Galaxy Nutritional Foods, Inc. (fka GXYF)

[zsvq1p]

Current assets $4,534,750
Current Lia $5,397,445
============================
Total Debt ($862,695)

Plus EBITDA this year (9 months)$1,495,326 and believe all of 2007 will be near $1.75 Million.

Sold for……	Debt……..	total………	17,110,016	multiple 
 				 
 $4,000,000 	-862,695	$3,137,305	$0.18   	2.3 
 $5,000,000 	-862,695	$4,137,305	$0.24   	2.9 
 $6,000,000 	-862,695	$5,137,305	$0.30   	3.4 
 $7,000,000 	-862,695	$6,137,305	$0.36   	4.0 
 $8,000,000 	-862,695	$7,137,305	$0.42   	4.6 
 $10,000,000	-862,695	$9,137,305	$0.53   	5.7 
 $11,000,000	-862,695	$10,137,305	$0.59   	6.3 
 $12,000,000	-862,695	$11,137,305	$0.65   	6.9 
 $12,500,000	-862,695	$11,637,305	$0.68   	7.1 
 $13,000,000	-862,695	$12,137,305	$0.71   	7.4 
 $14,000,000	-862,695	$13,137,305	$0.77   	8.0 
 $15,000,000	-862,695	$14,137,305	$0.83   	8.6 
 $16,000,000	-862,695	$15,137,305	$0.88   	9.1 
 $17,000,000	-862,695	$16,137,305	$0.94   	9.7 
 $18,000,000	-862,695	$17,137,305	$1.00   	10.3 
 

Do you copy?