<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                AMENDED FORM 10-Q

                  --------------------------------------------

                Quarterly Report Under Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                  --------------------------------------------


             For Quarter Ended                         Commission File
             September 30, 2004                        Number  0-15464

                                RADVA CORPORATION
             (Exact name of registrant as specified in its charter)

                   VIRGINIA                                54-0715892
           (State of Incorporation)                      (IRS Employer
                                                     Identification Number)


                                 Drawer 2900 FSS
                             Radford, Virginia 24143
                    (Address of principal executive offices)

        Registrant's telephone number, including area code (540) 639-2458


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.

                                Yes    X              No
                                     -----               -----


At November 11, 2004, there were 3,987,987 shares of Registrant's Common Stock,
$.01 par value per share, outstanding.





<PAGE>


                                RADVA CORPORATION


                                      INDEX


                                                             Page
                                                            Number
                                                            ------
 PART I.  FINANCIAL INFORMATION:

                  INDEPENDENT AUDITOR'S REPORT                3

 Item 1.  Financial Statements

          Balance Sheets,
          December 31, 2003 and September 30, 2004            4

          Statements of Operations, Three Months
          and Nine Months Ended September 30, 2003 and
          September 30, 2004                                  5

          Statements of Cash Flows, Nine Months
          Ended September 30, 2003 and September 30, 2004     6

          Notes to Financial Statements                       7


 Item 2.  Management's Discussion and Analysis of
          Financial Condition and Results of Operations       8



PART II.  OTHER INFORMATION                                   9



                                     - 2 -
<PAGE>





PERSINGER & COMPANY, L.L.C.
CERTIFIED PUBLIC ACCOUNTANTS


203 W. GRAYSON STREET
P.O. BOX 797                                               TEL.  (276) 236-8135
GALAX, VA 24333                                            FAX   (276) 236-0797



                         INDEPENDENT ACCOUNTANT'S REPORT

Board of Directors
Radva Corporation
Radford, Virginia

We have reviewed the accompanying condensed consolidated balance sheet of RADVA
Corporation and subsidiary as of September 30, 2004, and the related
consolidated statements of income and cash flows for the three-month and
nine-month periods then ended. These interim financial statements are the
responsibility of the Corporation's management.

We conducted our review in accordance with standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying interim consolidated financial statements for them
to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of RADVA Corporation and subsidiary as
of December 31, 2003, and the related consolidated statements of income,
stockholders' equity, and cash flows for the year then ended (not presented
herein); and in our report dated February 14, 2004, we expressed an unqualified
opinion on those consolidated financial statements. In our opinion, the
information set fourth in the accompanying condensed consolidated balance sheet
as of December 31, 2003 is fairly stated, in all material respects, in relation
to the consolidated balance sheet from which it has been derived.


/s/ PERSINGER & COMPANY, L.L.C.


Galax, Virginia
November 11, 2004

                                     - 3 -
<PAGE>



                                RADVA CORPORATION
                                 Balance Sheets
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                September 30    December 31
              ASSETS                                2004            2003
                                                ------------    -----------
<S>                                              <C>            <C>
Current assets:
   Cash ....................................      $     43       $    251
                                                  --------       --------
   Accounts and notes receivable ...........           999          1,207
   Other Accounts Receivable ...............           148            245
   Less allowance for doubtful accounts ....            36            113
                                                  --------       --------
   Net receivables .........................         1,111          1,339
                                                  --------       --------
  Inventories:
     Finished goods ........................           552            723
     Raw materials and supplies ............           280            343
                                                  --------       --------
     Total inventories .....................           832          1,066
                                                  --------       --------

   Prepaid expenses ........................            40             71
   Other current assets ....................            20           --
                                                  --------       --------
         Total current assets ..............         2,046          2,727
                                                  --------       --------

Property, plant & equipment, at cost .......         9,835          9,709
   Less accumulated depreciation ...........         6,492          6,169
                                                  --------       --------
         Net property, plant & equip .......         3,343          3,540
                                                  --------       --------

Investment in Thermasteel Corporation ......           558            558
Trademark manufacturing and
 marketing rights ..........................           395            395
Note receivable-noncurrent .................         2,724          2,631
Other assets ...............................           490            456
                                                  --------       --------
                                                  $  9,556       $ 10,307
                                                  ========       ========

     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current installments of long-term debt ..      $    200       $    200
   Notes payable ...........................           866          1,208
   Accounts payable ........................         1,097            842
   Accrued expenses ........................           184            121
                                                  --------       --------
           Total current liabilities .......         2,347          2,371
                                                  --------       --------

Accrued long-term expenses .................            63             63
Long-term debt, excluding current
   installments ............................         2,893          3,016
                                                  --------       --------
           Total long-term liabilities .....         2,956          3,079
                                                  --------       --------
           Total liabilities ...............         5,303          5,450
                                                  --------       --------

Minority interest ..........................           210            232
                                                  --------       --------

Stockholders' equity:
   Preferred stock, 8% cumulative, par value
     .01 600,000 shares outstanding ........             6              6
   Common stock of $.01 par value ..........
     Authorized 10,000,000 shares; issued
      and outstanding 3,987,987 ............            40             40
   Additional paid-in capital ..............         4,735          4,735
   Retained earnings .......................          (738)          (156)
                                                  --------       --------
            Total stockholders' equity .....         4,043          4,625
                                                  --------       --------
                                                  $  9,556       $ 10,307
                                                  ========       ========
</TABLE>


See accountants' report and accompanying notes to financial statements.


                                     - 4 -
<PAGE>



                                RADVA CORPORATION
                            Statements of Operations
                 Three Months and Nine Months Ended September 30
                      (In Thousands, except per share data)



<TABLE>
<CAPTION>
                                         Three Months Ended         Nine Months Ended
                                            September 30               September 30
                                       ---------------------       ---------------------
                                         2004          2003          2004         2003
                                       -------       -------       -------       -------
<S>                                   <C>           <C>           <C>           <C>
Net Revenues:
   Manufacturing net revenues ...      $ 1,987         2,246         6,011         7,285
                                       -------       -------       -------       -------


Cost and expenses:
   Cost of sales ................        1,822         1,852         5,121         5,618
   Shipping and selling .........          206           253           655           823
   General and administrative ...          228           278           684           878
   Research and development .....           40            29           111            82
                                       -------       -------       -------       -------
                                         2,296         2,412         6,571         7,401
                                       -------       -------       -------       -------


   Operating income (loss) ......         (309)         (166)         (560)         (116)
                                       -------       -------       -------       -------



Other income (deductions):
   Interest expense .............          (60)          (72)         (188)         (221)
   Interest income ..............           32            30            94            93
   Other ........................           10             9            61            20
                                       -------       -------       -------       -------
                                           (18)          (33)          (33)         (108)
                                       -------       -------       -------       -------



Gain from sale of equipment .....         --            --               4          --
                                       -------       -------       -------       -------

Earnings (loss) before income tax
And minority interest ...........         (327)         (199)         (589)         (224)

Minority Interest ...............            7             6            21            12

Income tax expense ..............         --            --            --            --
                                       -------       -------       -------       -------

Net earnings (loss) .............         (320)         (193)         (568)         (212)
                                       =======       =======       =======       =======

Earnings (loss) per common share          (.08)         (.05)         (.14)         (.05)
                                       =======       =======       =======       =======
</TABLE>

See accompanying notes to financial statements.



                                     - 5 -
<PAGE>




                                RADVA CORPORATION
                            Statements of Cash Flows
                         Nine Months Ended September 30
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                       2004          2003
                                                     -------       -------
<S>                                                 <C>           <C>
Cash flows from operating activities:
   Net income .................................      $  (568)      $  (212)
                                                     -------       -------
Adjustments to reconcile net income to net
   cash provided by operating activities:
      Depreciation ............................          366           387
      Amortization ............................            9             6
Change in assets and liabilities:
       Decrease (Increase) in net receivables .          228           278
       Decrease (Increase) in inventories .....          234           (23)
       Decrease (Increase) in prepaid expenses            31            73
       Decrease (Increase) in other current
          assets ..............................          (20)         --
       Decrease (Increase) in other assets ....         (136)         (136)
       Increase (Decrease) in accounts payable           255          (127)
       Increase (Decrease) in accrued expenses            63            73
                                                     -------       -------
Total adjustments .............................        1,030           531
                                                     -------       -------

         Net cash from operating activities ...          462           319
                                                     -------       -------


Cash flows from investing activities:
   Increase (Decrease) in minority interest ...          (22)          238
Proceeds from sale of property and equipment ..         --            --
   Capital expenditures for equipment and other
     long-term assets .........................         (167)         (213)
                                                     -------       -------

         Net cash from investing activities ...         (189)           25
                                                     -------       -------

Cash flows from financing activities:
   Dividends paid .............................          (15)          (18)
   Proceeds (payments) on notes payable .......         (343)         (161)
   Proceeds on long-term debt .................         --             107
   Principal payments under long-term debt ....         (123)         (135)
                                                     -------       -------

         Net cash from financing activities ...         (481)         (207)
                                                     -------       -------

Net increase (decrease) in cash ...............         (208)          137

Cash at January 1 .............................          251           108
                                                     -------       -------

Cash at September 30 ..........................      $    43       $   245
                                                     =======       =======

</TABLE>




See accompanying notes to financial statements.


                                     - 6 -
<PAGE>



                                RADVA CORPORATION
                          Notes to Financial Statements
                               September 30, 2004

(1)  General

The financial statements conform to generally accepted accounting principles and
to general industry practices. The financial statements are unaudited. However,
in the opinion of management, all adjustments which are normal and necessary for
a fair presentation of the financial statements have been included.

(2)  Property, Plant and Equipment

         A summary of property, plant and equipment follows:

         Land and improvements.............................         $  172,190
         Buildings and improvements........................          3,144,642
         Machinery and equipment...........................          5,828,646
         Transportation equipment..........................            365,922
         Office equipment..................................            323,162
                                                                    ----------
                                                                    $9,834,562
                                                                    ==========
(3)  Accrued Expenses

         Accrued expenses are comprised of the following:

         Payroll and employment benefits...................         $  118,107
         Other.............................................             66,160
                                                                    ----------
                                                                    $  184,267
                                                                    ==========
(4)  Notes Payable

         Demand notes payable to related parties...........            222,586
         Line of credit, with commercial bank,
         $1,500,000 limit, interest at prime...............         $  642,833
                                                                    ----------

                                                                    $  865,419
                                                                    ==========
(5)  Long-term Debt

         A summary of long-term debt follows:

         Installment note payable to bank, due in
         variable monthly installments, including
         interest at prime plus 1.5%                                    78,349

         Installment note payable to bank, due in variable
         monthly installments, including interest at prime
         plus 2.25%; collateralized by all of the company's
         assets.                                                     1,869,787

         Installment note payable to bank, due in monthly
         installment of $17,402, including interest at prime
         plus 2.25%; collateralized by all of the company's
         assets.                                                     1,112,210

         Installment note payable to bank, due in
         monthly installments of $527, including
         interest at 9.5%; collateralized
         by equipment.                                                  33,013
                                                                    ----------

         Total long-term debt                                        3,093,359

         Less current installments of long-term debt                   200,000
                                                                    ----------

         Long-term debt, excluding current installments             $2,893,359
                                                                    ==========


                                     - 7 -
<PAGE>





Item 2 - Management's Discussion and Analysis of
         Financial Conditions and Results of Operations


Results of Operations - Nine months Ended September 30, 2003
Compared to Nine Months Ended September 30, 2004

The Company incurred a net loss of $568,000 in the first nine months of 2004
compared to a net loss of $212,000 in the first nine months of 2003. For this
same period, revenues were down $1,274,000 from $7,285,000 for the nine months
ended September 30, 2003 to $6,011,000 for the nine months ended September 30,
2004. The primary cause of the reduced revenues and increased losses was a
result of the Company's loss of its major customer in early April 2004, which
had accounted for 37.8% of Company revenues in 2003.

Cost of sales, as a percent of manufacturing revenues, was up 8.1%, from 77.1%
for the first nine months of 2003 to 85.2% for the first nine months of 2004.
The increased cost of sales percentage primarily resulted from the effect of the
large reduction in revenues related to fixed manufacturing costs. However, rapid
rises in the cost of the Company's raw materials has also contributed to rising
cost percentages, resulting in an increase of 5.3% of production at the
Company's Radford, Virginia plant.

Shipping and selling expenses were down $168,000 for the nine months ended
September 30, 2004 compared to the nine months ended September 30, 2003.
However, due to a change in sales mix, shipping and selling expenses only
decreased .4% as a percentage of revenues.

General and Administrative expenses were down $194,000 for the nine months ended
September 30, 2004 due to cost controls over a wide range of expenses.

Results of Operations - Three Months Ended September 30, 2003
Compared to Three Months Ended September 30, 2004

The factors noted above in the nine month comparisons were also the factors
largely contributing to differences in results for the three months ended
September 30, 2003 compared to the three months ended September 30, 2004.
Revenues were down $259,000, largely responsible for increasing losses from
$193,000 for the three months ended September 30, 2003 to $320,000 for the three
months ended September 30, 2004.

Cost of sales, as a percentage of manufacturing revenues, was up 9.2% from 82.5%
for the third quarter of 2003 to 91.7% for the third quarter of 2004. Again, the
major factors responsible for the increased percentages were fixed costs related
to sharply reduced revenues and increases in direct material costs.

Shipping and selling expenses were $47,000 lower in the third quarter of 2004
compared to the third quarter of 2003. However, as a percentage of revenues,
these expenses decreased .9%, due to reduced revenues having been more than
offset by a changed sales mix.

Liquidity and Capital Resources

At September 30, 2004, the balance available on the Company's line of credit was
$100,977 and working capital was negative $301,000. The Company raised $400,000
of needed working capital by selling 8% Preferred Stock to related parties in
October, 2004.

In February 2004, the Company refinanced its line of credit with a new lender,
reducing its interest rate by 2.25% to prime. However, the refinancing did
reduce the Company's availability on its line of credit by the elimination of
inventory from the collateral base on which the line of credit is secured.


                                     - 8 -
<PAGE>

Losses in the second and third quarter of 2004 have resulted in the Company
being out of compliance with bank covenants related to the Company's credit
line. The Company received a waiver regarding this non-compliance in October,
2004 until December 31, 2004. However, in order to receive the waiver, the
Company purchased and assigned a $250,000 certificate of deposit to the bank and
the Company's line of credit was reduced from $1,500,000 to $1,000,000.



PART II:  OTHER INFORMATION


Item 1.   Legal Proceedings

          See item 3 of the Company's Form 10-K for the fiscal year ended
          December 31, 2003.

Item 2.   Changes in Securities

          Not applicable.

Item 3.   Defaults Upon Senior Securities

          Not applicable.

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

          Not applicable.

Item 5.   Other Information

          The Company's chief executive officer and chief financial officer
          have concluded that the company's "disclosure controls and
          procedures" (as defined in Rules 13a-15(e) and 15d-15(e) under the
          Securities Exchange Act of 1934) are effective at the end of the
          quarterly period covered by this report.


Item 6.   Exhibits and Reports on Form 8-K

          Exhibits

          31.1     Rule 13a-14(a)/15d-14(a) Certification of Principal
                   Executive Officer.

          31.2     Rule 13a-14(a)/15d-14(a) Certification of Principal
                   Financial Officer.

          32       Section 1350 Certifications

                   Pursuant to the requirements of the Securities
                   Exchange Act of 1934,this form 10-Q has been signed
                   on behalf of the Registrant by its Assistant
                   Secretary/Treasurer who is authorized to sign on
                   behalf of the Registrant.

                                        RADVA CORPORATION


                                        /s/ William F. Fry
                                        -----------------------------
                                        William F. Fry
                                        Assistant Secretary/Treasurer

November 11, 2004



                                     - 9 -