<PAGE>
                     U.S. 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 Quarterly Period                     Commission File
            ended March 31, 2004                     Number  0-15464


                                RADVA CORPORATION

        (Exact name of small business issuer as specified in its charter)

               VIRGINIA                                 54-0715892

      (State of other jurisdiction of                 (IRS Employer
       incorporation or organization)            Identification Number)


                                 Drawer 2900 FSS
                             Radford, Virginia 24143

                    (Address of principal executive offices)

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



Check whether the issuer (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
                                 ---      ---

Applicable only to corporate issuers:

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:
                                    3,987,987
                                    ----------


Transitional Small Business Disclosure Format:  Yes       No  X
                                                    ---      ---



<PAGE>
                                RADVA CORPORATION


                                      INDEX


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


 INDEPENDENT ACCOUNTANTS' REPORT                              3


 Item 1.  Financial Statements

          Balance Sheets,
          December 31, 2003 and March 31, 2004                4

          Statements of Operations, Three Months
          Ended March 31, 2003 and March 31, 2004             5

          Statements of Cash Flows, Three Months
          Ended March 31, 2003 and March 31, 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                                      Tel. (276) 236-8135
P.O. Box 797                                               Fax  (276) 236-0797
Galax, VA 24333


                         Independent Accountants' Report


Board of Directors
RADVA Corporation
Radford, Virginia


We have reviewed the accompanying condensed consolidated balance sheet of Radva
Corporation and subsidiary as of March 31, 2004, and the related condensed
consolidated statements of income and cash flows for the three-month period
ended March 31, 2004. These financial statements are the responsibility of the
Corporation's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, 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 such condensed consolidated financial statements for them to be in
conformity with 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 13, 2004, we expressed an unqualified
opinion on those consolidated financial statements. In our opinion, the
information set forth 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.


Galax, Virginia
May 12, 2004


                                     - 3 -
<PAGE>



                                RADVA CORPORATION
                                 Balance Sheets
                                   (Unaudited)
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                    March 31       December 31
              ASSETS                                  2004            2003
                                                    --------       -----------
<S>                                               <C>              <C>
Current assets:
   Cash ....................................        $     11         $    251
                                                    --------         --------
   Accounts and notes receivable ...........           1,269            1,207
   Other Accounts Receivable ...............             240              245
   Less allowance for doubtful accounts ....             114              113
                                                    --------         --------
   Net receivables .........................           1,395            1,339
                                                    --------         --------
  Inventories:
     Finished goods ........................             533              723
     Raw materials and supplies ............             459              343
                                                    --------         --------
     Total inventories .....................             992            1,066
                                                    --------         --------

   Prepaid expenses ........................              69               71
                                                    --------         --------
         Total current assets ..............           2,467            2,727
                                                    --------         --------

Property, plant & equipment, at cost .......           9,713            9,709
   Less accumulated depreciation ...........           6,248            6,169
                                                    --------         --------
         Net property, plant & equip .......           3,465            3,540
                                                    --------         --------

Investment in Thermasteel Corporation ......             558              558
Trademark manufacturing and
 marketing rights ..........................             395              395
Note receivable-noncurrent .................           2,662            2,631
Other assets ...............................             493              456
                                                    --------         --------
                                                    $ 10,040         $ 10,307
                                                    ========         ========
  LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current installments of long-term debt ..        $    106         $    200
   Notes payable ...........................             986            1,208
   Accounts payable ........................             735              842
   Accrued expenses ........................             238              121
                                                    --------         --------
           Total current liabilities .......           2,065            2,371

Accrued long-term expenses .................              63               63
Long-term debt, excluding current
   installments ............................           3,056            3,016
                                                    --------         --------
           Total long-term liabilities .....           3,119            3,079
                                                    --------         --------
           Total liabilities ...............           5,184            5,450
                                                    --------         --------

Minority interest ..........................             224              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 3,998,027 ............              40               40
   Additional paid-in capital ..............           4,735            4,735
   Retained earnings .......................            (149)            (156)
                                                    --------         --------
            Total stockholders' equity .....           4,632            4,625
                                                    --------         --------
                                                    $ 10,040         $ 10,307
                                                    ========         ========
</TABLE>

See accountants' report and accompanying notes to financial statements.


                                     - 4 -
<PAGE>

                                RADVA CORPORATION
                            Statements of Operations
                           Three Months Ended March 31
                                   (Unaudited)
                      (In Thousands, except per share data)


<TABLE>
<CAPTION>
                                              Three Months Ended
                                                   March 31
                                          ---------------------------
                                            2004                2003
                                          -------             -------
<S>                                      <C>                   <C>
Manufacturing net revenues .....          $ 2,411               2,786
                                          -------             -------

Cost and expenses:
   Cost of sales ...............            1,918               2,089
   Shipping and selling ........              252                 305
   General and administrative...              224                 287
   Research and development ....               24                  19
                                          -------             -------
                                            2,418               2,700


   Operating income ............               (7)                 86
                                          -------             -------


Other income (deductions):
   Interest expense ............              (71)                (76)
   Other .......................               79                  33
                                          -------             -------
                                                8                 (43)
                                          -------             -------


Earnings before income tax and
minority interest ..............                1                  43

Income tax expense .............             --                  --
Minority interest ..............                7                --
                                          -------             -------

Net earnings ...................          $     8                  43
                                          =======             =======

Earnings per common share ......          $  --                   .01
                                          =======             =======

</TABLE>


See accountants' report and accompanying notes to financial statements.


                                     - 5 -
<PAGE>






                                RADVA CORPORATION

                            Statements of Cash Flows
                           Three Months Ended March 31
                                   (Unaudited)
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                             2004              2003
                                                             -----             -----
<S>                                                         <C>               <C>
Cash flows from operating activities:
   Net income (loss) ............................            $   8             $  43
                                                             -----             -----
   Adjustments to reconcile net income to net
   cash provided by operating activities:
      Depreciation ..............................              121               129
      Amortization ..............................                2                 3
     Change in assets and liabilities:
       Decrease (Increase) in net receivables ...              (56)              104
       Decrease (Increase) in inventories .......               74              --
       Decrease (Increase) in prepaid expenses ..                2                23
       Decrease (Increase) in other assets ......              (70)              (36)
       Increase (Decrease) in accounts payable ..             (107)              (68)
       Increase (Decrease) in accrued expenses ..              117               122
                                                             -----             -----
         Total adjustments ......................               83               277
                                                             -----             -----

         Net cash from operating activities .....               91               320
                                                             -----             -----

Cash flows from investing activities:
   Decrease in minority interest ................               (8)              250
   Capital expenditures for equipment and other
     long-term assets ...........................              (46)              (34)
                                                             -----             -----
         Net cash from investing activities .....              (54)              216
                                                             -----             -----

Cash flows from financing activities:
   Proceeds from issuance of long-term debt .....              200              --
   Principal payments on notes payable ..........             (423)             (160)
   Principal payments under long-term debt ......              (54)              (42)
                                                             -----             -----

         Net cash from financing activities .....             (277)             (202)
                                                             -----             -----

Net increase (decrease) in cash .................             (240)              334

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

Cash at March 31 ................................            $  11             $ 442
                                                             =====             =====
</TABLE>



See accountants' report and accompanying notes to financial statements.


                                     - 6 -
<PAGE>



                                RADVA CORPORATION
                          Notes to Financial Statements
                                 March 31, 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.............................         $  169,565
         Buildings and improvements........................          3,140,772
         Machinery and equipment...........................          5,711,587
         Transportation equipment..........................            372,130
         Office equipment..................................            319,013
                                                                    ----------
                                                                    $9,713,067
                                                                    ==========
(3)  Accrued Expenses
         Accrued expenses are comprised of the following:

         Payroll and employment benefits...................         $  159,696
         Other.............................................             77,808
                                                                    ----------
                                                                    $  237,504
                                                                    ==========
(4)  Notes Payable
         Notes payable to related parties..................            223,734

         Line of credit with commercial bank,
         $1,500,000 limit, interest variable
        (4.00% at March 31, 2004).........................          $  762,411
                                                                    ----------
                                                                    $  986,145
                                                                    ==========
(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 2.25% (6.25% at March 31, 2004); collateralized
         by all of the company's assets.                             1,895,144

         Installment note payable to bank, due in monthly
         installments of $17,402, including interest at prime
         plus 2.25% (6.25% at March 31, 2004); collateralized
         by all of the company's assets.                             1,174,251

         Installment note payable to bank, due in
         variable monthly installments, including
         interest at prime plus 1.25% (5.25% at
         March 31, 2004); collateralized by equipment                   89,033

         Installment note payable to bank, due in
         monthly installments of $527, including
         interest at 9.5%; collateralized by equipment.                  3,574
                                                                    ----------
              Total long-term debt                                   3,162,002
         Less current installments of long-term debt                   106,484
                                                                    ----------

              Long-term debt, excluding current installments        $3,055,518
                                                                    ==========


                                     - 7 -
<PAGE>


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


Results of Operations

The Company's net revenues decreased $375,000 or 13.5% in the first quarter of
2004, as compared to the first quarter of 2003, resulting in a $93,000 reduction
in operating income. The reduction in revenue was the result of a $731,000
reduction in sales to the Company's largest customer who is closing its
operations being serviced by the Company. This customer accounted for 37.8% of
the Company's net revenue in 2003.

Cost of sales, as a percentage of revenues, increased 4.6% to 79.6% for the
first quarter of 2004. This increase was primarily the result of the
relationship of fixed cost due to a $610,000 reduction in production at the
Company's Portsmouth plant. Natural gas cost was also up 3.1% of production at
the Portsmouth plant.

Shipping and selling expenses were down $53,000 or .4% or revenues for the first
quarter of 2004 compared to the first quarter of 2003.

General and administrative expenses were down $63,000 or 1% of revenues for the
first quarter of 2004 compared to the first quarter of 2003 due to many factors
including salary reductions.

Liquidity and Capital Resources

At March 31, 2004 the balance available on the Company's $1,500,000 line of
credit was $226,729 and working capital was $402,000.

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>





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 and Use of Proceeds

          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
                                        Secretary/Treasurer



May 7, 2004





                                     - 9 -