AVALON HOLDINGS CORP AWX
Avalon Holdings Corporation ("Avalon" or the "Company") was formed on April 30, 1998 as a subsidiary of American Waste Services, Inc. ("AWS"). On June 17, 1998, AWS distributed, as a special dividend, all of the outstanding shares of capital stock of Avalon to the holders of AWS common stock on a pro rata and corresponding basis (the "Spin-off"). The history and organization of the remaining operations, some of which were contributed to Avalon as a result of the Spin-off, are described below.
In June 1990, AWS purchased approximately 5.6 acres of real estate located in Warren, Ohio on which it constructed Avalon's corporate headquarters. In connection with the acquisition of such property, Avalon Lakes Golf, Inc. ("ALGI"), a former subsidiary of AWS and now an indirect wholly owned subsidiary of Avalon, acquired the real and personal property associated with the Avalon Lakes Golf Course, an 18-hole golf course adjacent to the office property. The corporate headquarters and ALGI were contributed to Avalon by AWS. The Avalon corporate headquarters building includes a clubhouse, restaurant, golf simulators and a pro shop for the Avalon Golf and Country Club at Avalon Lakes Golf Course.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $83.5M | $83.8M | $80.9M | $81.2M | $70.4M | $58.7M | $68.4M | $62.2M | $55.8M | $61.4M |
| Cost of revenue | $67.2M | $66.6M | $66.7M | — | — | — | — | — | — | $50.5M |
| Gross profit | $16.3M | $17.2M | $14.2M | — | — | — | — | — | — | $10.8M |
| SG&A | $10.5M | $10.2M | $10.2M | $10.1M | $9.9M | $8.7M | $9.4M | $9.0M | $8.5M | $8.2M |
| Operating income | $2.0M | $3.1M | $111.0K | $347.0K | $561.0K | $124.0K | $133.0K | -$2.7M | -$271.0K | -$186.0K |
| Interest expense | $2.0M | $2.0M | $2.1M | $1.5M | $1.2M | $1.2M | $837.0K | $675.0K | $699.0K | $379.0K |
| Pre-tax income | -$17.0K | $1.0M | -$2.0M | -$886.0K | $1.7M | $52.0K | -$375.0K | -$3.1M | -$694.0K | -$284.0K |
| Income tax | $82.0K | $90.0K | $57.0K | $94.0K | $89.0K | $98.0K | $160.0K | $167.0K | $122.0K | $125.0K |
| Net income | $321.0K | $1.3M | -$1.8M | -$583.0K | $2.0M | $14.0K | -$455.0K | -$1.1M | -$307.0K | -$69.0K |
| EPS, basic | 0.08 | 0.34 | -0.46 | -0.15 | 0.51 | 0.00 | -0.12 | — | — | — |
| EPS, diluted | — | — | — | -0.15 | 0.50 | 0.00 | -0.12 | -0.30 | -0.08 | -0.02 |
| Shares, diluted (wtd. avg.) | $3.9M | $3.9M | $3.9M | $3.9M | $3.9M | $3.9M | $3.9M | $3.8M | $3.8M | $3.8M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $4.1M | $2.8M | $1.2M | $1.6M | $3.3M | $4.2M | $1.4M | $1.4M | $3.9M | $5.2M |
| Receivables | $9.8M | $8.6M | $9.5M | $11.1M | $9.9M | $8.7M | $12.0M | $12.2M | $9.9M | $11.3M |
| Inventory | $1.6M | $1.6M | $1.7M | $1.5M | $1.1M | $910.0K | $813.0K | $820.0K | $850.0K | $773.0K |
| Total current assets | $17.0M | $14.6M | $14.0M | $16.1M | $16.0M | $15.3M | $15.6M | $15.6M | $12.9M | $14.9M |
| Property, plant and equipment | $54.0M | $55.6M | $56.6M | $56.8M | $53.3M | $51.3M | $49.0M | $42.5M | $43.2M | $44.0M |
| Total assets | $87.4M | $86.2M | $88.0M | $89.8M | $78.0M | $78.0M | $79.2M | $64.8M | $65.4M | $67.9M |
| Accounts payable | $8.0M | $7.1M | $9.7M | $11.0M | $10.2M | $9.1M | $11.7M | $10.5M | $7.8M | $9.4M |
| Short-term debt | $614.0K | $575.0K | $538.0K | $503.0K | $1.1M | $1.6M | $1.0M | $578.0K | $547.0K | $517.0K |
| Total current liabilities | $16.8M | $15.5M | $17.9M | $18.9M | $18.0M | $17.2M | $19.0M | $16.3M | $13.1M | $14.7M |
| Long-term debt | $28.0M | $28.6M | $29.2M | $29.8M | $19.4M | $21.9M | $21.6M | $10.2M | $10.7M | $11.3M |
| Retained earnings | -$20.9M | -$21.2M | -$22.5M | -$20.8M | -$20.2M | -$22.1M | -$22.2M | -$21.7M | -$20.6M | -$20.2M |
| Total equity | $38.4M | $38.0M | $36.1M | $38.1M | $39.0M | $37.0M | $37.0M | $37.5M | $40.6M | $41.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.8M | $3.4M | $2.4M | $2.3M | $2.4M | $2.6M | $3.1M | $3.1M | $1.2M | $2.6M |
| Depreciation and amortisation | $3.8M | $3.9M | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | $0 | $1.0K | $4.0K | $5.0K | $6.0K | $6.0K | $6.0K | $12.0K | $29.0K |
| Capital expenditure | $1.7M | $2.3M | $3.9M | $6.4M | $4.4M | $4.5M | $7.2M | $3.1M | $1.8M | $3.0M |
| Investing cash flow | -$1.7M | -$2.2M | -$3.9M | -$6.4M | -$4.4M | -$4.5M | -$7.2M | -$4.4M | -$1.8M | -$3.0M |
| Financing cash flow | -$973.0K | -$818.0K | $944.0K | $11.2M | -$1.1M | $1.4M | $10.8M | -$622.0K | -$812.0K | $896.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-009091.
Others in SIC 4953
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WM | WASTE MANAGEMENT INC | $87.53B | 32.7x | 14.2% |
| RSG | REPUBLIC SERVICES, INC. | $68.20B | 32.5x | 3.5% |
| WCN | Waste Connections, Inc. | $41.56B | 39.5x | 6.1% |
| CWST | CASELLA WASTE SYSTEMS INC | $5.95B | 779.4x | 18.0% |
| QRHC | Quest Resource Holding Corp | $29.1M | — | -13.3% |
| VIVK | Vivakor, Inc. | $6.7M | — | 16.3% |
| RENX | RenX Enterprises Corp. | $5.2M | — | 3,860.7% |
| OIO | OIO Group | — | — | — |