Galaxy Nutritional Foods, Inc. (fka GXYF)

[zsvq1p]

More on company value...

This would assume a smart buyer come in and stop that supply agreement NOW!

 
 Current assets   	$4,308,039  
 Current Lia     	($2,926,381) 
 ============================ 
 total            	$1,381,658  
 Deluca          	($2,683,815) 
 =========================== 
 total           	($1,302,157) 
 short-fall pmt  	($3,500,000) 
 =========================== 
 Debt            	($4,802,157) 
 

 
 Sold for……	Debt……..	total………	17,110,016 
 $8,000,000	-4,802,157	$3,197,843	$0.19 
 $10,000,000	-4,802,157	$5,197,843	$0.30 
 $11,000,000	-4,802,157	$6,197,843	$0.36 
 $12,000,000	-4,802,157	$7,197,843	$0.42 
 $13,000,000	-4,802,157	$8,197,843	$0.48 
 $14,000,000	-4,802,157	$9,197,843	$0.54 
 $15,000,000	-4,802,157	$10,197,843	$0.60 
 $16,000,000	-4,802,157	$11,197,843	$0.65 
 $17,000,000	-4,802,157	$12,197,843	$0.71 
 $18,000,000	-4,802,157	$13,197,843	$0.77 
 $19,000,000	-4,802,157	$14,197,843	$0.83 
 $20,000,000	-4,802,157	$15,197,843	$0.89 
 $21,000,000	-4,802,157	$16,197,843	$0.95 
 $22,000,000	-4,802,157	$17,197,843	$1.01 
 $23,000,000	-4,802,157	$18,197,843	$1.06 
 $24,000,000	-4,802,157	$19,197,843	$1.12 
 $25,000,000	-4,802,157	$20,197,843	$1.18 
 $26,000,000	-4,802,157	$21,197,843	$1.24 
 $27,000,000	-4,802,157	$22,197,843	$1.30 
 $28,000,000	-4,802,157	$23,197,843	$1.36 
 $29,000,000	-4,802,157	$24,197,843	$1.41 
 $30,000,000	-4,802,157	$25,197,843	$1.47