announced  its  position  on  accounting  for  preferred  stock  which   is
convertible  into common stock at a discount from the market  rate  at  the
date  of issuance.  The Staff's position is that a preferred stock dividend
should be recorded for the difference between the conversion price and  the
quoted  market  price of common stock at the date of issuance.   To  comply
with  this  position,  the  Company restated  its  prior  year's  financial
statements  to reflect a dividend of $3,130,294 related to the fiscal  1996
sales of convertible preferred stock as discussed above.  The Company  also
restated  the  reported  net  loss  per share  of  common  stock  from  the
previously  reported  amount  of $0.13.  In  compliance  with  the  Staff's
position,  the  Company  also recorded a preferred stock  dividend  in  the
amount  of $1,594,406 in fiscal 1997 for the April 1996 sale of convertible
preferred stock.

Operating  Activities  -  For the fiscal year ended  March  31,  1999,  the
Company's  cash used in operating activities was $1,716,002 an increase  of
$12,368 for the same period in fiscal 1998.  The increase in cash used  for
operations is the result of a build-up of inventory and accounts receivable
associated  with an increase in sales during fiscal 1999.  In addition,  in
an  effort  to  increase response time to customer orders, the  Company  is
accumulating  an inventory of finsihed goods of their most popular  product
lines.

<PAGE> 13

Investing -- The Company spent $2,105,501 in investing activities  for  the
fiscal  year  ended March 31, 1999 compared with $1,410,839  for  the  same
period  in fiscal 1998.  During fiscal 1999 and 1998, the Company  invested
in production equipment to accommodate the demand for slice products in the
foodservice  industry.   The  Company anticipates  incurring  approximately
$500,000   in   additional  costs  during  fiscal  2000  to  complete   the
construction  in  progress project.  The Company also  purchased  automated
packaging  equipment to enhance the efficiency of their current  slice  and
Pullman-loaf lines.  In addition, marketable securities purchased in fiscal
1997 were sold in fiscal 1998.

Financing -- The Company realized a net inflow of $3,801,546 from financing
activities  for  the  fiscal  year  ended  March  31,  1999  compared  with
$1,426,791  during the same period in fiscal 1998.  The  large  cash  flows
from financing activities resulted from borrowings on the line of credit in
both years to finance the increase in accounts receivable and inventory and
proceeds from the sale of common stock in fiscal 1999.

In  addition, on November 1, 1996, the Company secured a $2 million line of
credit with Finova Capital Corporation with interest at the prime rate plus
two  percent.   The availability under this line of credit  arrangement  is
calculated  on  a  borrowing  base  of  eligible  inventory  and   accounts
receivable.   This  line  of  credit was increased  to  $3  million  during
February  1997.  During June 1998, the Company signed an amendment  to  the
above  contract  which  expanded the line of credit  availability  to  $3.5
million.  The amendment also reduced the interest on the line of credit  to
term  note to prime plus one half of a percent.  During December 1998,  the
Company  signed a third amendment to the above contract which expanded  the
line  of  credit  availabilty to $5.5 milion.  As of March  31,  1999,  the
Company had an outstanding balance of $3,912,917.

On June 27, 1997, the Company secured a $1.5 million term note payable with
Finova Capital Corporation to finance the acquisition of certain production
equipment.   The agreement calls for interest at the prime  rate  plus  two
percent.  During June 1998, the Company signed an amendment  to  the  above
contract  which  expanded  the   term note  payable  to  $3  million.   The
amendment  also  reduced the interest on the term note to  prime  plus  one
percent.   As  of  March  31,  1999,  the balance  outstanding  under  this
agreement was $2,806,847.

On October 16, 1998, the Company sold 357,143 shares of its common stock to
a private investor at an aggregate price of $937,500.

Management believes that these actions will allow the Company to  meet  its
future liquidity needs until the Company establishes a positive cash flow.

Recent Accounting Pronouncements
In  June  1998,  the FASB issued SFAS No. 133, "Accounting  for  Derivative
Instruments  and  Hedging  Activities"  ("FAS  133").   FAS  133   requires
companies  to  recognize  all  derivative contracts  as  either  assets  or
liabilities  in  the balance sheet and to measure them at fair  value.   If
certain conditions are met, a derivative may specifically be designated  as
a  hedge,  the  objective of which is to match the timing of gain  or  loss
recognition  of: (i) the changes in the fair value of the hedged  asset  or
liability  that are attributable to the hedged risk; or (ii)  the  earnings
effect  of  the hedged transaction.  For a derivative not designated  as  a
hedging instrument, the gain or loss is recognized as income in the  period
of  change.   FAS 133 is effective for all fiscal year quarters  of  fiscal
years  beginning  after June 15, 1999.  Historically, the Company  has  not
entered into any derivative contracts either to hedge existing risks or for
speculative purposes.  Accordingly, the Company does not expect adoption of
the new standard on April 1, 2000 to affect its financial statements.

Year 2000 Compliance
The  Year 2000 problem is the result of information technology systems  and
embedded  systems  (products that are made with  microprocessor  (computer)
chips) using a two-digit format, as opposed to four digits, to indicate the
year.   Such information technology and embedded systems may be  unable  to
properly recognize and process date-sensitive information beginning January
1, 2000.

The  Company  has undertaken an assessment of the potential impact  of  the
Year 2000 issue to its internal operations.  Such assessment has included a
review  of  the  impact primarily in the following areas:   production  and
manufacturing  systems, business systems, including  sales  and  marketing,
billing,  and infrastructure.  The Company's infrastructure consists  of  a
network  of  personal computers and servers that were obtained  from  major
suppliers.  The Company also utilizes various business, administrative  and
financial  software  applications  on the  infrastructure  to  perform  the
business  functions  of the Company.  The Company  is  in  the  process  of
testing  and  upgrading  its information technology  systems  and  embedded
systems,  which  may  be affected by the Year 2000  issue.   Based  on  the
progress  the Company has made in identifying and addressing the  Company's
Year  2000  issues  and  the plan and timeline to complete  the  compliance
program, management does not foresee significant risks associated with  the
Company's Year 2000 compliance at this time.  Management estimates that the
testing,  upgrading, and replacement of affected systems will be  completed
by  June  30, 1999.  However, the inability of the Company to identify  and
timely  correct  material Year 2000 deficiencies  in  the  software  and/or
infrastructure could result in an interruption in, or failure  of,  certain
of  the  Company's business activities or operations.  During Fiscal  1999,
the Company replaced its accounting and manufacturing software packages  to
systems  which are Year 2000 compliant.  The Company has also replaced  any
existing  hardware  which was not Year 2000 compliant.  These  replacements
were a part of the normal upgrades to the Company's systems.  To date,  the
Company  has  incurred approximately $120,000 to upgrade  its  systems  for
compliance  with Year 2000 issues.  These upgrades were also undertaken  to
improve  the  functionality  of  the Company's  production  and  accounting
systems.   No  material  expenses  are  expected  during  fiscal  2000   in
connection with this project.

<PAGE> 14

The  Company has established a team dedicated to periodically reviewing not
only  the internal information technology and embedded systems used in  the
operation of the Company, but also the information technology and  embedded
systems  and  the  Year 2000 compliance plans of the Company's  significant
customers  and  suppliers, shipper, utilities, financial  institutions  and
transfer  agent.   The Company has material third party relationships  with
its  customers, suppliers, shippers, utilities, financial institutions, and
transfer  agent.   If  the  operations of any of these  third  parties  are
adversely impacted by Year 2000 deficiencies, it may have a material impact
on  the  Company.   Accordingly, the Company has requested information  and
documentation  from  the  Company's significant  customers  and  suppliers,
shippers, utilities, financial institutions, and transfer agent relating to
their  Year  2000 compliance plans in the form of a survey.  At this  time,
the  Company  has  received approximately 60% of  its  certifications  from
vendors  and  customers.   With  respect  to  the  responses  received,  no
customers  or  suppliers have indicated significant  problems  which  could
result  in  a  material loss.  The Company will contact any  customers  and
suppliers  who  have  not  responded by  September  30,  1999.   Therefore,
management  does  not,  at this time, know of the potential  costs  to  the
Company  of  any adverse impact or effect of any Year 2000 deficiencies  by
these third parties.

Because  the  Company  has evaluated the status  of  the  systems  used  in
business  activities and operations of the Company and the systems  of  the
third  parties with which the Company conducts its business, management  is
developing  a  comprehensive contingency plan  and  identifying  "the  most
reasonably  likely  worst case scenario" at this  time.    This  assessment
includes  the  Company's  production  equipment,  computer  systems,   HVAC
systems,  coolers  and  security  systems.   Management  expects  to   have
completed  and  tested all contingency plans no later  than  September  30,
1999.   As management identifies significant risks related to the Company's
Year  2000  compliance  or if the Company's Year 2000 compliance  program's
progress  deviates substantially from the anticipated timeline,  management
will develop appropriate contingency plans.

Item 7A.Quantitative and Qualitative Disclosures About Market Risk

The  interest on the Company's debt is floating and based on the prevailing
market  interest  rates.   For  market based debt,  interest  rate  changes
generally  do not affect the market value of the debt but do impact  future
interest expense and hence earnings and cash flows, assuming other  factors
remain  unchanged.  A theoretical 1% change in market rates  in  effect  on
March  31, 1999 with respect to the Company's anticipated debt as  of  such
date would increase interest expense and hence reduce the net income of the
Company by approximately $70,000 per year.

The  Company's fiscal 1999 sales demoninated in a currency other than  U.S.
dollars  were less than 1% of total sales and no net assets were maintained
in  a functional currency other than U. S. dollars at March 31, 1999.   The
effects  of changes in foreign currency exchange rates has not historically
been significant to the Company's operations or net assets.

<PAGE> 15

Item 8.  Financial Statements.


Report of Independent Certified Public Accountants

To the Board of Directors and Stockholders
Galaxy Foods Company


We have audited the accompanying balance sheets of Galaxy Foods Company
as of March 31, 1999 and 1998 and the related statements of operations,
stockholders' equity and cash flows for each of the three years in  the
period  ended  March  31,  1999.  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 generally accepted auditing
standards.  Those standards require that we plan and perform the  audit
to  obtain  reasonable assurance about whether the financial statements
are  free of material misstatement.  An audit includes examining, on  a
test  basis,  evidence supporting the amounts and  disclosures  in  the
financial  statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management,  as  well
as evaluating the overall financial statement presentation.  We believe
that our audits provide a reasonable basis for our opinion.

In  our  opinion,  the financial statements referred to  above  present
fairly,  in  all  material respects, the financial position  of  Galaxy
Foods  Company  as of March 31, 1999 and 1998 and the  results  of  its
operations and its cash flows for each of the three years in the period
ended  March 31, 1999 in conformity with generally accepted  accounting
principles.



                                            /s/BDO Seidman, LLP

Orlando, Florida
June 8, 1999

<PAGE> 16

                         GALAXY FOODS COMPANY

                            Balance Sheets

                                                  MARCH 31,       MARCH 31,
                                                    1999             1998
ASSETS

CURRENT ASSETS:
Cash and cash equivalents                       $       112     $    20,069
Trade receivables, net of allowance of
   $100,000 and $104,794                          4,428,778       2,646,667
Other receivables                                   228,551          91,743
Inventories                                       6,235,737       2,458,743
Prepaid expenses                                    627,716         321,510
Total current assets                             11,520,894       5,538,732

PROPERTY & EQUIPMENT, NET                        12,503,830      10,668,155
OTHER ASSETS                                        452,188         242,165
    TOTAL                                       $24,476,912     $16,449,052


LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Book overdrafts                                 $   502,942     $   836,762
Line of credit                                    3,912,917       1,840,757
Accounts payable - trade                          3,311,043       1,088,658
Accrued liabilities                                 468,513         453,663
Current portion of term note payable                432,000         150,000
Current portion of obligations under capital leases  82,433          21,517
Total current liabilities                         8,709,848       4,391,357

TERM NOTE PAYABLE,less current portion            2,374,847       1,276,847

OBLIGATIONS UNDER CAPITAL LEASES,
  less current portion                              289,711          11,152

Total liabilities                                11,374,406       5,679,356

COMMITMENTS AND CONTINGENCIES                             -               -

STOCKHOLDERS' EQUITY:
Common stock, $.01 par value, authorized
  85,000,000, issued and outstanding 9,183,032
  and 8,816,699                                      91,830          88,167
Additional paid-in capital                       47,497,322      46,459,542
Accumulated deficit                             (21,714,446)    (23,005,813)
                                                 25,874,706      23,541,896

Less: Notes receivable arising from the exercise
  of stock options and sale of common stock      12,772,200      12,772,200
Total stockholders' equity                       13,102,506      10,769,696
    TOTAL                                       $24,476,912     $16,449,052


            See accompanying notes to financial statements.

<PAGE> 17
                         GALAXY FOODS COMPANY

                       Statements of Operations

Year ended March 31,                      1999          1998         1997

NET SALES                             $29,790,025  $20,552,782   $17,171,496

COST OF GOODS SOLD                     19,390,253   15,239,405    15,565,825
Gross margin                           10,399,772    5,313,377     1,605,671

OPERATING EXPENSES:
Selling                                 4,861,703    2,407,992     2,145,530
Delivery                                1,564,514      916,448       665,822
General and administrative              2,204,623    1,362,022     1,374,130
Research and development                  198,398      129,068       204,126
Total operating expenses                8,829,238    4,815,530     4,389,608

INCOME (LOSS) FROM OPERATIONS           1,570,534      497,847    (2,783,937)

OTHER INCOME (EXPENSE):
Interest expense                         (233,826)    (136,774)      (46,984)
Interest income                             6,023       10,593       107,679
Other income (expense)                      8,636        5,857       (13,418)
Total                                    (219,167)    (120,324)       47,277

NET INCOME (LOSS)                       1,351,367      377,523    (2,736,660)

PREFERRED STOCK DIVIDENDS                       -            -    (1,594,406)

NET INCOME (LOSS) APPLICABLE TO
  COMMON STOCK BEFORE TAXES             1,351,367      377,523    (4,331,066)

INCOME TAX EXPENSE                         60,000            -             -

NET INCOME (LOSS) APPLICABLE TO
  COMMON STOCK                        $ 1,291,367   $  377,523   $(4,331,066)

BASIC NET EARNINGS (LOSS) PER
  COMMON SHARE                        $      0.14   $     0.04   $     (0.87)

DILUTED NET EARNINGS (LOSS) PER
  COMMON SHARE                        $      0.14   $     0.04   $     (0.87)




            See accompanying notes to financial statements.

<PAGE> 18

                             GALAXY FOODS COMPANY

                  CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                            Convertible
                        Common Stock      Preferred Stock  Additional
                                  Par                Par    Paid-In      Accumulated   Notes Rec. for
                      Shares     Value     Shares   Value   Capital        Deficit      Common Stock        Total
<S>                 <C>        <C>            <C>     <C><C>           <C>              <C>            <C>

Balance at March 31,
1996                 7,633,167 $  76,332      -- $    -- $ 39,040,822 $ (19,052,270)   $(12,796,200)  $   7,268,684

Exercise of options     13,738       138      --      --       48,146             --              --         48,284

Exercise of warrants    30,715       307      --      --      122,006             --              --        122,313

Issuance of common stock
under employee stock
purchase plan           13,126       131      --      --       87,469             --              --         87,600

Collection of note
receivable                  --        --      --      --           --             --          24,000         24,000

Issuance of common
stock through Reg D
offering               191,075     1,911      --      --    1,857,560             --              --      1,859,471

Issuance of convertible
preferred stock through
Reg D offering              --        --   4,000      40    3,733,901             --              --      3,733,941

Conversion of
preferred stock into
common stock           280,832     2,808  (1,443)    (14)      (2,794)            --              --             --

Issuance and revaluation
of warrants                 --        --      --      --     (211,400)            --              --       (211,400)

Preferred stock
dividend                    --        --      --      --    1,594,406     (1,594,406)             --             --

Net loss                    --        --      --      --           --     (2,736,660)             --     (2,736,660)

Balance at
March 31, 1997       8,162,653 $  81,627   2,557  $   26 $ 46,270,116  $ (23,383,336)   $(12,772,200)  $ 10,196,233

Exercise of options     16,300       163      --      --       57,121             --              --         57,284

Conversion of
preferred stock
into common stock      621,826     6,218  (2,557)    (26)     ( 6,192)            --              --             --

Issuance of warrants        --        --      --      --       51,320             --              --         51,320

Exercise of warrants     9,286        93      --      --       45,245             --              --         45,338

Refund of stock
issuance costs              --        --      --      --        8,750             --              --          8,750

Issuance of common stock
under Employee stock
purchase plan            6,634        66      --      --       33,182             --              --         33,248

Net income                  --        --      --      --           --        377,523              --        377,523

Balance
March 31, 1998       8,816,699 $  88,167      --  $   -- $ 46,459,542  $ (23,005,813)  $ (12,772,200)  $ 10,769,696

Exercise of options      1,144        11      --      --        3,989             --              --          4,000

Issuance of common
stock under private
placement              357,143     3,571      --      --       933,929            --              --        937,500

Issuance of common
stock under employee
stock purchase plan      8,046        81      --      --        31,362            --              --         31,443

Issuance of warrants        --        --      --      --        68,500            --              --         68,500

Net income                  --        --      --      --            --     1,291,367              --      1,291,367

Balance at
March 31, 1999       9,183,032  $ 91,830      -- $    --  $ 47,497,322  $(21,714,446)   $(12,772,200)   $13,102,506

</TABLE>

             See accompanying notes to financial statements.

<PAGE> 19

                         GALAXY FOODS COMPANY

                       Statements of Cash Flows

Year Ended March 31,                        1999          1998         1997

CASH FLOWS USED IN OPERATING ACTIVITIES:
Net Income (Loss)                      $  1,291,367   $   377,523  $ (2,736,660)

ADJUSTMENTS TO RECONCILE NET INCOME (LOSS)
TO NET CASH USED IN OPERATING ACTIVITIES:
Depreciation expense                        735,220       649,334       435,608
Gain on sale of assets                            -        (1,329)       23,236
Provision for losses on trade receivables    (4,794)       14,794        94,531
Consulting and director fee expense paid through
  issuance of common stock warrants          22,293        78,494        31,307
(Increase) decrease in:
  Trade receivables                      (1,777,317)   (1,030,192)   (1,008,362)
  Other receivables                        (136,808)      (72,704)            -
  Inventories                            (3,776,994)     (656,499)     (613,570)
  Prepaid expenses                         (306,204)      (45,914)      (56,765)
Increase in:
  Accounts payable                        2,222,385       639,431       165,700
  Accrued liabilities                        14,850        34,694        95,374
 NET CASH USED IN OPERATING ACTIVITIES   (1,716,002)      (12,368)   (3,569,601)

CASH FLOWS USED IN INVESTING ACTIVITIES:
Proceeds from sale of property and equipment      -             -        22,500
Purchase of property and equipment       (2,168,027)   (1,704,633)   (3,354,796)
(Increase) decrease in other assets          62,526        (6,206)      (32,238)
Sale of marketable securities                     -       300,000             -
Purchase of marketable securities                 -             -      (298,671)
NET CASH USED IN INVESTING ACTIVITIES    (2,105,501)   (1,410,839)   (3,663,205)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on note payable and
  long-term debt                                  -             -       (63,451)
Book overdrafts                            (333,820)      836,762             -
Borrowings on line of credit             29,017,000    19,518,445     7,943,417
Repayments on line of credit            (26,944,840)  (19,048,641)   (6,572,464)
Borrowings on term note payable           1,624,000             -             -
Repayments on term note payable            (244,000)            -             -
Principal payments on capital lease
  obligations                               (63,394)      (24,395)      (61,755)
Proceeds from issuance of common stock,
  net of offering costs                     968,943        33,248     1,947,071
Proceeds from issuance fo convertible
  preferred stock, net of offering costs          -             -     3,733,941
Refund of stock issuance costs                    -         8,750             -
Financing costs for long term debt         (226,343)            -             -
Proceeds from exercise of common
  stock options                               4,000        57,284        48,283
Proceeds from exercise of common
  stock warrants                                  -        45,338       122,313
Collection of note receivable for common stock    -             -        24,000
NET CASH FROM FINANCING ACTIVITIES        3,801,546     1,426,791     7,121,355

NET INCREASE (DECREASE) IN CASH AND
   CASH EQUIVALENTS                         (19,957)        3,584      (111,451)
CASH AND CASH EQUIVALENTS, BEGINNING
   OF PERIOD                                 20,069        16,485       127,936
CASH AND CASH EQUIVALENTS, END OF PERIOD $      112   $    20,069   $    16,485

            See accompanying notes to financial statements.

<PAGE> 20

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS

(1)  Summary of Significant Accounting Policies

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

     Inventories
     Inventories are valued at the lower of cost (weighted average)  or
     market.

     Property, Equipment and Depreciation
     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 depreciated by the straight-line  method  over
     their useful lives.

     Revenue Recognition
     Sales are recognized upon shipment of products to customers.

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

     Financial Instruments
     Statement  of Financial Accounting Standards No. 107, "Disclosures
     about Fair Value of Financial Instruments", requires disclosure of
     fair  value  information about financial instruments.  Fair  value
     estimates   discussed  herein  are  based  upon   certain   market
     assumptions  and pertinent information available to management  as
     of March 31, 1999.

     The   respective   carrying  value  of  certain   on-balance-sheet
     financial  instruments  approximated  their  fair  values.   These
     financial  instruments  include cash and cash  equivalents,  trade
     receivables,  book  overdrafts,  accounts  payable   and   accrued
     expenses.  Fair values were assumed to approximate carrying values
     for  these  financial instruments since they  are  short  term  in
     nature and their carrying amounts approximate fair values or  they
     are  receivable  or  payable on demand.  The  fair  value  of  the
     Company's long term debt 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.


<PAGE> 21

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)


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

     Income Taxes
     The  Company  accounts for income taxes under  the  provisions  of
     Statement  of Financial Accounting Standards No. 109,  "Accounting
     for  Income Taxes" which requires recognition of estimated  income
     taxes  payable or refundable on income tax returns for the current
     year  and  for  the  estimated future tax effect  attributable  to
     temporary differences and carryforwards.  Measurement of  deferred
     income tax is based on enacted tax laws including tax rates,  with
     the  measurement  of deferred income tax assets being  reduced  by
     available tax benefits not expected to be realized.

     Use of Estimates
     The   preparation  of  financial  statements  in  conformity  with
     generally  accepted accounting principles 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  the
     reported  amounts  of  revenues and  expenses  during  the  period
     reported.  Actual results could differ from those estimates.

     Reclassifications
     Certain  reclassifications  have  been  made  to  the  prior  year
     financial   statements   to  conform   with   the   current   year
     presentation.

     Segment Information
     The Company does not identify separate operating segments for
     management reporting purposes.  The results of operations are the
     basis on which manaagement evaluates operations and makes business
     decisions.

     Recent Accounting Pronouncements
     In  June  1998,  the  FASB issued SFAS No.  133,  "Accounting  for
     Derivative  Instruments and Hedging Activities" ("FAS 133").   FAS
     133  requires  companies to recognize all derivative contracts  as
     either  assets or liabilities in the balance sheet and to  measure
     them  at  fair value.  If certain conditions are met, a derivative
     may  specifically be designated as a hedge, the objective of which
     is  to  match the timing of gain or loss recognition of:  (i)  the
     changes  in  the fair value of the hedged asset or liability  that
     are  attributable to the hedged risk; or (ii) the earnings  effect
     of  the hedged transaction.  For a derivative not designated as  a
     hedging  instrument, the gain or loss is recognized as  income  in
     the  period  of change.  FAS 133 is effective for all fiscal  year
     quarters   of  fiscal  years  beginning  after  June   15,   1999.
     Historically,  the  Company has not entered  into  any  derivative
     contracts  either  to  hedge existing  risks  or  for  speculative
     purposes.   Accordingly, the Company does not expect  adoption  of
     the  new  standard  on  April  1, 2000  to  affect  its  financial
     statements.



<PAGE> 22

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)


(2)  Inventories
     Inventories are summarized as follows:
                                        March 31, 1999        March 31, 1998
     Raw materials                      $    2,750,781        $    1,277,783
     Finished goods                          3,484,956             1,180,960
      Total                             $    6,235,737        $    2,458,743

(3)  Property and Equipment
     Property and equipment are summarized as follows:
                                 Useful Lives   March 31, 1999  March 31, 1998
     Leasehold improvements       10-25 years    $   2,838,475   $   2,838,475
     Machinery and equipment       5-15 years        6,513,084       5,880,797
     Delivery equipment and autos  3- 5 years           15,652          15,652
     Equip. under capital leases   7-15 years          717,391         314,522
     Construction in progress                        5,374,616       3,838,878
                                                    15,459,218      12,888,324
     Less accumulated depreciation                   2,955,388       2,220,169
     Property and equipment, net                 $  12,503,830   $  10,668,155

     Interest in the amount of $395,963 and $234,772 was capitalized to
     construction in progress during the years ended March 31, 1999 and
     1998, respectively.

     The  Company  estimates that approximately $500,000 of  additional
     costs  will  be incurred to complete the construction in  progress
     project.

(4)  Commitments and Contingencies

     Leases
     The  Company leases its operating facilities and certain equipment
     under  operating  and capital leases, expiring  at  various  dates
     through fiscal year 2003.  The following is a schedule by years as
     of  March  31,  1999, of (1) future minimum lease  payments  under
     capital leases, together with the present value of the net minimum
     lease  payments  and (2) future minimum rental  payments  required
     under  operating  leases that have initial or remaining  terms  in
     excess of one year:
                                          Capital      Operating
                                           Leases        Leases
     1999                               $ 132,826      $ 414,000
     2000                                 122,687        367,000
     2001                                 117,224        227,000
     2002                                 125,867          5,000
     2003                                   9,809             --

     Total net minimum lease payments     508,413     $1,013,000
     Less amount representing interest    136,269
     Present value of the net minimum
       lease payments                     372,144
     Less current portion                  82,433

     Long-term obligations under
       capital leases                   $ 289,711


<PAGE> 23

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)


     Rental  expense was approximately $520,000, $480,000 and  $393,000
     for  the  fiscal  years  ended March  31,  1999,  1998  and  1997,
     respectively.

     Employment Agreement
     In  October 1995, the Company entered into an employment agreement
     with  the  Company's President.  The agreement provides  for  base
     compensation  of  $250,000  annually  through  October  2000.   In
     addition  to the base compensation, the President will receive  an
     annual  bonus equal to five percent of the Company's  pre-tax  net
     income.   The employment agreement also provides for the grant  of
     common stock options upon the Company's achievement of certain net
     income levels as follows:

     Net Income Level                                     Option Shares
     Reaching break-even for one quarter                        142,858
     Annual net operating income of $1 million or more          142,858
     Each increment of $1 million of annual net operating
        income in excess of $1 million                          142,858

     The  exercise  price of the options granted will be equal  to  the
     market value of the Company's common stock on the last trading day
     preceding  the date of the Company's achievement of  the  required
     net  income level.  During the fiscal year ended March  31,  1998,
     the  Company  granted  common stock options  to  purchase  142,858
     shares  at  an  exercise  price  of  $5.25  per  share  under  the
     employment agreement.  During the year ended March 31, 1999, there
     were  no  stock options granted or bonuses paid under the existing
     employment  agreement due to the rescision  of  the  agreement  as
     discussed below.

     On  June  17,  1999, the Company's Board of Directors approved  to
     rescind  the above employment agreement and issue a new  agreement
     for  the  Company's President.  The new agreement  eliminates  the
     performance  based option arrangement and allows for  a  one  time
     grant  of  a  stock option which , if exercised, would  bring  the
     President's  ownership interest in the Company to  45%.   The  new
     agreement  also  forgives the unaccrued interest on  the  existing
     note, provides for a salary increase to $300,000 and decreases the
     annual bonus to a sliding scale of pre-tax income, beginning  with
     the  fiscal year ending March 31, 2000.  This new agreement has  a
     rolling five year term.

<PAGE> 24

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

(5)    Capital Stock

     Reverse Stock Split
     On  February  11,  1999, the Company completed  a  one  for  seven
     reverse stock split with respect to its common stock.  All  common
     share   information,   included  in  the  accompanying   financial
     statements, has been retroactively adjusted to give effect to  the
     reverse stock split.

     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
     35,715  shares of common stock to eligible employees.  Up  to  358
     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,  1999,  8,046 shares were purchased under this plan at  prices
     ranging  from  $3.77 to $3.94 per share.  During  the  year  ended
     March  31,  1998, 6,634 shares were purchased under this  plan  at
     prices  ranging from $4.76 to $5.18 per share.  During the  fiscal
     year  ended March 31, 1997, 13,126 shares were purchased at prices
     ranging from $4.83 to $7.42 per share.  The weighted average  fair
     value  of the shares issued were $3.91, $4.97 and $3.15 per  share
     for  the  fiscal  years  ended March  31,  1999,  1998  and  1997,
     respectively.

     Common Stock Options and Warrants Issued for Consulting Services
     During  the  fiscal  years ended March 31, 1999,  1998  and  1997,
     consulting  expense of $22,293, $78,494 and $31,307, respectively,
     was  recognized  on common stock options and warrants  granted  to
     officers,  directors  and consultants.  During  fiscal  1997,  the
     vesting  provisions  of  certain warrants  issued  for  consulting
     services  were  re-evaluated.   In accordance  with  Statement  of
     Financial  Accounting  Standards No.  123  governing  options  and
     warrants  issued to non-employees, $211,400 of prepaid  consulting
     services  were  reversed to additional paid-in capital  in  fiscal
     1997 for warrants that are not expected to vest.

     Stock Warrants
     At   March  31,  1999,  the  Company  had  common  stock  warrants
     outstanding which were issued in connection with sales consulting,
     financial  consulting,  and  financing arrangements.   Information
     relating to these warrants is summarized as follows:

                                         Number of               Exercise
     Expiration date                      Warrants                Price

     December 1999                           7,143                   3.71
     March 2000                            225,066            5.18 - 6.93
     April 2000                              7,143                   5.46
     May 2001                                4,286                   8.53
     August 2000                            14,286                  10.46
     December 2000                         285,715                   3.94
     July 2002                               1,071                   5.67
     September 2002                            143                   6.79
     December 2002                          10,714                   5.04
     August 2005                             7,143                   4.48
     January 2006                           33,571                   4.81
     August 2008                            15,714                   4.83
     January 2009                            1,430                   3.92
                                           613,424

<PAGE> 25

                          GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)
     Stock Options
     At  March  31,  1999, the Company has three employee stock  option
     plans  which were adopted in 1987, 1991, and 1996 and has  granted
     additional  non-plan  stock  options.   The  Company  applies  APB
     Opinion  25, Accounting for Stock Issued to Employees, and related
     interpretations  in  accounting  for  these  plans.    Under   the
     provisions  of APB Opinion 25, if options are granted or  extended
     at  exercise  prices  less  than fair market  value,  compensation
     expense is recorded for the difference between the grant price and
     the fair market value at the date of grant.

     Under the Company's stock option plans, qualified and nonqualified
     stock  options  to purchase up to 178,572 shares of the  Company's
     common stock may be granted to employees and members of the  Board
     of Directors.  The maximum term of options granted under the plans
     is ten years.

     Statement  of Financial Accounting Standards No. 123 ("FAS  123"),
     Accounting  for Stock Based Compensation, requires the Company  to
     provide  pro  forma information regarding net income and  earnings
     per  share as if compensation cost for the Company's stock options
     had been determined in accordance with the fair value based method
     prescribed  in FAS 123.  The Company estimates the fair  value  of
     each  stock  option  at  the grant date by using  a  Black-Scholes
     option-pricing  model  with  the following  assumptions  used  for
     grants  in  1999:  no dividend yield, volatility of 80%, risk-free
     interest  rates ranging from 4.64% to 5.25% and expected lives  of
     ten  years.  Assumptions  used in the fiscal  1998  option-pricing
     model  are as follows: no dividend yield, volatility from 116%  to
     129%,  risk-free interest rate of 6.3% and expected lives  ranging
     from  two  to  five years.  Assumptions used in  the  fiscal  1997
     option-pricing   model  are  as  follows:   no   dividend   yield,
     volatility from 87% to 112%, risk-free interest rates ranging from
     5.3% to 6.5%, and expected lives ranging from three to five years.
     Had  compensation cost been determined based on the fair value  of
     options  at  their  grant dates in accordance with  FAS  123,  the
     Company  would have reduced net income by $73,808 for fiscal  1999
     and  would have had a net loss of $317,887 for fiscal 1998  and  a
     net  loss  applicable  to common stock of $4,456,413  for   fiscal
     1997.   The  effect on earnings per share is less  than  $.01  per
     share for fiscal 1999, 1998 and 1997.

     The following table summarizes information about plan stock option
     activity for the years ended March 31, 1999, 1998 and 1997:
                                           Weighted-Average   Weighted-Average
                                             Exercise Price     Fair Value of
                                 Shares         Per Share      Options Granted
     Balance, March 31, 1996     76,229       $      9.31       $        --
         Granted - at market     12,834              9.80              6.86
         Exercised              (13,738)             4.83                --
         Canceled                  (286)            10.29                --
     Balance, March 31, 1997     75,039             10.01                --
         Granted - at market     29,785              5.46              3.92
         Exercised              (16,300)             3.50                --
         Canceled               (18,500)            11.13                --
     Balance, March 31, 1998     70,024              8.96                --
         Granted - at market     28,572              2.84              2.59
         Exercised               (1,143)             3.50                --
         Canceled               (10,834)             8.81                --
     Balance, March 31, 1999     86,619       $      4.73       $        --

     At March 31, 1999, 1998 and 1997, a total of 56,430, 52,988,  and
     62,251 of the outstanding plan options were exercisable with a
     weighted-average exercise price of   $5.28, $9.45 and $10.36 per
     share, respectively.

<PAGE> 26

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     The following table summarizes information about non-plan stock
     option activity for the years ended March 31, 1999, 1998 and 1997:
                                            Weighted-Average  Weighted-Average
                                              Exercise Price    Fair Value of
                                Shares           Per Share     Options Granted

     Balance, March 31, 1996    16,072         $      13.51     $       --
         Granted - at market    35,715                 8.47           6.93
     Balance, March 31, 1997    51,787                10.50             --
         Granted - at market   142,857                 5.25           4.41
               Canceled         (6,429)               12.74             --
     Balance, March 31, 1998   188,215                 6.86             --
         Canceled               (2,834)               14.00             --
     Balance, March 31, 1999   185,381         $       6.10     $       --

     At March 31, 1999, 1998 and 1997, a total of 171,095, 166,072 and
     21,786 of the outstanding non-plan options were exercisable with a
     weighted-average exercise price of  $5.90, $6.58 and $10.57 per
     share, respectively.

     The following table summarizes information about plan and non-plan
     stock options outstanding and exercisable at March 31, 1999:

                               Options Outstanding  Weighted- Number  Weighted
       Range of         Number  Weighted-Average    Average   Exer-   Avg. Exer.
     Exercise Prices Outstanding Remaining Life   Exer. Price cisable   Price

     $2.84 -5.25       199,500      7.8 years       $  4.66   176,642  $  4.90
      5.46 - 7.00       21,571      7.3 years          6.40    14,500     6.45
      8.31 -10.28       45,976      7.2 years          8.73    31,430     8.83
     14.00 -19.25        4,953      3.3 years         14.30     4,953    14.30
                       272,000                      227,525

     Shares Reserved
     At  March  31,  1999, the Company has reserved  common  stock  for
     future  issuance  under  all  of the above  arrangements  totaling
     1,514,311 shares.

 (6) Sale of Securities
     On  April  16, 1996, the Company completed a private placement  of
     191,075 shares of the Company's common stock at an aggregate price
     of  $2,000,000,  and  4,000 shares of the  Company's   convertible
     preferred stock at an aggregate price of $4,000,000.  Of the total
     proceeds  of  $6,000,000, $406,588 was used to pay brokerage  fees
     and  various expenses related to the offering.  The holders of the
     convertible preferred stock have the right to convert such  shares
     into  shares of the Company's common stock at any time after  June
     30,  1996  at  a  conversion price equal to 71.5% of  the  average
     market  price of the common stock for the five consecutive trading
     days  ending  one trading day prior to the date of  the  Company's
     receipt  of a notice of conversion from the holder; provided  that
     none of the buyers' aggregate shares of the Company's common stock
     exceed  4.9%  of  the  then outstanding shares  of  common  stock.
     Between  July  1996  and  March 31, 1998,  all   4,000  shares  of
     Convertible Preferred Stock were converted into 902,658 shares  of
     Common Stock at an average conversion rate of $4.41 per share.

     On October 16, 1998, the Company sold 357,143 shares of its common
     stock to a private investor at an aggregate price of $937,500.

<PAGE> 27

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

(7)  Income Taxes

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

     Year Ended March 31,                        1999       1998       1997
     Deferred tax assets:
          Net operating loss carryforwards    $5,605,000 $7,504,000 $7,536,000
          Investment, alternative minimum and
            general business tax credits         173,000    115,000    106,000
          Nondeductible expenses from stock
            warrants                             122,000    112,000    189,000
          Nondeductible compensation from
            stock options                         39,000     39,000     39,000
          Bad debts                               38,000     39,000     52,000
          Inventory overhead allocation           58,000     49,000     16,000

     Gross deferred income tax assets          6,035,000  7,858,000  7,938,000
     Valuation allowance                      (4,800,000)(7,412,000)(7,664,000)

     Total deferred income tax assets          1,235,000    446,000    274,000

     Deferred income tax liabilities:
          Prepaid advertising                    (85,000)        --         --
          Depreciation                        (1,150,000)  (446,000)  (274,000)

     Net deferred income tax assets                   --         --         --

     The  change in the valuation allowance for deferred tax assets was
     a  decrease  of  $2,612,000  during fiscal  1999,  a  decrease  of
     $252,000  during  fiscal 1998 and an increase of  $996,000  during
     fiscal 1997.

     Income tax expense for the year ended March 31, 1999 was comprised
     of  $60,000 in current federal income tax expense.  There  was  no
     income tax expense for the years ended March 31, 1998 or 1997.

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

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

     Year ended March 31,                       1999       1998     1997
     Federal income taxes at statutory rates   34.0%      34.0%   (34.0%)
     Losses without tax benefits                 --         --     34.0%
     Alternative minimum tax                    4.4%        --       --
     Utilization of net operating
       loss carryforward                      (34.0%)    (34.0%)     --
     Income taxes at effective rates            4.4%         0%       0%

<PAGE> 28

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)


(7)  Income Taxes (Continued)

     Unused net operating losses for income tax purposes, expiring in
     various amounts from 2007 through 2012,  of approximately $14,900,000
     are available at March 31, 1999 for carryforward against future years'
     taxable income.   Under Section 382 of the Internal Revenue Code, the
     annual utilization of this loss may be limited due to changes in
     ownership.  The tax benefit of these losses of approximately $5,605,000
     has been offset by a valuation allowance due to it being more likely
     than not that the deferred tax assets will not be realized.

(8)  Related Party Transactions

     Under  the  provisions  of  his employment  agreement,  which  was
     rescinded  on  June 17, 1999 (see Note 4) the Company's  President
     was  granted the right to purchase up to 2,571,429 shares  of  the
     Company's common stock.  In October 1995, the President elected to
     purchase  all 2,571,429 shares.  As consideration for the purchase
     and  as  stipulated for in his employment agreement, the President
     executed  an  $11,572,200 note payable to the Company.   The  note
     bears interest at 7% per annum and is secured by the common shares
     purchased.    The  principal  balance,  along  with  any   accrued
     interest,  is  payable  in  full  in  October  2000.   If  certain
     conditions are met, the note may be extended up to five additional
     years.   No  interest  receivable related to  the  note  has  been
     accrued.

     Under  this  employment agreement, the Company also  extended  the
     maturity date of a $1,200,000 non-interest bearing promissory note
     due  from the President from November 4, 1999 to November 4, 2001.
     The  promissory  note was executed during the  fiscal  year  ended
     March  31,  1995  in  connection  with  the  exercise  of  options
     previously granted by the Company.

     Included in Other receivables on the Balance Sheet is $130,729  in
     advances  to  the  Company's President.

(9)    Economic Dependence

     For  the  fiscal years ended March 31, 1998 and 1997, the  Company
     had    one   customer   which   comprised   sales   approximating,
     $2,074,901and   $5,831,000,  or  10%  and  34%   of   net   sales,
     respectively.   For  the fiscal year ended  March  31,  1999,  the
     Company did not have any customers which comprised sales more than
     10% of net sales.

     For  the  fiscal  year ended March 31, 1999, the Company  had  one
     major  supplier  which  comprised  more  than  10%  of  purchases.
     Purchases  from this supplier totaled approximately $2,285,974  or
     11.8% of purchases.  For the fiscal year ended March 31, 1998, the
     Company  had one major supplier which comprised more than  10%  of
     total   purchases.    Purchases   from   this   supplier   totaled
     approximately  $2,202,000 or 16.6% of total  purchases.   For  the
     fiscal  year  ended March 31, 1997, the Company  had  three  major
     suppliers  which  each  comprised  more  than  10%  of  purchases.
     Purchases from these suppliers totaled approximately $7,420,000 or
     56.4% of total purchases.

<PAGE> 29

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)


(10) Line of Credit and Term Note Payable

     During  November  1996,  the  Company  entered  into  a  two  year
     agreement  which provided a $2 million line of credit for  working
     capital and expansion purposes.  The availability under this  line
     of  credit  was  increased to $3 million in  February  1997.   The
     amount available under the line of credit is based on a formula of
     80%   of   eligible  accounts  receivable  plus  35%  of  eligible
     inventories,  as  defined in the agreement.   Amounts  outstanding
     under the agreement are collateralized by all accounts receivable,
     inventory  and  machinery  and equipment  owned  by  the  Company.
     During  June  1998, the Company signed an amendment to  the  above
     contract  which expanded the line of credit availability  to  $3.5
     million.  The amendment also reduced the interest on the  line  of
     credit  to term note to prime plus one half of a percent.   During
     December  1998, the Company signed a third amendment to the  above
     contract  which  expanded the line of credit availabilty  to  $5.5
     milion.  Interest is payable on the outstanding draws on the  line
     of  credit at a rate of prime plus one half percent (8 % at  March
     31,  1999).   As of March 31, 1999, the Company had an outstanding
     balance of $3,912,917 under this line of credit agreement.

     On  June  27, 1997, the Company secured a $1.5 million  term  note
     payable   to   finance  the  acquisition  of  certain   production
     equipment.    Amounts   outstanding  under   the   agreement   are
     collateralized  by machinery and equipment owned by  the  Company.
     During  June  1998, the Company signed an amendment to  the  above
     contract which expanded the  term note payable to $3 million.  The
     amendment also reduced the interest on the term note to prime plus
     one  percent (8.5% at March 31, 1999). This note is payable at the
     rate  of  $432,000 per year, with a balloon payment due on October
     31,  2001.   As  of March 31, 1999, the balance outstanding  under
     this agreement was $2,806,847.

     The  Company paid approximately $70,000 and $55,000 in loan  costs
     in  connection  with the June 1998 and December  1998  amendments,
     respectively.

(11) Employee Benefit Plan

     The   Company  established  a  401(k)  defined  contribution  plan
     covering  substantially all employees meeting certain minimum  age
     and service requirements.  The Company's contributions to the plan
     are  determined  by the Board of Directors and are  limited  to  a
     maximum  of  25%  of the employee's contribution  and  6%  of  the
     employee's  compensation.  Contributions to the plan  amounted  to
     $15,180, $12,004, and $11,946 for the fiscal years ended March 31,
     1999, 1998 and 1997, respectively.

(12) Supplemental Cash Flow Information

     For  purposes  of the statement of cash flows, all  highly  liquid
     investments  with  a  maturity date of three months  or  less  are
     considered  to  be  cash equivalents.  Cash and  cash  equivalents
     include checking accounts and money market funds.

     Year ended March 31,                        1999       1998       1997
     Noncash financing and investing activities:
       Purchase of equipment through capital lease
       obligations and term note payable      $ 402,869  $1,426,847   $26,105
       Consulting and directors fees paid through
       issuance of common stock warrants         68,500      51,320        --
       Reversal of prepaid consulting fees
       for revaluation of warrants                   --          --   211,400

     Cash paid for:
        Interest                                663,831     350,407    53,963

<PAGE> 30

                         GALAXY FOODS COMPANY

                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)



(13) Earnings Per Share

     The following is a reconciliation of basic net earnings per share
     to diluted net earnings per share for the years ended March 31,
     1999 and 1998:

     Year ended March 31,                           1999             1998
     Basic net earnings per common share      $      .14       $      .04
     Average shares outstanding - basic        9,005,843        8,638,225
     Potential shares exercisable under
       stock option plans                        185,786          224,359
     Potential shares exercisable under
       stock warrant agreements                  514,545        1,102,756
     Potential shares assumed converted
       from preferred stock                           --          162,504

     Less:  Shares assumed repurchased under
       treasury stock method                    (593,964)        (988,098)
     Average shares outstanding - diluted      9,112,210        9,139,746
     Diluted earnings per common share        $      .14       $      .04

     Basic and diluted loss per common share for the year ended March
     31, 1997 was $(.87) based upon 5,005,623 weighted average common
     shares outstanding.  Potential common shares for the year ended
     March 31, 1997 were not included since the effects of potential
     dilution would be antidilutive.

<PAGE> 31

Item  9.   Changes In and Disagreements With Accountants on  Accounting
and Financial Disclosure.

Not Applicable.

<PAGE> 32

                               PART III

Item 10.  Directors, Executive Officers, Promoters and Control Persons;
          Compliance  with Section 16(a) of the Exchange Act.

The  following  table  sets forth the current directors  and  executive
officers of the Company as of June 1, 1999, as well as their respective
ages and positions with the Company:

Name                          Age    Positions

Angelo  S.  Morini  (1)(2)    56     Chairman of the Board  of  Directors,
                                     President, and Chief Executive Officer
Cynthia  L.  Hunter           29     Chief Financial  Officer  and  Corporate
                                     Secretary
Earl G. Tyree (1)             78     Director
Douglas A. Walsh (1)(2)       54     Director
Marshall K. Luther(2)         46     Director

(1)  Compensation and Benefits Committee
(2)  Audit Committee

Each  director is elected to hold office until the next annual  meeting
of  shareholders and until his successor is chosen and qualified.   The
officers  of  the Company are elected annually at the  first  Board  of
Directors  meeting  following the annual meeting of  shareholders,  and
hold  office  until their respective successors are  duly  elected  and
qualified,  unless sooner displaced.  There are no family relationships
among the Company's executive officers.

Angelo  S. Morini has been President of the Company since its inception
in 1980 and is the inventor of formagg.  He was elected Chairman of the
Board  of  Directors, President, and Chief Executive Officer  in  1987.
Between  1974  and 1980, Mr. Morini was the general manager  of  Galaxy
Cheese  Company,  which  operated as a sole  proprietorship  until  its
incorporation in May 1980.  Prior to 1974, he was associated  with  the
Food  Service  Division of Pillsbury Company and the Post  Division  of
General  Foods Company.  In addition, he worked in Morini Markets,  his
family-owned  and operated chain of retail grocery stores  in  the  New
Castle,  Pennsylvania  area.  Mr. Morini  received  a  B.S.  degree  in
Business Administration from Youngstown State University in 1968.

Cynthia  L.  Hunter,  CPA  was  elected  Chief  Financial  Officer  and
Corporate Secretary as of June 18, 1998.  Prior to joining the Company,
Ms.  Hunter worked as a senior auditor for Coopers and Lybrand  LLP  in
Orlando, Florida from 1993 to 1997.  From 1992 to 1993, she worked  for
United  Technologies as a cost accountant. During her years  in  public
accounting, Ms. Hunter was responsible for coordinating and  overseeing
audits   on   a   variety  of  clients  including  companies   in   the
manufacturing,  high-tech  and financial institution  industries.   Ms.
Hunter earned a BS in Accounting from Florida State University in  1991
and  a  Masters  in Accounting Information Systems from  Florida  State
University in 1992.

Earl  G. Tyree has been a director of the Company since September 1992.
From   1980  to  1987,  Mr.  Tyree  was  President  of  Bruce  Novograd
Advertising  Agency, a company he co-founded.  From 1975 to  1979,  Mr.
Tyree was with American Home Products Corporation, as President -  John
F.  Murray  Division.  From 1961 to 1975, Mr. Tyree served  in  various
positions,  including President and Chief Executive  Officer,  for  the
Bayer Company (Bayer Aspirin), the Charles H. Philips Company (Milk  of
Magnesia), and Glenbrook Laboratories, all divisions of Sterling  Drug,
Inc.  Mr. Tyree attended the University of Richmond where he majored in
accounting.

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

<PAGE> 33

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

Based  upon  the Company's review of a Form4 which was not filed  on  a
timely  basis, and a Form 5 which was filed timely, each of  which  was
furnished  by Angelo Morini to the Company with respect to  its  fiscal
year  ended  March 31, 1999, Mr. Morini reported a transfer of  certain
Common   Stock  owned  of record by him to Morini Investment,  Ltd.,  a
limited  partnership in which he is the sole limited  partner  and  the
sole owner of the general partner, Morini Investments, LLC.

Item 11.  Executive Compensation.

All  figures set forth in this Item 11 related to the nubmer of  shares
of  the Company's common stock or prices or values thereof are adjusted
to  reflect the one-for-seven reverse stock split which was effected on
February 11, 1999.

The  following table sets forth the compensation of the Company's Chief
Executive Officer and any executive officer of the Company, other  than
the  Chief  Executive  Officer, whose aggregate  compensation  exceeded
$100,000 for the fiscal years ended March 31, 1999, 1998, and 1997.

                               SUMMARY COMPENSATION TABLE
                                                     Long Term Compensation
                        Annual Compensation          Awards       Payouts
(a)                 (b)    (c)    (d)    (e)       (f)   (g)     (h)     (i)
                                       Other          Securities        All
                                       Annual  Rest.    Under-          Other
Name and                               Compen- Stock    lying   LTIP    Compen-
Principal          Fiscal Salary Bonus sation  Award(s) Options Payouts sation
Position            Year     ($)   ($)     ($)      ($) SARs(#)  ($)     ($)

Angelo S. Morini(1) 1999  250,000  --  20,128(2)   --     --      --     --
Chairman of the     1998  250,000  --  19,132(3)   --     --      --     --
Board of Directors, 1997  250,000  --  16,262(4)   --     --      --     --
President, and Chief
Executive Officer

(1)    On  October  10,  1995, the Company entered into  an  employment
agreement  with  Mr. Morini upon terms and conditions approved  by  the
Board  of  Directors.  In accordance with the terms of such  employment
agreement, Mr. Morini was granted the right to purchase up to 2,571,429
shares  of the Company's Common Stock at a per share price of  110%  of
the  average closing bid price as reported on 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.  Mr. Morini exercised this
option  on  October  11,  1995, for a price  per  share  of  $4.50 which
exercise price was evidenced by a promissory note executed in favor of the
Company in the principal amount of  $11,572,200.   On August 11, 1993, the
Board of Directors approved the issuance to Angelo S.  Morini  of  an option
to purchase 342,857 shares of  the  Company's Common  Stock  for a purchase
price of $3.50 per share in consideration for Mr. Morini's past services to
the Company, the pledge by Mr. Morini of  all  of  then-current shares owned
by Mr. Morini to  the  Company's principal lender, J&C Resources, Inc.
("J&C"), to secure loans made  to the  Company, and the subordination of all
 loans made by Mr. Morini  to the  Company to payment of the sums due J&C.
Mr. Morini exercised this option  on  November 4, 1994.  The option exercise
price was evidenced by a promissory note in the amount of $1,200,000 executed
 by Mr. Morini.  See "Management - Certain Relationships  and Related Party
Transactions."  On June 17, 1999, the Company's Board of Directors
 approved an amendment and restatement of Mr. Morini's employment
agreement.  The employment agreement, as amended, has a rolling five
year term and provides for an increased annual base salary of $300,000
and a reduced, sliding scale percentage profit sharing bonus based on
the Company's annual pre-tax net income.  The amended agreement includes
the grant of stock options to acquire shares of Common Stock
which, if exercised, would bring Mr. Morini's ownership interest in the
Company to 45% (on a fully diluted basis, including the exercise of all
 outstanding options and warrants), and eliminates the ongoing performance
based option arrangement of the prior employment agreement.  The exercise
price of the stock options granted in the amended agreement is $3.31, the
[closing bid price on the NASDAQ System as of June 15, 1999].  The
amended employment agreement further provides for a consolidation of
the two promissory notes executed by Mr. Morini in favor of the Company
in the principal amounts of $1,200,000 and $11,572,000 in connection with
prior stock option exercises.  The consolidated promissory note, which has
a principal balance of $12,772,000, is non-interest bearing, non-recourse
to Mr. Morini and secured by the Common Stock acquired by Mr. Morini in
connection with the option exercises for which he executed the original
promissory notes.  The approximately $3,000,000 in unpaid interest
payable under the original promissory notes was forgiven.

<PAGE> 34

(2)    For  the  fiscal  year ended March 31, 1999,  the  Company  paid
$11,860  in  lease payments for Mr. Morini's automobile and  $8,268  in
club dues for Mr. Morini.

(3)     For  the  fiscal year ended March 31, 1998,  the  Company  paid
$11,500  in  lease payments for Mr. Morini's automobile and  $7,632  in
club dues for Mr. Morini.

(4)     For  the  fiscal year ended March 31, 1997,  the  Company  paid
$9,107 in lease payments for Mr. Morini's automobile and $7,155 in club
dues for Mr. Morini.

Each  non-employee director who served on the Board of Directors during
the  last  fiscal  year received a fee of $500 plus  expenses  for  his
services.

The following table sets forth information concerning each exercise  of
stock  options  and freestanding stock appreciation rights  during  the
fiscal  year  ended  March 31, 1999 by each of the  executive  officers
named  in the Summary of Compensation Table above, and the fiscal year-
end value of unexercised options and SARs.


                         OPTION/SAR EXERCISES
               For the Fiscal Year Ended March 31, 1999

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

(a)             (b)         (c)           (d)               (e)
                                        Number of
                                       Securities        Value of
                                       Underlying        Unexercised
                                      Options/SARs       Options/SARs
                                      at FY-End (#)      at FY-End ($)
                Shares      Value
                Acquired    Realized Exer-    Unexer-   Exer-       Unexer-
Name            on Exercise(#) ($)  cisable   cisable   cisable     cisable

Angelo S. Morini         --    --  163,072        0    $203,396(1)     0

(1)  The value of the unexercised shares at March 31, 1999 is based on
the  difference between the closing sales price of the Company's Common
Stock  of  $3.88 on March 31, 1999 and exercise prices  from  $3.50  to
$5.25.

<PAGE> 35


EMPLOYMENT AGREEMENT OF CHIEF EXECUTIVE OFFICER

As  of  October  10,  1995,  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
and 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:

1.  Mr. Morini was granted the right to purchase (the "Purchase Rights")
2,571,429 shares of Common Stock, at a per share price of 110%
of the average closing bid price as reported on the NASDAQ System
for the ten trading days preceding the receipt by the Company of
written notice of Mr. Morini's election to purchase the shares.
As of October 11, 1995, Mr. Morini exercised the Purchase Rights
with respect to all 2,571,429 shares and, in accordance with the
terms of the Agreement, Mr. Morini executed in favor of the Company
 a balloon promissory note (the "Note") in the principal amount
of $11,572,200.00, bearing interest at the rate of seven percent
per annum.  The Note was 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 Common Stock
which he acquired upon exercise of the Purchase Rights.

2.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                  142,858
      calendar quarter
  Annual net operating income                142,858
      of $1,000,000 or more
  Each increment of $1,000,000               142,858
      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.

   3.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.

   4.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.

<PAGE> 36

   5.In  the event of a Change of Control, Mr. Morini may, at any  time
thereafter, require that the Company purchase up to 234,081  shares  of
his  Common  Stock at a purchase price of $3.50 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.

   6.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.

   7.In the event Mr. Morini 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.

On June 17, 1999, the Company's Board of Directors approved an
amendment and restatement of Mr. Morini's employment agreement.
The employment agreement, as amended, has a rolling five year term
and provides for an increased annual base salary of $300,000 and
a reduced, sliding scale percentage profit sharing bonus based on
the Company's annual pre-tax net income.  The amended agreement
includes the grant of stock options to acquire shares of Common Stock
which, if exercised, would bring Mr. Morini's ownership interest in
the Company to 45% (on a fully diluted basis, including the exercise
of all outstanding options and warrants), and eliminates the ongoing
performance based option arrangement of the prior employment agreement.
The exercise price of the stock options granted in the amended
agreement is $3.31, the [closing bid price on the NASDAQ System as of
June 15, 1999].  The amended employment agreement further provides for
a consolidation of the two promissory notes executed by Mr. Morini in
favor of the Company in the principal amounts of $1,200,000 and
$11,572,000 in connection with prior stock option exercises.  The
consolidated promissory note, which has a principal balance of $12,772,000,
is non-interest bearing, non-recourse to Mr. Morini and secured by the
Common Stock acquired by Mr. Morini in connection with the option exercises
for which he executed the original promissory notes.  The approximately
$3,000,000 in unpaid interest payable under the original promissory notes
was forgiven.  In the event Mr. Morini's employment is terminated by the
Company without cause or 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"), Mr. Morini shall be
entitled to receive his then current base salary for a period of five
 years or the end of the term of the Agreement, whichever is longer,
and all indebtedness under the consolidated promissory note shall be
forgiven.  The amended employment agreement also eliminates Mr. Morini's
 put rights described in paragraph 5 above which became effective upon
a Change of Control.
<PAGE> 37

Item   12.   Security  Ownership  of  Certain  Beneficial  Owners   and
Management.

All  figures set forth in this Item 12 related to the number of  shares
of  the Company's common stock or prices or values thereof are adjusted
to  reflect the one-for-seven reverse stock split which was effected on
February 11, 1999.

BENEFICIAL OWNERS OF MORE THAN 5% OF THE COMPANY'S COMMON STOCK

The  following  table sets forth, to the knowledge of management,  each
person  or  entity who is the beneficial owner of more than 5%  of  the
outstanding shares of the Company's Common Stock outstanding as of June
1,  1999 (assuming all of the outstanding rights, options, and warrants
of  the  Company's Common Stock currently outstanding  and  exercisable
are,  in  fact,  exercised), the number of shares owned  by  each  such
person  and  the  percentage  of  the  outstanding  shares  represented
thereby.

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

Angelo S. Morini
2441 Viscount Row
Orlando, Florida 32809               3,595,743(3)              38.4%

Cede & Co.
Box #20
Bowling Green Station
New York, New York                   5,200,267(4)              56.6%

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

(2)   The  total number of shares outstanding assuming the exercise  of
all  currently exercisable and vested options and warrants held by  all
executive officers, current directors, and holders of 5% or more of the
Company's  issued  and  outstanding Common Stock is  9,364,250  shares.
Does not assume the exercise of any other options or warrants.

(3)  Includes options to acquire 163,072 shares of the Company's Common
Stock.  All of Mr. Morini's options currently are exercisable at  $3.50
to  $5.75  per  share.  The original exercise prices of 20,215  of  the
options ranged from $17.50 per share to $25.03 per share.  The exercise
prices of these options were reduced by the Board of Directors to $3.50
per  share  on August 31, 1993.  Options expire as to 7,143  shares  on
December  4,  1997, as to 13,072 shares on October 1, 2001  and  as  to
142,858 on July 1, 2007.  Also includes 715 shares owned by Mr.  Morini
that  are  held in a nominee name and 286 shares held in joint tenancy.
With the exception of the options and the share held in a nominee name,
all  of Mr. Morini's shares have been transferred to Morini Investments
Limited Partnership, a Delaware limited liability partnership, of which
Angelo Morini is the sole limited partner and Morini Investments LLC is
the sole general  partner.   Mr. Morini is the sole member of Morini
Investments LLC.

(4)   Cede  &  Co. is a share depository used by shareholders  to  hold
stock  in street name.  Does not include 715 shares beneficially  owned
by Angelo S. Morini and held by Cede & Co. in street name.

<PAGE> 39

SHARE OWNERSHIP OF OFFICERS AND DIRECTORS

The  following  table  sets forth, as of June 1, 1999,  the  number  of
shares  owned  directly, indirectly and beneficially of each  executive
officer and director of the Company, and by all executive officers  and
directors as a group.

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

Angelo S. Morini
Galaxy Foods Company
2441 Viscount Row
Orlando, Florida  32809              3,595,743(3)          38.4%

Earl G. Tyree
240 North Line Drive
Apopka, Florida  32703                   3,144(4)             *

Douglas A. Walsh
607 Tamiami Trail
Ruskin, Florida  33570                   3,239(5)             *

Marshall K. Luther
Galaxy Foods Company
2441 Viscount Row
Orlando, Florida  32809                  9,190(6)             *

Cynthia L. Hunter
Galaxy Foods Company
2441 Viscount Row
Orlando, Florida  32809                  5,286(7)             *

All executive officers and directors
as a group                           3,616,602

*  Less than 1%.

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

(2)   The  total number of shares outstanding assuming the exercise  of
all  currently exercisable and vested options and warrants held by  all
executive  officers,  directors, and holders  of  5%  or  more  of  the
Company's  issued  and  outstanding Common Stock is  9,364,250  shares.
Does not assume the exercise of any other options or warrants.

(3)  Includes options to acquire 163,072 shares of the Company's Common
Stock.  All of Mr. Morini's options currently are exercisable at  $3.50
to  $5.75  per  share.  The original exercise prices of 20,215  of  the
options ranged from $17.50 per share to $25.03 per share.  The exercise
prices of these options were reduced by the Board of Directors to $3.50
per  share  on August 31, 1993.  Options expire as to 7,143  shares  on
December 14, 1997, as to 13,072 shares on October 1, 2001, and  142,858
as  to  July  1, 2007.  Also includes 2,143 shares owned by Mr.  Morini
that  are  held in a nominee name and 286 shares held in joint tenancy.
With the exception of the options and the share held in a nominee name,
all  of Mr. Morini's shares have been transferred to Morini Investments
Limited Partnership, a Delaware limited liability partnership, of which
Angelo Morini is the sole limited partner and Morini Investments LLC is
the sole general  partner.   Mr. Morini is the sole member of Morini
Investments LLC.


<PAGE> 39

(4)  Mr. Tyree, a current member of the Board of Directors, was granted
an option to acquire 2,143 shares of Common Stock on September 11, 1992
for  an  exercise  price of $20.16 per share.  This option  expires  on
September  11,  2002.   The closing bid price of the  Company's  Common
Stock  as quoted on the NASDAQ System on September 10, 1992 was  $20.13
per  share.   Mr. Tyree was granted an additional option on October  1,
1993  to  acquire  143 shares of Common Stock at an exercise  price  of
$14.88 per share.  This option expires on October 1, 2003.  The closing
bid  price of the Company's Common Stock as quoted on the NASDAQ System
on  September 30, 1993 was $14.00 per share.  The exercise price of all
of Mr. Tyree's then existing options was reduced to $14.00 per share on
January 31, 1994.  The closing bid price of the Company's Common  Stock
as  quoted  on  the NASDAQ System on January 28, 1994  was  $32.38  per
share.   On October 1, 1994, Mr. Tyree was granted an option to acquire
143  shares at an exercise price of $19.25 per share.  The closing  bid
price  of the Company's Common Stock as quoted on the NASDAQ System  on
September  30,  1994,  was $20.13 per share.  This  option  expires  on
October  1, 2004.  On October 1, 1995, Mr. Tyree was granted an  option
to  acquire  143 shares at an exercise price of $4.13 per  share.   The
closing bid price of the Company's Common Stock as quoted on the NASDAQ
System on September 29, 1995, was $4.16 per share.  This option expires
on October 1, 2005. This option expires on October 1, 2005.  On October
1,  1996, Mr. Tyree was granted an option to acquire 286 shares  at  an
exercise  price  of $10.29 per share which expire on October  1,  2006.
The  closing bid price of the Company's Common Stock as quoted  on  the
NASDAQ  System on September 30, 1996 was $10.50 per share.  On  October
1,  1997, he was granted an option to acquire 286 shares at an exercise
price  of  $8.3125  per  share which expire on October  1,  2007.   The
closing bid price of the Company's Common Stock as quoted on the NASDAQ
system  on September 30, 1997 was $8.31 per share.  All of Mr.  Tyree's
options currently are exercisable.

(5)  Dr. Walsh, a current member of the Board of Directors, was granted
an  option to acquire 2143 shares of Common Stock on January  31,  1992
for  an  exercise  price of $21.00 per share.  This option  expires  on
January 31, 2002.  The closing bid price of the Company's Common  Stock
as  quoted  on  the NASDAQ System on January 30, 1992  was  $17.50  per
share.   Dr. Walsh was granted an additional option on October 1,  1992
to acquire 96 shares of Common Stock at an exercise price of $20.13 per
share.  This option expires on October 1, 2002.  The closing bid  price
of  the  Company's  Common  Stock as quoted on  the  NASDAQ  System  on
September 30, 1992 was $18.38 per share.  The exercise price of all  of
Dr.  Walsh's then existing options was reduced to $14.00 per  share  on
January 31, 1994.  The closing bid price of the Company's Common  Stock
as  quoted  on  the NASDAQ System on January 28, 1994  was  $32.38  per
share.   On October 1, 1994, Dr. Walsh was granted an option to acquire
143  shares at an exercise price of $19.25 per share.  The closing  bid
price  of the Company's Common Stock as quoted on the NASDAQ System  on
September  30,  1994,  was $20.13 per share.  This  option  expires  on
October  1, 2004.  On October 1, 1995, Dr. Walsh was granted an  option
to  acquire  143 shares at an exercise price of $4.13 per  share.   The
closing bid price of the Company's Common Stock as quoted on the NASDAQ
System on September 29, 1995, was $4.16 per share.  This option expires
on  October  1,  2005.   On October 1, 1996, Dr. Walsh was  granted  an
option  to acquire 286 shares at an exercise price of $10.29 per  share
which  expire  on  October  1, 2006.  The  closing  bid  price  of  the
Company's Common Stock as quoted on the NASDAQ System on September  30,
1996 was $10.50 per share. On October 1, 1997, he was granted an option
to  acquire  286 shares at an exercise price of $8.31 per  share  which
expire  on  October 1, 2007.  The closing bid price  of  the  Company's
Common  Stock as quoted on the NASDAQ system on September 30, 1997  was
$8.31 per share.  All of Dr. Walsh's options currently are exercisable.

(6)   Mr. Luther, a current member of the Company's Board of Directors,
holds  warrants to acquire 7143 shares of Common Stock at  a  price  of
$4.48 per share.  These warrants were granted as compensation for  work
per  the  terms  of Mr. Luther's former agreement with the  Company  to
serve as Senior Vice President of Marketing for a term of one year.  In
addition, Mr. Luther was granted options to acquire 2,143 shares of the
Company's  Common Stock on January 31, 1996, for an exercise  price  of
$5.69  per share, which option expires on January 31, 2006.  On October
1,  1996, Mr. Luther was granted an option to acquire 190 shares at  an
exercise  price  of $10.29 per share which expire on October  1,  2006.
The  closing bid price of the Company's Common Stock as quoted  on  the
NASDAQ System on September 30, 1996 was $10.50 per share. On October 1,
1997,  he  was granted an option to acquire 286 shares at  an  exercise
price  of $8.31 per share which expire on October 1, 2007.  The closing
bid  price of the Company's Common Stock as quoted on the NASDAQ system
on September 30, 1997 was $8.31 per share.  All of Mr. Luther's options
currently are exercisable.

<PAGE> 40

(7)   Includes options to acquire 4,286 shares of the Company's  Common
Stock  which were granted to Ms. Hunter in fiscal 1998 pursuant to  the
Company's  1996  Stock Option Plan.  Such options  are  exercisable  at
$5.47 to $7.00 per share and expire as to 2,143 on June 18, 2007 and as
to  2,143  on October 23, 1997.  Of these options, 2,143 are  currently
exercisable.

Item 13.  Certain Relationships and Related Transactions.

All  figures set forth in this Item 13 related to the number of  shares
of  the Company's common stock or prices or values thereof are adjusted
to  reflect the one-for-seven reverse stock split which was effected on
February 11, 1999.

As  of  October  10,  1995,  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
and 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:

1.	Mr. Morini was granted the right to purchase (the "Purchase Rights")
2,571,429 shares of Common Stock, at a per share price of 110% of the average
 closing bid price as reported on the NASDAQ System for the ten trading days
preceding the receipt by the Company of written notice of Mr. Morini's election
 to purchase the shares. As of October 11, 1995, Mr. Morini exercised the
 Purchase Rights with respect to all 2,571,429 shares and, in accordance with
 the terms of the Agreement, Mr. Morini executed in favor of the Company a
balloon promissory note (the "Note") in the principal amount of $11,572,200,
bearing interest at the rate of seven percent per annum.  The Note was 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 Common Stock which he acquired upon exercise of the Purchase
Rights.

   2.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                  142,858
      calendar quarter
  Annual net operating income                142,858
      of $1,000,000 or more
  Each increment of $1,000,000               142,858
      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.

   3.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.

   4.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.

<PAGE> 41

   5.In  the event of a Change of Control, Mr. Morini may, at any  time
thereafter, require that the Company purchase up to 234,081  shares  of
his  Common  Stock at a purchase price of $3.50 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.

   6.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.

   7.In the event Mr. Morini 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.

On June 17, 1999, the Company's Board of Directors approved an
amendment and restatement of Mr. Morini's employment agreement.
The employment agreement, as amended, has a rolling five year term
and provides for an increased annual base salary of $300,000 and
a reduced, sliding scale percentage profit sharing bonus based on
the Company's annual pre-tax net income.  The amended agreement
includes the grant of stock options to acquire shares of Common Stock
which, if exercised, would bring Mr. Morini's ownership interest in
the Company to 45% (on a fully diluted basis, including the exercise
of all outstanding options and warrants), and eliminates the ongoing
performance based option arrangement of the prior employment agreement.
The exercise price of the stock options granted in the amended
agreement is $3.31, the [closing bid price on the NASDAQ System as of
June 15, 1999].  The amended employment agreement further provides for
a consolidation of the two promissory notes executed by Mr. Morini in
favor of the Company in the principal amounts of $1,200,000 and
$11,572,000 in connection with prior stock option exercises.  The
consolidated promissory note, which has a principal balance of $12,772,000,
is non-interest bearing, non-recourse to Mr. Morini and secured by the
Common Stock acquired by Mr. Morini in connection with the option exercises
for which he executed the original promissory notes.  The approximately
$3,000,000 in unpaid interest payable under the original promissory notes
was forgiven.  In the event Mr. Morini's employment is terminated by the
Company without cause or 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"), Mr. Morini shall be
entitled to receive his then current base salary for a period of five
 years or the end of the term of the Agreement, whichever is longer,
and all indebtedness under the consolidated promissory note shall be
forgiven.  The amended employment agreement also eliminates Mr. Morini's
 put rights described in paragraph 5 above which became effective upon
a Change of Control.

Included under the heading Other Receivables on the Balance Sheet is
$130,729 in advances to Angelo Morini.

Angelo  S. Morini's brother, Christopher Morini, works for the  Company
as  Vice  President of Marketing.  On May 16, 1996, Christopher  Morini
was  issued an option to purchase 7,143 shares of the Company's  Common
Stock  at a price of $8.47 per share.  This option expires on  May  16,
2006.   This  option is currently exercisable for 4,286  of  the  7,143
shares  under  option.  On September 24, 1998, Christopher  Morini  was
issued  an  option  to purchase 14,286 shares of the  Company's  Common
Stock  at a price of $2.87 per share.  This option expires on September
24, 2008.  This option is currently fully exercisable.

<PAGE> 42

                           Part IV

Item 14.  Exhibits and Reports on Form 8-K.
The following Exhibits are filed as part of this Form 10-K.

Exhibit No  Exhibit Description

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

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

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

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

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

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


10.1            Second  Amendment  to the Security Agreement  with  Finova
          Financial Services dated June 1998 (Filed herewith.)

10.2            Third  Amendment  to the Security  Agreement  with
          Finova   Financial  Services  dated  December   1998   (Filed
          herewith.)

 27             Financial Data Schedule (Filed herewith.)



Reports on Form 8-K

          No  reports on Form 8-K were filed during the last quarter of
          the period covered  by this report.








* Previously filed

<PAGE> 43

                              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 FOODS COMPANY



Date:  June 25, 1999          /s/Angelo S. Morini
                              Angelo S. Morini
                              Chairman and President
                              (Principal Executive Officer)



Date:  June 25, 1999          /s/Cynthia L. Hunter
                              Cynthia L. Hunter, CPA
                              Chief Financial Officer
                              (Principal Financial and Accounting Officer)


Date: June 25, 1999           /s/Douglas Walsh
                              Douglas Walsh, M.D.
                              Director


Date: June 25, 1999           /s/Marshall Luther
                              Marshall Luther
                              Director


Date: June 25, 1999           /s/Earl Tyree
                              Earl Tyree
                              Director


<PAGE> 44
                               "Exhibits"

Exhibit No          Exhibit Description               Page No.

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

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

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

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

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

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

10.1           Second Amendment to the Security Agreement
          with Finova Financial Services (Filed herewith.)       45

10.2           Third Amendment to the Security Agreement
          with Finova Financial Services (Filed herewith.)       47

  27            Financial Data Schedule (Filed herewith.)



* Previously filed


<PAGE> 45

          Second Amendment to Security Agreement with Finova

As of June 3, 1998

RE: FINOVA Capital Corporation ("FINOVA") with Galaxy Foods
Company ("Borrower")

Gentlemen:

Reference is made to that certain Security Agreement
(Accounts Receivable, Inventory and Equipment) dated
November 1, 1996, by and between FINOVA and Borrower, and
reference is also made to those certain Amendments to the
Security Agreement dated June 27, 1997, and February 8,
1998, each by and between FINOVA and Borrower (collectively,
the "Security Agreement"), Borrower has requested and FINOVA
has agreed to amend the terms of the Security Agreement as
follows:

1.The line of credit defined in paragraph 1.10 of the
  Security Agreement is hereby increased from $4,500,000 to
  $6,500,000;

2.Section 1 of the Security Agreement is hereby amended by
  inserting the following defined term as paragraph 1.16:
  "Operating Cash Flow/Actual" means for any period,
  Borrower's new income or loss (excluding the effect of any
  extraordinary gains or losses), determined in accordance
  with GAAP, plus or minus each of the following items, to the
  extent deducted from or added to the revenues of Borrower in
  the calculation of net income or loss: (I) depreciation;
  (ii) amortization and other non-cash charges; (iii) interest
  expense paid or accrued;  (iv) total amortization and other
  non-cash charges; (iii) interest expense paid or accrued
  (iv) total federal and state income tax expense determined
  as the accrued liability of Borrower in respect of such
  period, regardless of what portion of such expense has
  actually been paid by Borrower during such period; and (v)
  Management Fees paid, to the extent permitted hereunder, and
  after deduction for each of (a) federal and state income
  taxes, to the extent actually paid during such period; (b)
  any non-cash income; and (c) all actual Capital Expenditures
  made during such period and not financed.

3.Paragraph 2.1 (a) shall be amended by increasing the
  maximum sublimit for advances made against Eligible
  Receivables from $3,000,000 to $3,500,000, and Paragraph 2.1
  (b) of the Security Agreement shall be amended by increasing
  the maximum sublimit for advances made against Eligible
  Inventory from $750,000 to $1,500,000 (collectively the
  "Revolving Line of Credit");

4.Paragraph 2.1(c) of the Security Agreement shall be
  modified by increasing the prior Purchase Money M&E Advance
  (now, the "Term Loan") from $1,500,000 to $3,000,000 and
  advancing such additional amounts so as to increase the
  existing Term Loan to the amount of $3,000,000 which shall
  now be repaid in arrears to FINOVA in Thirty Nine (39)
  successive monthly installments of principal in the amount
  of Thirty Six Thousand Dollars ($36,000) together with
  accrued interest thereon payable on the first day of each
  month, beginning July 1, 1998, and continuing through and
  including September 1, 2001; and the final installment shall
  now be payable on October 1, 2001 in the amount of the
  principal balance together with accrued interest thereon
  form time to time remaining unpaid.  Interest shall be
  computed on the basis of a 360-day year for the actual
  number of days elapsed, and shall be at the rate of 1point
  above the Prime Rate (as defined in the Security Agreement)
  computed on the basis of a 360-day year; provided, however,
  upon the occurrence and during the continuance of an event
  of default ( as defined in the Security Agreement), interest
  shall accrue on the outstanding principal balance at the
  Default Rate, as set forth in the Security Agreement.
  Notwithstanding the foregoing, FINOVA shall have the right
  at any time to demand and receive the immediate repayment of
  the entire balance of the Term Loan in the event (a) of any
  default or termination under this Agreement; (b) of any
  reduction in the value of the Borrower's machinery and
  equipment; or (c) that FINOVA, in its sole and absolute
  discretion, shall consider the Term Loan insecure;

5.Paragraph 3.1 of the Security Agreement shall be amended
  by deleting the first sentence of such paragraph and
  replacing it with the following sentence:  3.1  FINOVA is
  authorized to charge the Borrower's loan account as an
  advance on the first day of each month as follows:  (a) all
  costs and expenses; (b) interest on Borrower's monthly
  average loan balance (inclusive of all advances made
  pursuant to paragraph 2.1 of this Agreement, together with
  all costs and expenses charged to paragraph 2.1 of this
  Agreement, together will all costs and expenses charged to
  Borrower's account) which shall be payable by Borrower to
  FINOVA (I) on the Borrower's monthly average Revolving Line
  of Credit at the per annum Prime Rate (as defined in the
  Security Agreement) plus one half of one (.5) point (the
  "Revolver Interest Rate"), and (ii) on any Term Loan
  advanced to Borrower pursuant to Paragraph 2.1 of the
  Security Agreement, at the per annum Prime Rate plus One (1)
  point (the "Term Interest Rate") (c) Letter of Credit Fees
  ("LC Fee") in the amount of two percent of the face amount
  of any such Letters of Credit issued for the account of
  Borrower, the aggregate face amount of which shall not
  exceed $500,000, which amount shall be fully reserved by
  FINOVA from Borrower's Revolving Line of Credit
  availability;

<PAGE> 46

6.Paragraph 3.5 of the Security Agreement is hereby amended
  reducing the monthly Service Fee payable by Borrower to
  FINOVA from $1,000 to $750;

7.Section 3 of the Security Agreement is hereby amended
  with the addition of paragraph 3.7 as follows:  3.7 Borrower
  shall unconditionally pay to FINOVA a fee equal to one-half
  of one percent (.5%) per annum of the difference between the
  Revolving Line of Credit and the average daily outstanding
  balance of the Revolving Line of Credit loans during such
  quarter, or portion thereof ("Unused Line Fee"), which fee
  shall be calculated and payable quarterly, in arrears, and
  shall be due and payable, the commencing on the first
  Business Day of the Borrower's first fiscal quarter
  following the Closing Date continuing on the first Business
  Day of each fiscal quarter thereafter.

8.Paragraph 9.1 of the Security Agreement shall be amended
  extending the term of the Security Agreement to October 31,
  2001;

9.Paragraph 9.2 of the Security Agreement shall be amended
  by deleting subparagraphs (a) and (b) and replacing them
  with the following language:  "(a) one (1%) percent of the
  Line of Credit if the Security Agreement is terminated prior
  to October 30, 1999; and (b) one-half of one percent of the
  Line of Credit if the Security Agreement is terminated
  during the period from October 31, 1999 to October 30, 2000;

10.  Section 6 of the Security Agreement shall be amended to
  include a new paragraph 6.18 the following language:  Total
  Debt Service Coverage Ration.  As of the last day of each
  calendar quarter ended March 31, June 30, September 30, and
  December 31, Borrower's Operating Cash Flow/Actual for the
  consecutive 12-month period ending as of such last day must
  be at least 1.25 times the amount necessary to meet
  Borrower's Total Contractual Debt Service for such 12 month
  period; provided however, that, with respect to the
  calculations set forth herein form the period from the
  Closing Date through December 31, 1998, Borrower's Operating
  Cash Flow/Actual and Total Contractual Debt Service shall be
  determined beginning as of March 31, 998 (the "Start Date")
  and be measured as follows:  (I) the time period from the
  Start Date through September 30, 1998 shall be for such
  amounts for such period, (ii) the time period from the Start
  Date through December 31, 1998 shall be for such amounts for
  such period; and, provided further, that all such
  determinations shall be made on a consolidated basis.

In consideration of this Amendment to the Security
Agreement, Borrower shall pay FINOVA a fee in the amount of
$45,000 which amount shall be deemed earned and payable to
FINOVA immediately upon the execution and delivery of this
Agreement.

Except as provided for herein, all other terms and
conditions contained in the Security Agreement shall remain
in full force and effect and in all respects unchanged.


FINOVA CAPITAL CORPORATION
/s/ Frank Madonna
Frank Madonna, Assistant Vice President


Accepted and Agreed to as of the 3rd Day of June 1998

Galaxy Foods Company
/s/ Cynthia Hunter
Cynthia Hunter, Authorized Signatory


<PAGE> 47

      Third Amendment to Security Agreement with Finova

As of December 8, 1998

RE:  FINOVA Capital Corporation ("FINOVA") with Galaxy Foods
Company ("Borrower")

Gentlemen:

Reference is made to that certain Security Agreement
(Accounts Receivable, Inventory and Equipment) dated
November 1, 1996, by and between FINOVA and Borrower, and
reference is also made to those certain Amendments to the
Security Agreement dated June 27, 1997, February 8, 1998 and
June 3, 1998, each by and between FINOVA and Borrower
(collectively, the "Security Agreement"), Borrower has
requested and FINOVA has agreed to amend the terms of the
Security Agreement as follows:

1.The line of credit defined in paragraph 1.10 of the
  Security Agreement is hereby increased from $6,500,000 to
  $8,500,000;

2.Paragraph 2.1 shall be amended by deleting the entire
  Paragraph and replacing it with the following:  "2.1  FINOVA
  shall from time to time, in its sole and absolute
  discretion, make loans, advances and other financial
  accommodations to or for the benefit of the Borrower of the
  lesser of (a) up to $5,500,000 (the "Revolving Line of
  Credit"); or (b) the sum of (I) 80% of the Net Amount of
  Eligible accounts (or such greater of lesser percentage
  thereof as FINOVA shall, in its sole discretion determine);
  and (ii) 35% of eligible inventory (as determined by FINOVA
  in its sole and absolute discretion and priced at the lower
  of cost or market) in an amount not to exceed $2,350,000;

3.Paragraph 3.1 of the Security Agreement shall be amended
  by increasing the maximum aggregate face amount of Letters
  of Credit issued for the account of Borrower from $500,000
  to $1,000,000

4.Paragraph 9.2 of the Security Agreement shall be amended
  by deleting subparagraph (b) and replacing it with the
  following:  (b) one (1%) percent of the Line of Credit if
  the Security Agreement is terminated during the period from
  October 30, 1999 to October 30, 2000; (c) one half of one
  (.5%) percent of the Line of Credit if the Security
  Agreement is terminated during the period from October 31,
  12000 to October 30, 2001.

In consideration of this Amendment to the Security
Agreement, Borrower shall pay FINOVA a fee in the amount of
$65,000 ("Closing Fee") which amount shall be deemed earned
and payable to FINOVA immediately upon the execution and
delivery of this Agreement.  Notwithstanding the foregoing,
Borrower has requested, and FINOVA has agreed to accept
payment of the closing fee in six equal installments, each
in the amount of $10,833.33 payable in arrears on November
30, 1998, December 31, 1998, January 31, 1999, February 28,
1999, March 31, 1999 and April 30, 1999.

Except as provided for herein, all other terms and
conditions contained in the Security Agreement shall remain
in full force and effect and in all respects unchanged.


FINOVA CAPITAL CORPORATION
/s/ James J. Bradley
James J. Bradley, Assistant Vice President


Accepted and Agreed to as of the 8th Day of December 1998

Galaxy Foods Company
/s/ Cynthia Hunter
Cynthia Hunter, Authorized Signatory


<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                             112
<SECURITIES>                                         0
<RECEIVABLES>                                4,528,778
<ALLOWANCES>                                   100,000
<INVENTORY>                                  6,235,737
<CURRENT-ASSETS>                               856,267
<PP&E>                                      15,459,218
<DEPRECIATION>                               2,955,388
<TOTAL-ASSETS>                              24,476,912
<CURRENT-LIABILITIES>                        8,709,848
<BONDS>                                              0
<COMMON>                                        91,830
                                0
                                          0
<OTHER-SE>                                  13,010,676
<TOTAL-LIABILITY-AND-EQUITY>                24,476,912
<SALES>                                     29,790,025
<TOTAL-REVENUES>                            29,790,025
<CGS>                                       19,390,253
<TOTAL-COSTS>                                8,829,238
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             233,826
<INCOME-PRETAX>                              1,351,367
<INCOME-TAX>                                    60,000
<INCOME-CONTINUING>                          1,291,367
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,291,367
<EPS-BASIC>                                      .14
<EPS-DILUTED>                                      .14


</TABLE>


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