UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 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 SEPTEMBER 29, 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 November 9, 2001, there
were outstanding 2,741,168 shares of the issuer's only class of common stock.


Page 1 of 18



                               BURKE MILLS, INC.
                                     INDEX


PART  1 - FINANCIAL INFORMATION                              Page Number

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

   Condensed Balance Sheets:
      September 29, 2001, and December 30, 2000                      3

   Condensed Statements of Operations and Retained Earnings:
      Thirteen Weeks Ended September 29, 2001 and September 30,
           2000                                                      4
      Thirty-Nine Weeks Ended September 29, 2001 and
           September 30, 2000                                        4
   Statements of Cash Flows:
      Thirty-Nine Weeks Ended September 29, 2001
           and September 30, 2000                                    5

   Notes to Condensed Financial Statements                           6


Item 2 - Management's Discussion and Analysis
         of Financial Condition and Results of Operations           12
- ---------------------------------------------------------

Part II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K                           17
- -----------------------------------------

SIGNATURES                                                          18


Page 2


                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS

                                                  Sept. 29,       Dec. 30,
                                                    2001           2000
                                                 (Unaudited)      (Note A)
                                                 -----------      --------
        ASSETS
Current Assets
  Cash and cash equivalents                     $ 3,278,155     $ 1,305,362
  Accounts receivable                             4,253,469       3,088,069
  Inventories                                     4,016,368       4,633,978
  Prepaid expenses, taxes and other
     current assets                                 178,624         133,711
                                                -----------     -----------
                  Total Current Assets           11,726,616       9,161,120
                                                -----------     -----------

Equity Investment in Affiliate                      643,005         586,728
                                                -----------     -----------

Property, Plant and Equipment - at cost          30,852,132      31,314,896
   Less:  Accumulated depreciation               19,115,756      18,018,018
                                                -----------      ----------
Property, Plant and Equipment - Net              11,736,376      13,296,878
                                                -----------      ----------
Other Assets
  Deferred income tax                               758,600         933,000
  Other                                              16,575          16,575
                                                -----------     -----------
                Total Other Assets                  775,175         949,575
                                                -----------     -----------
                Total Assets                    $24,881,172     $23,994,301
                                                ===========     ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt          $ 1,178,571     $ 1,178,571
  Accounts payable                                3,335,431       1,897,308
  Accrued salaries, wages and vacation pay          223,278         220,063
  Income Taxes Payable                                  889               0
  Other liabilities and accrued expenses            486,629         207,300
                                                 ----------      ----------
                  Total Current Liabilities       5,224,798       3,503,242

Long-term Debt                                    4,357,143       5,241,071

Deferred Income Taxes                             2,015,100       2,158,500
                                                 ----------      ----------
                  Total Liabilities              11,597,041      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                               8,363,611       8,170,968
                                                 ----------      ----------
Total Shareholders' Equity                       13,284,131      13,091,488
                                                 ----------      ----------
Total Liabilities & Shareholders' Equity        $24,881,172     $23,994,301
                                                ===========     ===========

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 3



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

                               Thirteen Weeks Ended     Thirty-Nine Weeks Ended
                              ----------------------    -----------------------
                              Sept. 29     Sept. 30       Sept. 29   Sept. 30
                                2001         2000           2001       2000
                              --------     --------      --------    --------
Net Sales                   $9,255,121   $ 9,278,855  $29,055,726  $30,793,806
- ---------                   -----------  -----------  -----------  -----------
Costs and Expenses
  Cost of Sales              8,447,210     8,957,697   26,525,177   28,999,546
  Selling, General and
    Administrative Expenses    632,518       611,342    1,935,010    2,387,632
  Factor's Charges              39,789        38,392      122,363      118,271
                               --------     --------     --------     --------
Total Costs and Expenses     9,119,517     9,607,431   28,582,550   31,505,449
                             ----------    ----------   ---------   ----------

Operating Earnings/(Loss)      135,604      (328,576)     473,176     (711,643)
                               --------      --------    --------     --------
Other Income
  Interest Income               20,495        17,272       60,456       50,071
  Gain (loss) on disposal of
      property assets                0             0       (2,275)      31,874
  Other, net                     7,005        54,675        9,325       60,184
                                -------      -------      -------      -------
    Total                       27,500        71,947       67,506      142,129
                                -------      -------      -------      -------
Other Expenses
  Interest Expense              83,872       151,143      307,311      448,374
  Other, net                    (7,308)       31,927       27,095       99,262
                                -------      -------      -------      -------
    Total                       76,564       183,070      334,406      547,636
                                -------      -------      -------      -------
Income (loss) before Provision for
  Income Taxes and Equity in Net
  Earnings (Loss) of Affiliate  86,540      (439,699)     206,276   (1,117,150)

Provision/(Credit) for Income
  Taxes                         18,923      (141,030)      69,910     (392,210)
                                -------      -------       ------      -------
Net Income/(Loss) before Equity
  in Net Earnings of Affiliate  67,617      (298,669)     136,366     (724,940)

Equity in Net Earnings (Losses)
   of Affiliate                 17,778        51,200       56,277      223,700
                                -------      -------      -------      -------
Net Income (Loss)               85,395      (247,469)     192,643     (501,240)

Retained Earnings at Beginning
   of Period                  8,278,216    8,767,216    8,170,968    9,020,987
                              ---------    ---------    ---------    ---------
Retained Earnings at End
   of Period                 $8,363,611   $8,519,747   $8,363,611   $8,519,747
                             ==========   ==========   ==========   ==========
Earnings (Loss) Per Share    $      .03   $     (.09)  $      .07   $     (.18)
                             ==========   ==========   ==========   ===========
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 4


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

                                              Thirty-Nine Weeks Ended
                                               ----------------------
                                                Sept. 29,      Sept. 30,
                                                 2001            2000
                                                 ----            ----
Cash flows from operating activities:
  Net Income (Loss)                         $  192,643       $  (501,240)
                                             ---------         ---------
Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
    Depreciation                             1,686,525         1,774,602
    Provision for deferred income taxes         31,000          (392,210)
    Equity in earnings of affiliate            (56,277)         (223,700)
    Loss (gain) on disposal of
       property assets                           2,275           (31,874)
    Changes in assets and liabilities:
      Accounts receivable                   (1,165,400)         (172,186)
      Inventories                              617,610           555,132
      Prepaid expenses, taxes and other
          current assets                       (44,913)           99,975
      Other non-current assets                       0            63,793
      Accounts payable                       1,438,123          (188,441)
      Income taxes payable                         889               ---
      Accrued salaries, wages and
         vacation pay                            3,215           161,235
      Other liabilities and accrued expenses   279,329           254,487
                                             ---------        ----------
                        Total Adjustments    2,792,376         1,900,813
                                             ---------        ----------

Net cash provided by operating activities    2,985,019         1,399,573
                                             ---------         ---------
Cash flows from investing activities:
    Acquisition of property, plant and
      equipment                               (196,298)         (605,547)
    Proceeds from sale of equipment             68,000            64,500
                                             ---------         ---------
Net cash (used) by investing activities       (128,298)         (541,047)
                                             ---------         ---------
Cash flows from financing activities:
   Principal payments of long-term debt       (883,928)         (848,215)
   Proceeds from long-term bank note                 0         1,000,000
                                             ---------         ---------
Net cash provided by
   financing activities                       (883,928)          151,785
                                             ---------         ---------
Net increase (decrease) in cash and
   cash equivalents                          1,972,793         1,010,311

Cash and cash equivalents at
   beginning of year                         1,305,362           592,513
                                             ---------         ---------
CASH AND CASH EQUIVALENTS AT END OF
         THIRD QUARTER                      $3,278,155        $1,602,824
                                            ==========        ==========

See notes to condensed financial statements

Page 5


                                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 thirty-nine week period ended September 29,
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 for the  thirty-nine  weeks ended  September 29, 2001 and September 30,
2000 was $307,000 and $448,000,  respectively. The Company had a cash payment of
$12,000 for the  thirty-nine  weeks ending  September  29, 2001 for income taxes
compared to no payments for the thirty-nine weeks ending September 30, 2000.


NOTE 3 - OPERATIONS OF THE COMPANY
- ----------------------------------

The Company is engaged in texturing,  winding, dyeing, processing and 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.

Revenue  recognition - revenue 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 6


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

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

                                                Sept. 29,         Dec. 30,
                                                  2001              2000
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $3,875,000        $2,152,000
       Non-factored accounts
         receivable...............               378,000           936,000
                                               ---------        ----------
                                              $4,253,000        $3,088,000
                                              ==========        ==========


NOTE 6 - INVENTORIES
- --------------------
     Inventories are summarized as follows:

                                                Sept. 29,          Dec. 30,
                                                  2001              2000
                                                  ----              ----
     Finished and in process....              $2,590,000         $3,103,000
     Raw materials..............               1,098,000          1,136,000
     Dyes and chemicals.........                 212,000            277,000
     Other......................                 116,000            118,000
                                               ---------          ---------
                                              $4,016,000         $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  September  29, 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 September 29, 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 7


                                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 September 29, 2001 are as
follows:

                Current portion                         $  750,000
                  2002/2003               $  750,000
                  2003/2004                  750,000
                  2004/2005                  750,000
                  2005/2006                  250,000     2,500,000
                                           ---------     ---------
                                                        $3,250,000

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 September 29, 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                 142,859       1,857,143
                                            -------       ---------
                                                         $2,285,714


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:
                                         Sept. 29,       Dec. 30,
                                           2001            2000
                                           ----            ----
    Deferred Tax Assets:
    Alternative minimum taxes paid      $  349,000    $   349,000
    Net operating loss carry forward       394,000        570,000
    Inventory capitalization                 4,800          5,500
    Charitable contributions carryover      10,800          8,500
                                         ---------      ---------
                                        $  758,600    $   933,000
                                         =========      =========

Page 8


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

NOTE 9 - INCOME TAXES (contd.)
- ---------------------

    Deferred Tax Liabilities:
      Accelerated depreciation
         for tax purposes               $1,990,500     $2,154,100
      Undistributed earnings of foreign
         affiliate, net of tax credit       24,600          4,400
                                         ---------      ---------
                                        $2,015,100     $2,158,000
                                        ==========     ==========

                                          Thirty-Nine Weeks Ended
                                            --------------------
                                          Sept. 29,     Sept. 30,
                                             2001          2000
    Provision (credit) for income taxes      ----          ----
        consists of:
        Deferred                         $  69,910     $ (392,210)
        Federal                                ---          ---
        State                                  ---          ---
                                         ---------     ----------
                                         $  69,910     $ (392,210)
                                         =========     ==========

The net operating loss  carryforward  from a prior year is $1,022,000,  expiring
2019/2020.


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 the
Internal  Revenue  Code.  This plan allows  eligible  employees to  contribute a
salary  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 period
ended September 29, 2001 and September 30, 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 September 29,
2001, the Company had $3,875,000 due from its factor of which $3,006,000 matured
on October 19, 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.

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.

Page 9


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

NOTE 12 - COMMITMENTS (contd.)
- ---------------------
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) The company has committed to purchase  $281,000 of machinery from Rieter ICBT
to be  delivered  approximately  January 15, 2002. A 10% down payment of $28,000
has been made. $225,000 is payable 30 days after delivery. The remaining balance
of $28,000 is payable after successful commissioning.

e) 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. During the thirty-nine weeks, the Company
had purchases from Fytek of $1,066,000 compared to $1,626,000 in 2000. Financial
information for Fytek is as follows:

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

                                    3rd Quarter             Nine Months
                                    -----------              ----------
                                  2001        2000          2001     2000
                                  ----        ----          ----     ----

Net Sales                        $1,403      $2,232      $4,314     $6,744

Gross Profit                         15         405         171        903
Income from continuing
   operations                        42         152         159        687

Income before taxes                  42         152         159        687

Provision for income tax              6          50          46        240
                                  -------     ------      -------   -------
 Net Income                      $   36      $  102      $  113     $  447
                                  =======     ======      =======   =======

Page 10


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


NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------
Fytek's financial information (continued):

                                 BALANCE SHEETS
                          (In thousands of U.S. dollars)

                                              Sept. 30,       Dec. 30,
                                                 2001           2000
                                              (Unaudited)     (Audited)
                                              -----------     ---------
     ASSETS
Current assets                                  $3,355         $4,175
Non-current assets                                 185            166
                                                 -----          -----
  Total Assets                                  $3,540         $4,341
                                                ======         ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                             $2,081         $3,024
Non-current liabilities                              0              0
                                                 -----          -----
  Total Liabilities                             $2,081         $3,024
Shareholders equity                             $1,459         $1,317
                                                 -----          -----

Total Liabilities & Shareholders' Equity        $3,540         $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
effect on the financial  statements for 2000 or for the thirty-nine  weeks ended
September 29, 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 thirty-nine  week periods ended
September 29, 2001, and September 30, 2000.


Page 11


                                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          Thirty-Nine Weeks
                                       Ended                     Ended
                                  --------------------      -------------------
                                 Sept. 29  Sept. 30       Sept. 29   Sept. 30
                                   2001      2000           2001       2000
                                   ----      ----           ----       ----
Net Sales                          100.0%   100.0%         100.0%     100.0%
  Cost of Sales                     91.3     96.5           91.3       94.2
                                   ------   ------         ------     ------
  Gross Profit                       8.7      3.5            8.7        5.8
  Selling, General, Administrative
         and Factoring Costs         7.3      7.0            7.1        8.1
                                    -----    -----          -----      -----
  Operating Earnings (Loss)          1.4     (3.5)           1.6       (2.3)
  Interest Expense                   0.9      1.6            1.0        1.4
  Other (Income) - net              (0.4)    (0.4)          (0.1)      (0.1)
                                    -----    -----          -----      -----
  Income (Loss) before
         Income Taxes               0.9      (4.7)           0.7       (3.6)
  Equity in Net Earnings
     of Affiliate                   0.2       0.5            0.2        0.7
  Income Taxes (Credit)             0.2      (1.5)           0.2       (1.3)
                                   -----     -----          -----      -----
Net Income (Loss)                   0.9%     (2.7)%          0.7%      (1.6)%
                                   =====     ======         =====      ======


                        THIRTEEN WEEKS ENDED SEPTEMBER 29, 2001
                 COMPARED TO THIRTEEN WEEKS ENDED SEPTEMBER 30, 2000

Net Sales
- ---------

Net sales for the thirteen weeks ended September 29, 2001,  decreased by 0.3% to
$9,255,000  compared to $9,279,000 for the third quarter of 2000. Pounds shipped
increased  by 11.7%  compared  to 2000 while the  average  sales price per pound
decreased  by 10.7%.  The increase in pounds  resulted  from new  customers  and
programs.  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 third quarter decreased by $510,000 or 6%.

Page 12


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


Cost of Sales and Gross Margin (contd.)
- ------------------------------

Cost of material used increased by 2% while direct labor and overhead  decreased
by 11% and 12% respectively.

Due to a minimal  change in net sales and a 6%  decrease  in cost of sales,  the
Company's gross margin improved to 8.7% compared to 3.5% in 2000.

Selling, General and Administrative Expenses
- --------------------------------------------

Selling,  general,  and  administrative  expenses for the third  quarter of 2001
increased by $21,000 or 3% compared to the third quarter of 2000.

Factor's Charges
- ----------------

Factor's  charges as a percentage of sales was .4% for the third quarter of 2001
as  compared  to .4% of sales in  2000.  There  was no  change  in the  factor's
agreement.

Interest Expense
- ----------------

Interest expense for the third quarter  decreased $67,000 primarily due to lower
existing interest rates and a lower average long-term debt.

Interest Income
- ---------------

Interest income for the third quarter of 2001 was $20,000 compared to $17,000 in
2000.

Equity in Net Earnings of Affiliate
- ------------------------------------------

The  Company  recorded  $18,000 as income from  Fytek,  S.A. De C.V.,  its joint
venture  in  Mexico,  compared  to $51,000  for the third  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 (Loss) before Provision for Income Taxes
- -----------------------------------------------

For the thirteen weeks ended  September 29, 2001 the Company  recorded an income
of $87,000  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 $440,000 in 2000.

Provision (Credit) for Income Taxes
- ------------------------------------

The  Company  recorded a  provision  for income  taxes of $19,000  for the third
quarter of 2001,  compared  to a credit of  $141,000  in 2000 as a result of the
loss in the third quarter of 2000.


Page 13


                                BURKE MILLS, INC.
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Continued)
             THIRTY-NINE WEEKS ENDED SEPTEMBER 29, 2001 COMPARED TO
                   THIRTY-NINE WEEKS ENDED SEPTEMBER 30, 2000

2001 Compared to 2000
Net Sales
- ---------

Net sales for the thirty-nine weeks ended September 29, 2001,  decreased by 5.6%
to $29,056,000  compared to $30,794,000  for the similar period of 2000.  Pounds
shipped  decreased by 1.1% 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 8.5% on a net  sales  decrease  of 5.6% and a
decrease of 1.1% on pounds shipped.

Material costs decreased by 3% while labor and overhead decreased by 16% and 15%
respectively. The net result of cost dropping to a greater extent than sales was
an  improvement  in the Company's  gross profit  percentages to 8.7% compared to
5.8% for the first nine months of 2000.

Selling, General and Administrative Expenses
- --------------------------------------------

Selling, general and administrative expenses decreased by $453,000 or 19.0%. 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  nine  months of 2001 and
2000. There was no change in the Company's factoring agreement.

Interest Expense
- ----------------

Interest expense  decreased by $141,000 or 31.5% for the thirty-nine week period
primarily due to lower  existing  interest  rates and a lower average  long-term
debt.

Interest Income
- ---------------

Interest income for the thirty-nine  week period  increased by $10,000 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 14



                                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  $56,300 and $223,700 for the thirty-nine  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 (Loss) before Provision for Income Taxes
- -----------------------------------------------

For the  thirty-nine  weeks ended  September 29, 2001,  the Company  recorded an
income on operations of $206,000 compared to a loss of $1,117,000 in 2000.

Provision (Credit) for Income Taxes
- -----------------------------------

The Company recorded a provision for income taxes of $70,000 for the thirty-nine
weeks of 2001,  compared to a credit of $392,000 in the year 2000 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.  At September  29,  2001,  the
Company  had  $3,875,000  due from its  factor of which  $3,006,000  matured  on
October  19,  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 September  29, 2001,  aggregated  $6,502,000
representing a working capital ratio of 2.2 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
September 29, 2001:

         Cash, cash equivalents and receivables...........     $7,532,000
         Current liabilities..............................      5,225,000
                                                                ---------

         Excess of quick assets over current liabilities...    $2,307,000

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.

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

Page 15


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


Liquidity and Capital Resources (continued)
- -------------------------------------------

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 thirty-nine  weeks of 2001, the Company acquired and made deposits on
new  machinery  and  equipment  of  approximately  $200,000  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 $100,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
September 29, 2001,  will aggregate an anticipated  acquisition of new machinery
of approximately $300,000 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  thirty-nine  weeks ended
September 29, 2001, to $3,278,000 from $1,305,000 at December 30, 2000 primarily
as a result of improved cash flow from operations. See accompanying Statement of
Cash Flows.

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
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 16



                               BURKE MILLS, INC.

                           PART II - OTHER INFORMATION


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 September 29, 2001.

Page 17



                                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: November 12, 2001                           ________________________
                                                    Ronald D. Nicholson
                                                    (VP, Finance)
                                                 (Principal Financial Director)


                                                By: Thomas I. Nail /s
Date: November 12, 2001                           _________________________
                                                    Thomas I. Nail
                                                    (President)


Page 18