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 March 30, 2002

              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 May 10, 2002, there were
outstanding 2,741,168 shares of the issuer's only class of common stock.

Page 1 of 15




                                BURKE MILLS, INC.
                                      INDEX


PART  1 - FINANCIAL INFORMATION                              Page Number
                                                             -----------

          Item 1 - Financial Statements

                  Condensed Balance Sheets
                     March 30, 2002 and December 29, 2001         3


                  Condensed Statements of Operations and
                    Retained Earnings
                    Thirteen Weeks Ended March 30, 2002
                    and March 31, 2001                            4


                  Statements of Cash Flows
                    Thirteen Weeks Ended March 30, 2002
                    and March 31, 2001                            5


                  Notes to Condensed Financial Statements         6

Item 2 -  Management's Discussion and Analysis of
                   Financial Condition and Results of Operations  11


Part II -  OTHER INFORMATION

     Item 6 - Exhibits and Reports on Form 8-K                    14


SIGNATURES                                                        15




Page 2 of 15


                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS

                                              March 30,       December 29,
                                                2002             2001
                                             (Unaudited)       (Note A)
                                             -----------     -----------
        ASSETS
Current Assets
  Cash and cash equivalents                $ 3,848,147       $ 4,144,340
  Accounts receivable                        3,797,854         2,671,324
  Inventories                                3,011,945         3,220,194
  Prepaid expenses, taxes and other
     current assets                            214,495            96,087
                                            -----------      -----------
                  Total Current Assets       10,872,441       10,131,945
                                            -----------      -----------

Equity Investment in Affiliate                  620,592          620,592
                                            -----------      -----------
Property, Plant and Equipment - at cost      31,335,973       30,962,533
  Less:  Accumulated depreciation            19,999,762       19,564,639
                                            -----------      -----------
Property, Plant and Equipment - Net          11,336,211       11,397,894
                                            -----------      -----------
Other Assets
  Deferred income taxes                         642,300          606,800
  Other                                          45,769           45,769
                                            -----------      -----------
Total Other Assets                              688,069          652,569
                                            -----------      -----------
Total Assets                                $23,517,313      $22,803,000
                                            ===========      ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt      $ 1,178,571      $ 1,178,571
  Accounts payable                            2,474,400        1,720,067
  Accrued salaries, wages and vacation pay      178,335          253,582
  Other liabilities and accrued expenses        210,510          168,790
  Income taxes payable                           93,994              503
                                            -----------      -----------
                  Total Current Liabilities   4,135,810        3,321,513

Long-term Debt                                3,767,857        4,098,214
Deferred Income Taxes                         1,919,000        1,977,000
                                             -----------      -----------
                  Total Liabilities           9,822,667        9,396,727
                                             -----------      -----------
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 earning                           8,774,126        8,485,753
                                             -----------      -----------

                 Total Shareholders' Equity   13,694,646       13,406,273
                                             -----------      -----------
Total Liabilities & Shareholders' Equity     $23,517,313      $22,803,000
                                             ===========      ===========

Note A: The December 29, 2001, 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 of 15




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

                                                 Thirteen Weeks Ended
                                                 --------------------
                                                March 30,      March 31,
                                                  2002           2001
                                                  ----           ----
Net Sales                                     $ 8,976,145    $ 9,428,274
                                              -----------    -----------
Costs and Expenses
  Cost of Sales                                 7,919,250      8,827,042
  Selling, General and
    Administrative Expenses                       698,736        680,650
  Factor's Charges                                 35,482         38,693
                                              -----------    -----------
Total Costs and Expenses                        8,653,468      9,546,385
                                              -----------    -----------
Operating Earnings (Loss)                         322,677       (118,111)
                                              -----------    -----------
Other Income
   Interest Income                                  9,441         20,957
   Gain on Disposal of Property Assets                325            -0-
   Other, net                                         397          1,183
                                              -----------    -----------
         Total                                     10,163         22,140
                                              -----------    -----------

Other Expenses
  Interest Expense                                 51,775        123,281
  Other, net                                       (7,308)        17,202
                                              -----------    -----------
                  Total                            44,467        140,483
                                              -----------    -----------

Income (Loss) before Income Taxes and Equity
    in Net Earnings of Affiliate                 288,373        (236,454)
Provision (Credit) for Income Taxes                  -0-         (95,299)
                                              -----------     -----------

Income (Loss) before Equity in Net Earnings
    of Affiliates                                288,373        (141,155)
Equity in Net Earnings of Affiliate                  -0-          28,190
                                              -----------    -----------
Net Income (Loss)                                288,373        (112,965)
Retained Earnings at Beginning of Period       8,485,753       8,170,968
                                              -----------    -----------

Retained Earnings at End of Period            $8,774,126     $ 8,058,003
                                              ===========    ===========
Earnings (Loss) Per Share                     $     0.11     $     (.04)
                                              ===========    ===========

Dividends Per Share of Common Stock                None           None
                                              ===========    ===========
Weighted Average Common Shares Outstanding      2,741,168      2,741,168
                                              ===========    ===========
See notes to condensed financial statements.

Page 4 of 15



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

                                                Thirteen Weeks Ended
                                                --------------------
                                                March 30,     March 31,
                                                  2002          2001
                                                ---------    ---------
Cash flows from operating activities
  Net Income  (Loss)                          $   288,373   $ (112,965)
                                                ---------     ---------

  Adjustments to reconcile net income (loss)
    to net cash provided by operating activities:
        Depreciation                              520,778      580,262
        (Gain) on Sale of plant and equipment,
             including loss on disposal               375          ---
        Equity in earnings of affiliate               ---      (28,190)
        Deferred income taxes                     (93,500)     (95,200)
        Changes in assets and liabilities:
          Accounts receivable                  (1,126,530)    (582,428)
          Inventories                             208,249      317,827
          Prepaid expenses, taxes & other
             current assets                      (118,408)      58,316
        Other non-current assets                     ---           ---
        Accounts payable                          754,333      787,202
        Accrued salaries, wages & vacation pay    (75,247)      40,482
        Other liabilities and accrued expenses     41,720      162,283
        Income taxes payable                       93,491          ---
                                                ---------     ---------

                         Total Adjustments        205,261     1,240,554
                                                ---------     ---------

Net cash provided by operating activities         493,634     1,127,589
                                                ---------     ---------
Cash flows from investing activities:
   Acquisition of property, plant and
        equipment                                (459,469)      (14,469)
   Proceeds from sale of plant & equipment           ---           ---
                                                ---------     ---------
Net cash (used) by investing activities          (459,469)      (14,469)
                                                ---------     ---------
Cash flows from financing activities:
   Principal payments of long-term debt          (330,358)     (294,642)
   Proceeds from long-term bank note                  ---           ---
                                                ---------     ---------

Net cash provided (used) by financing activities (330,358)     (294,642)
                                                 ---------    ---------
Net increase (decrease) in cash and cash
   equivalents                                   (296,193)       818,478

Cash and cash equivalents at beginning of year  4,144,340      1,305,362
                                                ---------      ---------

CASH AND EQUIVALENTS AT END OF FIRST QUARTER    $3,848,147    $2,123,840
                                                ==========    ==========
See notes to condensed financial statements

Page 5 of 15



                                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  thirteen-week  period ended March 30, 2002
are not necessarily  indicative of the results that may be expected for the year
ended  December  28,  2002.  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 29, 2001.


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 thirteen weeks
ended March 30, 2002 and March 31, 2001 was $52,000 and $123,000,  respectively.
The Company had no cash  payments for the  thirteen  weeks ending March 30, 2002
and March 31, 2001 for income taxes.


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.

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 U.S.  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.


NOTE 5 - ACCOUNTS RECEIVABLE
- ----------------------------
     Accounts receivable are comprised of the following:
                                                March 30,        December 29,
                                                  2002              2001
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $2,992,207         $2,070,000
       Non-factored accounts
         receivable...............               805,647            601,000
                                               ---------         ----------
                                              $3,797,854         $2,671,000
                                              ==========         ==========
Page 6 of 15


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


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:
                                                March 30,       December 29
                                                  2002              2001
                                                  ----              ----
     Finished and in process....              $1,985,400         $2,263,000
     Raw materials..............                 737,719            635,000
     Dyes and chemicals.........                 179,178            208,000
     Other......................                 109,648            114,000
                                               ---------          ---------
     Total                                    $3,011,945         $3,220,000
                                              ==========         ==========


 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 would be
payable in 84 installments.  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 March 30, 2002 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%.

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 March 30,  2002 are as
follows:

                  Current portion                        $  750,000
                  2003/2004                $ 750,000
                  2004/2005                  750,000
                  Thereafter                 625,000      2,125,000
                                           ---------      ---------
                                                         $2,875,000

Page 7 of 15


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


NOTE 8 - LONG-TERM DEBT (continued)
- -----------------------------------
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 March 30, 2002 based
on the current amount owned are as follows:

                         Current Portion                 $  428,571
                         2003/2004        $ 428,571
                         2004/2005          428,571
                         2005/2006          428,571
                         Thereafter         357,144       1,642,857
                                            -------       ---------
                                                         $2,071,428


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:
                                         March 30,      December 20,
                                           2002            2001
                                           ----            ----
    Deferred Tax Assets:
       Alternative minimum taxes paid   $ 349,000       $ 349,000
       Net operating carry forward        283,100         247,600
         Charitable contributions
           carryover                       10,200          10,200
                                         ---------      ---------
                                        $ 642,300       $ 606,800
                                         =========      =========
    Deferred Tax Liabilities:
      Accelerated depreciation
         for tax purposes               $1,914,300    $ 1,972,300
      Undistributed earnings of foreign
         affiliate, net of tax credit        4,700          4,700
                                         ---------      ---------
                                        $1,919,000    $ 1,977,000
                                         =========     ==========


                                           Thirteen Weeks Ended
                                           --------------------
                                          March 30,     March 31,
Provision (credit) for income taxes         2002          2001
                                            ----          ----
        consists of:
        Deferred                        $     ---      $ (95,299)
        Federal                               ---            ---
        State                                 ---            ---
                                         ---------      ---------
                                        $     ---      $ (95,299)
                                         =========      =========
Page 8 of 15


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


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
periods ended March 30, 2002 and March 31, 2001.


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 March 30, 2002,
the Company had  $2,992,000 due from its factor of which  $2,473,000  matured on
April 22, 2002. 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.

                  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.

Page 9 of 15


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


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 first quarter, the Company had
purchases  from Fytek of $332,000  compared  to  $386,000 in 2001.  At March 30,
2002, Fytek owed the Company $32,000 for leased equipment.

Financial information for Fytek is as follows:

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

                                                   1st Quarter
                                                   -----------
                                                2002        2001
                                                ----        ----
Net Sales                                    $1,002        $1,458

Gross Profit                                      7            94

Income from continuing
   operations                                   (16)           87

Income before taxes                             (16)           87

Provision for income tax                         -0-           30
                                              -------      -------
Net Income                                    $  -0-       $   57
                                              =======      =======


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

                                                March 31,     March 31,
                                                 2002           2001
                                              (Unaudited)   (Unaudited)
                                              -----------   -----------
     ASSETS
Current assets                                 $3,155         $4,091
Non-current assets                                181            185
                                              -------        -------
  Total Assets                                 $3,336         $4,276
                                              =======        =======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                            $1,667         $2,762
Non-current liabilities                           -0-            -0-
                                              -------        -------
  Total Liabilities                            $1,667         $2,762

Shareholders equity                            $1,669         $1,514
                                              -------        -------
Total Liabilities & Shareholders' Equity       $3,336         $4,276
                                              =======        =======


Page 10 of 15


                                BURKE MILLS, INC.
                                    PART II
                         NOTES TO FINANCIAL STATEMENTS


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 2001 or for the thirteen weeks ended
March 30, 2002.


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 thirteen week periods ended March
30, 2002, and March 31, 2001.


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

Results of Operations
- ---------------------
2002 Compared to 2001
- ---------------------
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 Ended
                                                    ----------------------
                                                    March 30,    March 31,
                                                     2002           2001
                                                    ------         ------
Net Sales                                           100.0%         100.0%
Cost of Sales                                        88.2           93.6
                                                    ------         ------
Gross Profit                                         11.8            6.4
  Selling, General, Administrative
     and Factoring Costs                              8.2            7.6
                                                    ------         ------
  Operating Earnings (Loss)                           3.6           (1.2)
  Interest Expense                                    0.6            1.3
  Other (Income) - net                               (0.2)           ---
                                                    ------         ------
  Income (Loss) before Income Taxes                   3.2           (2.5)
  Equity in Net Earnings (Loss) of Affiliate          -0-            0.3
  Income Taxes (Credit)                               -0-           (1.0)
                                                    ------         ------
Net Income (Loss)                                     3.2%          (1.2)%
                                                    ======         ======
Page 11 of 15



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS THIRTEEN WEEKS ENDED March 30, 2002
                COMPARED TO THIRTEEN WEEKS ENDED March 31, 2001

Net Sales
- ---------
Net sales for the  thirteen  weeks  ended March 30,  2002  decreased  by 4.8% to
$8,976,000  compared to $9,428,000 for the first quarter of 2001. Pounds shipped
increased by .04%  compared to 2001,  while  average  sales prices  decreased by
4.8%.


Cost of Sales and Gross Margin
- ------------------------------
Cost of sales for the first quarter decreased by $908,000 or 10.3%.

Cost of  material  used  decreased  by 6.9%  while  direct  labor  and  overhead
decreased by 26.1% and 13.7% respectively.

As a result of a 4.8%  decrease  in net sales  and a 10.3%  decrease  in cost of
sales, the Company's gross margin increased to 11.8% compared to 6.4% in 2001.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general,  and  administrative  expenses for the first  quarter of 2002
increased by $18,000 or 2.7%.


Factor's Charges
- ----------------
Factor's  charges  were .4% of net sales  compared to .4% in 2001.  There was no
change in the Company's factoring agreement.


Interest Expense
- ----------------
Interest expense for the first quarter  decreased $72,000 or 58.0% primarily due
to lower existing interest rates and a lower average long-term debt.


Interest Income
- ---------------
Interest  income for the first  quarter of 2002  decreased  as a result of lower
interest  rates earned.  Cash has been moved to a higher  earning  account going
forward.


Equity in Net Earnings (Loss) of Affiliate
- ------------------------------------------
The Company  recorded no income from Fytek,  S.A. de C.V,  its joint  venture in
Mexico. The Company's share of net earnings and losses is 50%. Also see Note 13.


Income Before Provision for Income Taxes
- ----------------------------------------
For the  thirteen  weeks ended March 30, 2002 the Company  recorded an income of
$288,000  compared to a loss before credit for taxes and income from its Mexican
affiliate of $236,000 in 2001.

Page 12 of 15



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


Provision for Income Taxes
- --------------------------
The Company  recorded no provision  for income taxes of for the first quarter of
2002  compared to a credit for income taxes of $95,000 in 2001.  Operating  loss
carryovers prevent the Company from incurring income taxes.


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 March 30, 2002, the Company
had  $2,992,000  due from its  factor of which  $2,473,000  matured on April 22,
2002.  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  under  which the
Company  was  permitted  to  borrow  up to  $3,000,000  for the  acquisition  of
production  machinery,  and a $1,750,000 Letter of Credit facility.  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  March  30,  2002,   aggregated  $6,737,000
representing a working capital ratio of 2.6 to 1 compared with a working capital
of $6,810,000 at December 29, 2001, and a working capital ratio of 3.1 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
March 30, 2002:

         Cash, cash equivalents and receivables...........     $7,646,000
         Current liabilities..............................      4,136,000
                                                                ---------

         Excess of quick assets over current liabilities..     $3,510,000

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.

During the thirteen weeks of 2002, the Company acquired and made deposits on new
machinery  and  equipment  of  approximately   $460,000  as  set  forth  in  the
accompanying  Statement  of Cash  Flows.  For the  balance of 2002,  the Company
anticipates the acquisition of machinery and equipment of approximately $740,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
March 30, 2002,  will aggregate an  anticipated  acquisition of new machinery of
approximately  $1,200,000 in 2002. The Company plans to finance its capital from
cash provided from operations and bank financing.

The Company's cash and equivalents  decreased for the thirteen weeks ended March
30, 2002, to $3,848,000 from  $4,144,000 at December 29, 2001. 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

Page 13 of 15


         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS
                                  (Continued)


Forward Looking Statements (contd.)
- --------------------------
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 sales 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.


                                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 March 30, 2002.

Page 14 of 15




                                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)


Date:     May 14, 2002                      BY:  Thomas I. Nail   /s
                                                 -------------------
                                                 Thomas I. Nail
                                                 (President)



Date:     May 14, 2002                      BY:  Ronald D. Nicholson  /s
                                                 -----------------------
                                                 Ronald D. Nicholson
                                                (Principal Financial Officer)



Page 15 of 15