UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

            X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED June 30, 2001

              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


                          Commission File Number 0-5680

                                BURKE MILLS, INC.
             (Exact name of registrant as specified in its charter)

                    IRS EMPLOYER IDENTIFICATION (56-0506342)
                                 NORTH CAROLINA
         (State or other jurisdiction of incorporation or organization]

                            191 Sterling Street, N.W.
                          Valdese, North Carolina 28690
               (Address of principal executive offices) (Zip Code)

                                 (828) 874-6341
              (Registrant's telephone number, including area code)


                                   No Changes

              (Former name, former address and former fiscal year,
                         if changed since last report)

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 (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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. As of August 9, 2001, there
were outstanding 2,741,168 shares of the issuer's only class of common stock.

Page 1 of 20


                               BURKE MILLS, INC.

                                     INDEX




PART  1 - FINANCIAL INFORMATION                              Page Number

Item 1 - Financial Statements
- -----------------------------

   Condensed Balance Sheets:
      June 30, 2001, and December 30, 2000                           3

   Condensed Statements of Operations and Retained Earnings:
      Thirteen Weeks Ended June 30, 2001 and July 1, 2000
      Twenty-six Weeks Ended June 30, 2001 and July 1, 2000          5

   Statements of Cash Flows:
      Twenty-six Weeks Ended June 30, 2001 and July 1, 2000          6

   Notes to Condensed Financial Statements                           7


Item 2 - Management's Discussion and Analysis
         of Financial Condition and Results of Operations           13
- ---------------------------------------------------------


Part II - OTHER INFORMATION


Item 4 - Submission of Matters to a Vote by Security Holders        19
- ------------------------------------------------------------

Item 6 - Exhibits and Reports on Form 8-K                           19
- -----------------------------------------------


SIGNATURES                                                          20


Page 2



                    BURKE MILLS, INC.CONDENSED BALANCE SHEETS
                                                 June 30,       December 30,
                                                  2001            2000
                                                (Unaudited)      (Note A)
                                                -----------     -----------
        ASSETS
Current Assets
  Cash and cash equivalents                    $1,818,437        $ 1,305,362
  Accounts receivable                           4,813,631          3,088,069
  Inventories                                   3,874,223          4,633,978
  Prepaid expenses, taxes and other
     current assets                               119,169            133,711
                                              -----------        -----------
                  Total Current Assets         10,625,460          9,161,120
                                              -----------        -----------

Equity Investment in Affiliate                    625,227            586,728
                                              -----------        -----------
Property, Plant and Equipment - at cost        30,731,268         31,314,896
  Less:  Accumulated depreciation              18,590,514         18,018,018
                                              -----------        -----------
Property, Plant and Equipment - Net            12,140,754         13,296,878
                                              -----------        -----------

Other Assets
  Deferred income taxes                           855,665            933,000
  Other                                            16,575             16,575
                                              -----------        -----------
Total Other Assets                                872,240            949,575
                                              -----------        -----------
                 Total Assets                 $24,263,681        $23,994,301
                                              ===========        ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt         $ 1,178,571       $ 1,178,571
  Accounts payable                               2,456,610         1,897,308
  Accrued salaries, wages and vacation pay         269,305           220,063
  Other liabilities and accrued expenses           402,373           207,300
                                               -----------       -----------
                  Total Current Liabilities      4,306,859         3,503,242

Long-term Debt                                   4,651,786         5,241,071
Deferred Income Taxes                            2,106,300         2,158,500
                                               -----------       -----------
                  Total Liabilities             11,064,945        10,902,813
                                               -----------       -----------
Shareholders' Equity
  Common stock, no par value(stated value, $.66)
    Authorized - 5,000,000 shares
    Issued and outstanding -  2,741,168 shares   1,809,171         1,809,171
    Paid-in capital                              3,111,349         3,111,349
    Retained earnings                            8,278,216         8,170,968
                                               -----------       -----------

Total Shareholders' Equity                      13,198,736        13,091,488
                                               -----------       -----------
Total Liabilities & Shareholders' Equity       $24,263,681       $23,994,301
                                               ===========       ===========
Page 3


Note A: The December 30, 2000, Condensed Balance Sheet has been derived from the
audited  financial  statements  at that  date but does  not  include  all of the
information and footnotes required for generally accepted accounting  principles
for complete financial statements.

See notes to condensed financial statements.


Page 4


                                BURKE MILLS, INC.
            CONDENSED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                   (Unaudited)

                              Thirteen Weeks Ended     Twenty-six Weeks Ended
                              --------------------    ------------------------
                              June 30,   July 1,       June 30,    July 1,
                               2001       2000          2001        2000
                              ------     ------        ------      ------
Net Sales                  $10,372,331 $10,457,253   $19,800,605 $21,514,951
- ---------                  ----------- -----------   ----------- -----------
Cost and Expenses
  Cost of Sales              9,250,925   9,680,539    18,077,967  20,041,849
  Selling, General and
    Administrative Expenses    621,842     826,972     1,302,492   1,776,290
Factor's Charges                43,881      42,346        82,574      79,879
                                ------      ------        ------      ------
Total Costs and Expenses     9,916,648  10,549,857    19,463,033  21,898,018
                             ---------   ----------    ----------  ----------

Operating Earnings/(Loss)      455,683     (92,604)       337,572   (383,067)
                              --------     -------        -------    -------
Other Income
  Interest Income               19,004      19,302         39,961      32,799
  Gain/(Loss) on Disposal
    of Property                 (2,275)      4,500         (2,275)     31,874
  Other, net                     1,137       4,506          2,320       5,509
                               -------     -------        -------     -------
    Total                       17,866      28,308         40,006      70,182
                               -------     -------        -------     -------
Other Expenses
  Interest Expense             100,158     151,500        223,439     297,231
  Other, net                    17,201      35,394         34,403      67,335
                               -------     -------        -------     -------
    Total                      117,359     186,894        257,842     364,566
                               -------     -------        -------     -------
Income/(Loss) before Provision
  for Income Taxes and Equity
  in Net Earnings of Affiliate 356,190    (251,190)       119,736    (677,451)

Provision/(Credit) for
  Income Taxes                 146,286     (86,180)        50,987    (251,180)
                               -------     -------        -------     -------
Net Income/(Loss) before Equity
  in Net Earnings
  of Affiliate                 209,904    (165,010)        68,749    (426,271)

Equity in Net Earnings of
  Affiliate                     10,309      97,500         38,499     172,500
                                ------     -------         ------     -------
Net Income/(Loss)              220,213     (67,510)       107,248    (253,771)

Retained Earnings at Beginning
  of Period                  8,058,003   8,834,726      8,170,968   9,020,987
                            ----------  ----------     ----------  ----------
Retained Earnings at End
  of Period                 $8,278,216  $8,767,216     $8,278,216  $8,767,216
                            ==========  ==========     ==========  ==========

Earnings (Loss) Per Share   $      .08  $     (.02)    $      .04  $    (.09)
                            ==========  ===========    ==========  ==========
Dividends Per Share of
  Common Stock               None         None          None         None
                           ==========   ==========    ==========   ==========
Weighted Average Common
  Shares Outstanding        2,741,168    2,741,168     2,741,168    2,741,168
                           ==========   ==========    ==========   ==========
See notes to condensed financial statements.
Page 5


                                BURKE MILLS, INC.
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                               Twenty-six Weeks Ended
                                               ----------------------
                                              June 30           July 1,
                                               2001              2000
                                               ----              ----
Cash flows from operating activities:
  Net Income (Loss)                         $  107,248        $ (253,771)
                                             ---------         ---------
Adjustments to reconcile net income (loss) to net cash provided by operating
  activities:
    Depreciation                             1,161,284         1,165,037
    Equity in earnings of affiliate            (38,499)         (172,500)
    Gain (loss) on disposal of
         property assets                         2,275           (31,874)
    Provision for deferred income taxes         25,135          (251,175)
    Changes in assets and liabilities:
    Accounts receivable                     (1,725,562)         (647,001)
    Inventories                                759,755           386,818
    Prepaid expenses, taxes and other
          current assets                        14,542            54,713
    Other non-current assets                       -0-            47,683
    Accounts payable                           559,302          (290,262)
    Accrued salaries, wages and vacation pay    49,242           322,516
    Other liabilities and accrued expenses     195,073           495,554
                                               -------          --------
                        Total Adjustments    1,002,547         1,079,509
                                             ---------         ---------

Net cash provided by operating activities    1,109,795           825,738
                                            ----------         ---------
Cash flows from investing activities:
    Acquisition of property, plant and
      equipment                                (75,434)         (543,413)
    Proceeds from sale of equipment             68,000            64,500
                                                ------           -------
Net cash (used) by investing activities         (7,434)         (478,913)
                                             ----------        ----------

Cash flows from financing activities:
   Principal payments of long-term debt       (589,286)         (553,572)
   Proceeds from long-term bank note               -0-         1,000,000
                                              ---------        ---------
Net cash provided (used) by
   financing activities                       (589,286)          446,428
                                              ---------        ---------
Net increase in cash and cash equivalents      513,075           793,253

Cash and cash equivalents at
   beginning of year                         1,305,362           592,513
                                             ---------         ---------
CASH AND EQUIVALENTS AT END OF
         SECOND QUARTER                     $1,818,437        $1,385,766
                                            ==========        ==========

See notes to condensed financial statements
Page 6


                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)


NOTE 1 - BASIS OF PRESENTATION
- ------------------------------
The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly,  they do not include all information and footnotes required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  necessary  adjustments  (consisting  of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating  results for the twenty-six week period ended June 30, 2001
are not necessarily  indicative of the results that may be expected for the year
ended  December  29,  2001.  For  further  information,  refer to the  financial
statements and footnotes thereto included in the Company's annual report on Form
10-K for the year ended December 30, 2000.


NOTE 2 - STATEMENTS OF CASH FLOWS
- ---------------------------------
For the purposes of the statements of cash flows, the Company  considers cash on
hand,  deposits in banks,  interest bearing demand matured funds on deposit with
factor,  and all highly liquid debt  instruments with a maturity of three months
or less when purchased as cash and cash equivalents.

FASB  No.  95  requires  that  the  following  supplemental  disclosures  to the
statements  of cash  flows be  provided  in related  disclosures.  Cash paid for
interest the twenty-six  weeks ended June 30, 2001 and July 1, 2000 was $223,000
and  $296,000,  respectively.  The company had no cash payments for income taxes
the twenty-six weeks ending June 30, 2001 and July 1, 2000.


NOTE 3 - OPERATIONS OF THE COMPANY
- ----------------------------------
The Company is engaged in texturing,  winding, dyeing,  processingand selling of
filament,  novelty and spun  yarns,  and in the dyeing and  processing  of these
yarns for others on a commission basis.

The  Company's  fiscal year is the 52 or 53 week period  ending on the  Saturday
nearest to December 31. Its fiscal quarters also end on the Saturday  nearest to
the end of the calendar quarter.

Revenues  from  sales  are  recognized  at the  time  shipments  are made to the
customer.


NOTE 4 - USE OF ESTIMATES
- -------------------------
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect certain  reported amounts and  disclosures.  Accordingly,  actual results
could differ from those estimates.


Page 7


                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                             (Unaudited)(Continued)


NOTE 5 - ACCOUNTS RECEIVABLE
- -----------------------------
     Accounts receivable are comprised of the following:

                                                June 30,         December 30,
                                                  2001              2000
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $3,874,000        $2,152,000
       Non-factored accounts
         receivable...............               940,000           936,000
                                              ----------        ----------
                                              $4,814,000        $3,088,000
                                              ==========        ==========
NOTE 6 - INVENTORIES
- --------------------
     Inventories are summarized as follows:
                                                June 30,         December 30,
                                                  2001              2000
                                                  ----              ----
     Finished and in process....              $2,753,000         $3,103,000
     Raw materials..............                 820,000          1,136,000
     Dyes and chemicals.........                 187,000            277,000
     Other......................                 114,000            118,000
                                               ----------         ---------
                                              $3,874,000         $4,634,000
                                              ===========        ==========


NOTE 7 - LINE OF CREDIT
- -----------------------
Pursuant to a loan agreement dated March 29, 1996, and a second  amendment dated
January 20, 2000, the Company  secured an Equipment Loan facility of $3,000,000.
The  Equipment  Loan shall be evidenced by the  Equipment  Note,  and shall bear
interest  at a rate that  varies  with the LIBOR  rate.  The  Equipment  Note is
payable in 84 installments. At June 30, 2001 the Company has borrowed $3,000,000
under this line of credit. Also under the Company's factoring  arrangement,  the
Company may borrow from the factor up to 90% of the face amount of each  account
sold to the factor.  As of June 30, 2001 the Company had no borrowings  from its
factor.


NOTE 8 - LONG-TERM DEBT
- -----------------------
On March 29,  1996,  the Company  entered  into a loan  agreement  with its bank
providing  for a term  loan of  $6,000,000.  The term  loan  refinanced  the two
formerly  existing  term  loans,  and  accordingly,  all term  obligations  were
consolidated into the one $6,000,000 obligation. This new loan is secured by:

(1) a first Deed of Trust on property  and  buildings  located at the  Company's
manufacturing  sites in North  Carolina,  (2) a first lien  position  on the new
equipment and machinery  installed at these  manufacturing sites and (3) a first
lien position on the existing  machinery and equipment  located at the Company's
manufacturing sites.

Under the term loan agreement,  interest only was payable monthly until February
1998. Thereafter,  principal maturities are payable in the amount of $62,500 per
month for ninety-six (96) consecutive months plus interest at the floating LIBOR
rate plus 1.90%.

Page 8


                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                             (Unaudited)(Continued)

NOTE 8 - LONG-TERM DEBT (cont.)
- -------------------------------
Among other things,  covenants include a debt service coverage ratio, a limit on
annual property asset acquisitions  exclusive of property acquired with the loan
proceeds  under this new loan  agreement,  the  retirement or acquisition of the
Company's  capital  stock in excess of a stated  amount,  the  maintenance  of a
minimum tangible net worth which shall increase by a stated amount  annually,  a
minimum quick ratio, and a maximum debt to tangible net worth ratio.

The annual principal maturities of long-term debt at June 30, 2001 are as
follows:

                Current portion                         $  750,000
                  2002/2003                $ 750,000
                  2003/2004                  750,000
                  2004/2005                  750,000
                  2005/2006                  437,500     2,687,500
                                           ---------      ---------
                                                        $3,437,500

Under the loan  agreement,  the  Equipment  Line of Credit  was  converted  to a
$3,000,000  long-term note payable in 84 installments of $35,714,  plus interest
at the floating LIBOR rate plus 1.9%.  The Company  converted the Line of Credit
and began installments on February 29, 2000.

The annual principal maturities of this long-term debt at June 30, 2001 based on
the current amount owned are as follows:

               Current Portion                           $  428,571
                 2002/2003                $  428,571
                 2003/2004                   428,571
                 2004/2005                   428,571
                 2005/2006                   428,571
                 Thereafter                  250,002      1,964,286
                                             -------      ---------
                                                         $2,392,857

NOTE 9 - INCOME TAXES
- ---------------------
The  Company  uses the  liability  method  as  required  by FASB  statement  109
"Accounting  for Income  Taxes".  Under  this  method,  deferred  tax assets and
liabilities are determined based on the differences  between financial reporting
and tax bases of assets and  liabilities  and are measured using the enacted tax
rates and laws.

The items which comprise deferred tax assets and liabilities are as follows:
                                          June 30,      December 30,
                                           2001            2000
                                           ----            ----
    Deferred Tax Assets:
    Alternative minimum taxes paid      $349,000         $349,000
    Net operating carry forward          691,465          718,000
    Inventory Capitalization               4,600            5,500
    Charitable contributions carryover    10,600            8,500
    Less:  Valuation allowance          (200,000)        (148,000)
                                        ---------       ---------
                                        $855,665         $933,000
                                        =========       =========



Page 9


                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                             (Unaudited)(Continued)


NOTE 9 - INCOME TAXES (continued)
- ---------------------

    Deferred Tax Liabilities:
      Accelerated depreciation
         for tax purposes               $2,082,600    $ 2,154,100
      Undistributed earnings of foreign
         affiliate, net of tax credit       23,700          4,400
                                         ---------      ---------
                                        $2,106,300    $ 2,158,500
                                        ==========     ==========


                                           Twenty-Six Weeks Ended
                                            --------------------
                                           June 30       July 1,
    Provision (credit) for income taxes     2001          2000
                                            ----          ----
        consists of:
        Deferred                        $  50,987     $  (251,180)
        Federal                              ---             ---
        State                                ---             ---
                                         ---------     ----------
                                        $  50,987     $  (251,180)
                                         =========     ==========


NOTE 10 - EMPLOYEE BENEFIT PLAN
- -------------------------------
The Company is a participating  employer in the Burke Mills,  Inc.,  Savings and
Retirement  Plan and  Trust  that has been  qualified  under  Section  401(k) of
theInternal  Revenue  Code.  This plan allows  eligible  employees to contribute
asalary  reduction  amount  of not  less  than 1% nor  greater  than  25% of the
employee's  salary but not to exceed  dollar limits set by law. The employer may
make a discretionary  contribution  for each employee out of current net profits
or accumulated  net profits in an amount the employer may from time to time deem
advisable.  No  provision  was made  for a  discretionary  contribution  for the
periods ended June 30, 2001, and July 1, 2000.


NOTE 11 - CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------
Financial  instruments that potentially  subject the Company to concentration of
credit risk consist  principally of occasional  temporary cash  investments  and
amounts due from the factor on receivables  sold to the factor on a non-recourse
basis.  The  receivables  sold to the  factor  during a month  generally  have a
maturity date on the 21st to the 30th of the following  month.  At June 30, 2001
the Company had  $3,874,000 due from its factor of which  $3,515,000  matured on
July 20, 2001.  Upon maturity,  the funds are  automatically  transferred by the
factor to the Company's bank.


NOTE 12 - COMMITMENTS
- ---------------------
a) The Company  entered into a supply  agreement,  dated November 23, 1996, with
its joint venture  company,  Fytek,  S.A. de C.V. to purchase twisted yarns. The
Company agrees to purchase approximately $1,800,000 of twisted yarn annually for
the five years beginning November 1997.

Page 10



                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                             (Unaudited)(Continued)

NOTE 12 - COMMITMENTS (continued)
- ---------------------
b) The Company  entered into a supply  agreement,  dated November 19, 1996, with
Fibras  Quimicas,  S.A. to purchase  yarn.  The Company  agrees to purchase yarn
based on the schedule below, beginning February 1, 1997, for a five year period.
                  Year 1            Approximately $2,600,000
                  Year 2            Approximately $6,400,000
                  Year 3            Approximately $7,100,000
                  Year 4            Approximately $7,700,000
                  Year 5            Approximately $7,700,000

c) The Company and Titan Textile Company, Inc., signed an agreement which became
effective  April 1,  1999,  whereby  the  Company  sold its  friction  texturing
equipment  to Titan and in turn will  purchase  textured  yarns from Titan.  The
agreement  states that the Company will purchase  70,000 pounds per week as long
as the  Company  has a  requirement  for  textured  yarns.  When  the  Company's
requirements exceeds 140,000 pounds per week, the Company will purchase at least
50% of its requirements  from Titan. The textured yarn pricing structure will be
reviewed  every six months and when POY prices  increase  or  decrease  by 5% or
more.

d) During 1996 in  connection  with a bank loan to the  Company  secured by real
estate, the Company had a Phase I Environmental Site Assessment conducted on its
property.  The  assessment  indicated  the  presence  of a  contaminant  in  the
groundwater under the Company's property.  The contaminant was a solvent used by
the Company in the past but no longer used.  The  contamination  was reported to
the North Carolina  Department of Environment and Natural Resources (DENR). DENR
required a Comprehensive Site Assessment that has been completed.  The Company's
outside engineering firm conducted testing and prepared a Corrective Action Plan
that was submitted to DENR. The Company has identified remediation issues and is
moving toward a solution of natural attenuation.  The cost of monitoring will be
approximately $31,000 per year.


NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS
- ----------------------------------------------------------------
The company owns 49.8% of Fytek,  S.A. de C.V. (Fytek),  a Mexican  corporation.
Fytek began  operation in the fourth quarter of 1997.  The company  accounts for
the ownership using the equity method.  Through the second quarter,  the Company
had purchases from Fytek of $1,053,000 compared to $1,119,000 in 2000. Financial
information for Fytek is as follows:


                               STATEMENT OF INCOME
                   (In thousands of U.S. dollars) (Unaudited)

                                    2nd Quarter              Six Months
                                    -----------              ----------
                                  2001        2000          2001     2000
                                  ----        ----          ----     ----
Net Sales                        $1,454      $2,164        $2,911   $4,512
Gross Profit                         62         231           156      498
Income from continuing
   operations                        31         296           117      535
Income before taxes                  31         296           117      535
Provision for income tax             11         102            40      190
                                  -----      ------       -------   ------
  Net Income                     $   20      $  194       $    77   $  345
                                 ======      ======       =======   ======


Page 11



                                BURKE MILLS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                             (Unaudited)(Continued)

NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------
Fytek Financial Information Continued:
                                  BALANCE SHEET
                         (In thousands of U.S. dollars)

                                                June 30,      Dec. 30,
                                                 2001          2000
                                              (Unaudited)    (Audited)
                                              -----------    -----------
     ASSETS
Current assets                                  $3,895         $4,175
Non-current assets                                 183            166
                                                ------         ------
  Total Assets                                  $4,078         $4,341
                                                ======         ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                             $2,507         $3,024
Non-current liabilities                              0              0
                                                ------         ------
  Total Liabilities                             $2,507         $3,024
Shareholders equity                             $1,571         $1,317
                                                ------         ------
Total Liabilities & Shareholders' Equity        $4,078         $4,341
                                                ======         ======


NOTE 14 - ACCOUNTING FOR POSSIBLE IMPAIRMENT OF LONG-LIVED ASSETS
- -----------------------------------------------------------------
In 1995 the  Financial  Accounting  Standards  Board issued  Statement  No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of", which requires  impairment losses to be recorded on long- lived
assets used in operations  when  indicators  of  impairment  are present and the
undiscounted  cash flows estimated to be generated by those assets are less than
the assets carrying  amount.  Statement No.121 also addresses the accounting for
long-lived  assets  that are  expected to be  disposed  of. The Company  adopted
Statement No.121 in the first quarter of 1996 and such adoption did not have any
material effect on the financial statements for 2000 or for the twenty-six weeks
ended June 30, 2001.


NOTE 15 - EARNINGS PER SHARE
- ----------------------------
Earnings per share are based on the net income  divided by the weighted  average
number of common shares  outstanding  during the  twenty-six  week periods ended
June 30, 2001, and July 1, 2000.

Page 12


                                BURKE MILLS, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Results of Operations
- ---------------------
2001 Compared to 2000
- ---------------------
The following  discussion should be read in conjunction with the information set
forth under the Financial Statements and Notes thereto included elsewhere in the
10-Q.
                              RESULTS OF OPERATIONS

The following  table sets forth operating data of the Company as a percentage of
net sales for the periods indicated below:

                                    Thirteen Weeks           Twenty-six Weeks
                                       Ended                     Ended
                                  --------------------      -------------------
                                  June 30,  July 1,        June 30,   July 1,
                                   2001      2000           2001       2000
                                   ----      ----           ----       ----
Net Sales                          100.0%   100.0%         100.0%     100.0%
   Cost of Sales                    89.2     92.6           91.3       93.1
                                    ----     ----           ----       ----
  Gross Profit                      10.8      7.4            8.7        6.9
  Selling, General, Administrative
         and Factoring Costs         6.4      8.3            7.0        8.6
                                    ----     ----           ----       ----
  Operating Earnings (Loss)          4.4     (0.9)           1.7       (1.7)
  Interest Expense                   1.0      1.4            1.1        1.4
  Other Expense                       --      0.1             --         --
                                    ----     ----           ----       ----
  Income (Loss) before
         Income Taxes                3.4     (2.4)           0.6       (3.1)
  Equity in Net Earnings (Loss)
     of Affiliate                    0.1      0.9            0.2        0.8
  Income Taxes (Credit)              1.4     (0.8)           0.3       (1.2)
                                    ----      ----          ----        ---
Net Income (Loss)                    2.1%    (0.7)%          0.5%      (1.1)%
                                   ======    ======        ======     ======


                        THIRTEEN WEEKS ENDED JUNE 30, 2001
                 COMPARED TO THIRTEEN WEEKS ENDED JULY 1, 2000

Net Sales
- ---------
Net sales for the  thirteen  weeks  ended June 30,  2001,  decreased  by 0.8% to
$10,372,000  compared  to  $10,457,000  for the second  quarter of 2000.  Pounds
shipped  increased  by 2.4%  compared to 2000 while the average  sales price per
pound  decreased by 3.1%. The increase in pounds resulted from new customers and
programs.  Thread  sales  increased  by 118.4% or  $461,000,  while  yarn  sales
decreased 4.7% or $454,000, and commission sales decreased 24.1% or $91,000. The
decrease  in average  sales  prices is the  result of sales mix and  competitive
pricing pressures caused by a weak textile economy.


Cost of Sales and Gross Margin
- ------------------------------
Cost of sales for the second quarter decreased by $430,000 or 4%.

Cost of material used increased by 1%, while direct labor and overhead decreased
by 11% and 16% respectively.

Page 13



                                BURKE MILLS, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (continued)

Cost of Sales and Gross Margin (continued)
- ------------------------------
Due to a minimal  change in net sales and a 4%  decrease  in cost of sales,  the
Company's gross margin improved to 10.8% compared to 7.4% in 2000.

Selling, General and Administrative Expenses
- --------------------------------------------
Selling  general  and  administrative  expenses  for the second  quarter of 2001
decreased by $205,000 or 25%. The decrease is primarily the result of a $181,000
favorable  difference in other salaries due to $150,000 of severance paid to the
former president in 2000.

Factor's Charges
- ----------------
Factor's  charges  were .4% of sales as compared to .4% of sales in 2000.  There
was no change in the Company's factoring agreement.

Interest Expense
- ----------------
Interest expense for the second quarter decreased $51,000 primarily due to lower
existing interest rates.

Interest Income
- ---------------
Interest income for the second quarter of 2001 was equal to 2000 at $19,000.

Gain (Loss) on Disposal of Equipment
- ------------------------------------

The loss on disposal of equipment was due to the sale of old equipment.

Equity in Net Earnings of Affiliate
- ------------------------------------------
The  Company  recorded  $10,000 as income from  Fytek,  S.A. De C.V.,  its joint
venture  in Mexico,  compared  to $97,500  for the second  quarter of 2000.  The
Company's share of net earnings and losses is 50%. Fytek began operations in the
fourth quarter of 1997. Also see Note 13.

Income Before Provision for Income Taxes
- -----------------------------------------------
For the  thirteen  weeks ended June 30,  2001 the Company  recorded an income of
$356,000  before  provision  for taxes and income  from its  Mexican  affiliate,
compared  to a loss before  credit for income  taxes and income from its Mexican
affiliate of $251,000 in 2000.


Provision (Credit) for Income Taxes
- ------------------------------------
The Company  recorded a provision  for income  taxes of $146,000  for the second
quarter of 2001,  compared  to a credit of  $86,000 in 2000,  as a result of the
loss in the second quarter of 2000.


Page 14


                                BURKE MILLS, INC.
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS
                                   (Continued)
                TWENTY-SIX WEEKS ENDED JUNE 30, 2001 COMPARED TO
                       TWENTY-SIX WEEKS ENDED JULY 1, 2000

2001 Compared to 2000

Net Sales
- ---------
Net sales for the  twenty-six  weeks ended June 30,  2001,  decreased by 8.0% to
$19,801,000  compared  to  $21,515,000  for the similar  period of 2000.  Pounds
shipped  decreased by 3.3% compared to 2000. The decrease in net sales is due to
lower customer demand primarily recorded in the first quarter of 2001.


Cost of Sales and Gross Margin
- ------------------------------
Cost of goods  sold  decreased  by 9.8% on a net  sales  decrease  of 8.0% and a
decrease of 3.3% on pounds shipped.

Material costs decreased by 5% while labor and overhead decreased by 18% and 17%
respectively. The net result of cost dropping to a greater extent than sales was
an improvement in the Company's gross profit percentage to 8.7% compared to 6.9%
for the first six months of 2000.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling, general and administrative expenses decreased by $474,000 or 26.7%. The
decrease is primarily the result of $204,000 recorded to bad debt expense in the
first  quarter  of 2000,  which did not  re-occur  in 2001,  and to a  favorable
difference  in other  salaries due to  severance of $150,000  paid to the former
president in 2000.


Factor's Charges
- ----------------
Factor charges were 0.4% of net sales for the first six months of 2001 and 2000.
There was no change in the Company's factoring agreement.


Interest Expense
- ----------------
Interest  expense  decreased by $74,000 or 24.8% for the twenty-six  week period
primarily due to lower  existing  interest  rates and a lower average  long-term
debt.


Interest Income
- ---------------
Interest  income for the  twenty-six  week period  increased by $7,000 due to an
increase in average funds invested.

Gain (Loss) on Disposal of Equipment
- ------------------------------------
The  loss  on  disposal  of  equipment  of  $2,000  was  due to the  sale of old
equipment.

Page 15



                                BURKE MILLS, INC.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)

Equity in Net Earnings of Affiliate
- -----------------------------------
The Company  recorded  $38,500 and $172,500 for the  twenty-six  week periods of
2001 and 2000  respectively  as  earnings  from Fytek,  S.A. De C.V.,  its joint
venture in Mexico.  The Company's share of net earnings and losses is 50%. Fytek
began operations in the fourth quarter of 1997.


Income Before Provision for Income Taxes
- -----------------------------------------------
For the twenty-six  weeks ended June 30, 2001, the Company recorded an income on
operations of $120,000 compared to a loss of $677,000 in 2000.


Provision (Credit) for Income Taxes
- -----------------------------------
The Company  recorded a provision for taxes of $51,000 for the twenty-six  weeks
of 2001, compared to a credit of $251,000 in the 2000 year period resulting from
the loss in 2000.


Liquidity and Capital Resources
- -------------------------------
The  Company  sells  a  substantial  portion  of its  accounts  receivable  to a
commercial  factor so that the factor assumes the credit risk for these accounts
and effects the collection of the receivables.  As of June 30, 2001, the Company
had $3,874,000 due from its factor of which $3,515,000 matured on July 20, 2001.
The Company has the right to borrow up to 90% of the face amount of each account
sold to the factor.

The  Company has an  equipment  line of credit from its bank and under which the
Company may borrow up to $3,000,000 for the acquisition of production machinery.
The Company  borrowed  $3,000,000 from the Line of Credit and converted the Line
of Credit to long-term debt on February 29, 2000 (see Note 8).

The  Company's  working  capital  at  June  30,  2001,   aggregated   $6,319,000
representing a working capital ratio of 2.5 to 1 compared with a working capital
of $5,658,000 at December 30, 2000, and a working capital ratio of 2.6 to 1.

As a measure of current  liquidity,  the Company's  quick position  (cash,  cash
equivalents and receivables over current liabilities) discloses the following at
June 30, 2001:


Cash, cash equivalents and receivables...........              $6,632,000
         Current liabilities..............................      4,307,000
                                                                ---------

         Excess of quick assets to current liabilities...      $2,325,000

The Company believes that its cash, cash  equivalents and  receivables,  and its
factoring and credit  arrangements  will be sufficient to finance its operations
for the next 12 months.

Page 16



                                BURKE MILLS, INC.
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS
                                   (Continued)


Liquidity and Capital Resources (continued)
- -------------------------------------------
The results of  operations  of the Company for the periods  discussed  have been
affected by inflation in its polyester yarns (the Company's major raw material).
Prices have increased  steadily since mid-year 1999, and the suppliers have said
that there is a  possibility  of further  increases in 2001.  Also,  natural gas
costs have increased approximately 60% since 1999.

During the twenty-six  weeks of 2001, the Company  acquired and made deposits on
new  machinery  and  equipment  of  approximately  $75,400  as set  forth in the
accompanying  statement  of cash  flows.  For the  balance of 2001,  the Company
anticipates the acquisition of machinery and equipment of approximately $425,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
June 30, 2001,  will  aggregate an  anticipated  acquisition of new machinery of
approximately  $500,000 in 2001.  The Company  plans to finance its capital from
cash provided from operations and bank financing.

The Company's cash and equivalents increased for the twenty-six weeks ended June
30, 2001, to  $1,818,000  from  $1,305,000  at December 30, 2000  primarily as a
result of improved cash flow from operations. See accompanying Statement of Cash
Flow.


Forward Looking Statements
- --------------------------
Certain  statements in this  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations,  and other sections of this report, contain
forward-looking  statements within the meaning of federal  securities laws about
the Company's  financial  condition and results of operations  that are based on
management's  current   expectations,   beliefs,   assumptions,   estimates  and
projections  about the  markets  in which the  Company  operates.  Words such as
"expects", "anticipates",  "believes", "estimates", variations of such words and
other  similar  expressions  are  intended  to  identify  such   forward-looking
statements.  These  statements  are not  guarantees  of future  performance  and
involve  certain  risks,  uncertainties  and  assumptions  that are difficult to
predict.  Therefore, actual outcomes and results may differ materially from what
is expressed or forecasted in, or implied by, such  forward-looking  statements.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements, which reflect management's judgement only as of the date hereof. The
Company   undertakes   no   obligations   to  update   publicly   any  of  these
forward-looking  statements  to  reflect  new  information,   future  events  or
otherwise.

Factors  that may cause  actual  outcome and results to differ  materially  from
those expressed in, or implied by, these forward-looking statements include, but
are not  necessarily  limited  to,  availability,  sourcing  and  pricing of raw
materials,  pressures on sale prices due to competition and economic conditions,
reliance on and  financial  viability of  significant  customers,  technological
advancements,  employee relations,  changes in construction spending and capital
equipment  expenditures  (including  those  related  to  unforeseen  acquisition
opportunities),  the timely  completion of construction  and expansion  projects
planned or in process,  continued  availability of financial  resources  through
financing  arrangements and operations,  negotiations of new or modifications of
existing   contracts  for  asset  management  and  for  property  and  equipment
construction and acquisition, regulations governing tax laws, other governmental
and authoritative bodies, policies and legislation, and proceeds received from


Page 17



                                BURKE MILLS, INC.
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS
                                   (Continued)


Forward Looking Statements (continued)
- --------------------------
the sale of  assets  held for  disposal.  In  addition  to these  representative
factors,  forward-looking  statements  could be impacted by general domestic and
international  economic and industry conditions in the markets where the Company
competes;  such as, changes in currency  exchange rates,  interest and inflation
rates, recession and other economic and political factors over which the Company
has no control.

Page 18




                                BURKE MILLS, INC.

                           PART II - OTHER INFORMATION




Item 4 - Submission of Matters to a Vote of Security Holders

         The Company's annual meeting of shareholders was held on May 29, 2001.
         At the meeting all seven director nominees were elected.

         (a)  The following directors were elected for a one-year term by
              the votes indicated:

                  Humayun N. Shaikh 2,332,036
                  Thomas I. Nail    2,337,036
                  Aehsun Shaikh     2,332,036
                  Robert P. Huntley 2,337,036
                  William T. Dunn   2,337,036
                  Richard F. Byers  2,337,036
                  Robert T. King    2,336,536

         (b)  There were no other matters presented for vote of stockholders.




Item 6 - Exhibits and Reports on 8-K

         (a) Reports on Form 8-K - No report on Form 8-K has been filed during
             the thirteen weeks ended June 30, 2001.

Page 19




                                BURKE MILLS, INC.

                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

BURKE MILLS, INC.
(Registrant)




                                                By: Ronald D. Nicholson  /s
Date: August 13, 2001                             ________________________
                                                    Ronald D. Nicholson
                                                    (VP, Finance)
                                                  (Principal Financial Officer)



                                                By:  Thomas I. Nail     /s
Date: August 13, 2001                            _________________________
                                                     (President)



Page 20