UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED June 29, 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 August 8, 2002,  there
were outstanding 2,741,168 shares of the issuer's only class of common stock.

Page 1





                               BURKE MILLS, INC.

                                     INDEX




PART  1 - FINANCIAL INFORMATION                              Page Number
                                                             -----------
Item 1 - Financial Statements
- -----------------------------

   Condensed Balance Sheets:
      June 29, 2002, and December 29, 2001                         3

   Condensed Statements of Operations and Retained Earnings:
      Thirteen Weeks Ended June 29, 2002 and June 30, 2001         5
      Twenty-six Weeks Ended June 29, 2002 and June 30, 2001       5

   Statements of Cash Flows:
      Twenty-six Weeks Ended June 29, 2002 and June 30, 2001       6

   Notes to Condensed Financial Statements                         7


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


Part II - OTHER INFORMATION


Item 4 - Submission of Matters to a Vote by Security Holders       18
- ------------------------------------------------------------

Item 6 - Exhibits and Reports on Form 8-K                          18
- -----------------------------------------------

SIGNATURES                                                        19


Page 2



                    BURKE MILLS, INC.CONDENSED BALANCE SHEETS
                                                 June 29       December 29
                                                   2002           2001
                                               (Unaudited)      (Note A)
                                               -----------     -----------
        ASSETS
Current Assets
  Cash and cash equivalents                    $ 3,908,008     $ 4,144,340
  Accounts receivable                            3,108,730       2,671,324
  Inventories                                    3,272,763       3,220,194
  Prepaid expenses, taxes and other
     current assets                                189,686          96,087
                                               -----------     -----------
                  Total Current Assets          10,479,187      10,131,945
                                               -----------     -----------

Equity Investment in Affiliate                     620,592         620,592
                                               -----------     -----------
Property, Plant and Equipment - at cost         30,989,365      30,962,533
  Less:  Accumulated depreciation               20,045,201      19,564,639
                                               -----------     -----------
Property, Plant and Equipment - Net             10,944,164      11,397,894
                                               -----------     -----------
Other Assets
  Deferred income taxes                            370,600         606,800
  Other                                             45,769          45,769
                                               -----------     -----------
Total Other Assets                                 416,369         652,569
                                               -----------     -----------
                 Total Assets                  $22,460,312     $22,803,000
                                               ===========     ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt         $ 1,178,571     $ 1,178,571
  Accounts payable                               2,114,011       1,720,067
  Accrued salaries, wages and vacation pay         137,215         253,582
  Other liabilities and accrued expenses           231,136         168,790
  Income taxes payable                               1,895             503
                                               -----------     -----------
                  Total Current Liabilities      3,662,828       3,321,513

Long-term Debt                                   3,473,214       4,098,214
Deferred Income Taxes                            1,846,800       1,977,000
                                               -----------     -----------
                  Total Liabilities              8,982,842       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 earnings                            8,556,950       8,485,753
                                               -----------     -----------

Total Shareholders' Equity                      13,477,470      13,406,273
                                               -----------     -----------
Total Liabilities & Shareholders' Equity       $22,460,312     $22,803,000
                                               ===========     ===========

Page 3



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 4



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

                              Thirteen Weeks Ended    Twenty-six Weeks Ended
                              --------------------    ----------------------
                              June 29,   June 30,      June 29,    June 30,
                               2002       2001          2002        2001
                              ------     ------        ------      ------
Net Sales                  $8,191,434  $10,372,331   $17,167,579 $19,800,605
- ---------                  ----------- -----------   ----------- -----------
Cost and Expenses
  Cost of Sales             7,610,232    9,250,925    15,529,482  18,077,967
  Selling, General and
    Administrative Expenses   618,435      621,842     1,317,171   1,302,492
  Factor's Charges             33,742       43,881        69,224      82,574
                          -----------  -----------   -----------  ----------
Total Costs and Expenses    8,262,409    9,916,648    16,915,877  19,463,033
                          -----------  -----------   -----------  ----------

Operating Earnings/(Loss)     (70,975)     455,683       251,702     337,572
                          -----------  -----------   -----------  ----------
Other Income
  Interest Income              14,109       19,004        23,550      39,961
  Gain/(Loss) on Disposal
    of Property                (2,216)      (2,275)       (1,891)     (2,275)
  Other, net                      125        1,137           522       2,320
                          -----------  -----------   -----------  ----------
    Total                      12,018       17,866        22,181      40,006
                          -----------  -----------   -----------  ----------
Other Expenses
  Interest Expense             43,928      100,158        95,703     223,439
  Other, net                   (7,309)      17,201       (14,617)     34,403
                          -----------  -----------   -----------  ----------
    Total                      36,619      117,359        81,086     257,842
                          -----------  -----------   -----------  ----------
Income/(Loss) before Provision
  for Income Taxes and Equity in
  Net Earnings of Affiliate   (95,576)     356,190       192,797     119,736

Provision for Income Taxes    121,600     146,286        121,600      50,987
                           ----------   ----------    ----------  ----------
Net Income/(Loss) before Equity
  in Net Earnings
  of Affiliate               (217,176)     209,904       71,197       68,749

Equity in Net Earnings of
  Affiliate                      -0-       10,309          -0-        38,499
                           -----------   ---------   ----------   ----------
Net Income/(Loss)            (217,176)     220,213       71,197      107,248

Retained Earnings at Beginning
  of Period                 8,774,126    8,058,003    8,485,753    8,170,968
                           ----------    ---------   ----------   ----------
Retained Earnings at End
  of Period                $8,556,950   $8,278,216   $8,556,950   $8,278,216
                           ==========   ==========   ==========   ==========

Earnings (Loss) Per Share  $    (.08)   $      .08   $      .03   $     .04
                           ==========  ===========   ==========   ==========
Dividends Per Share of
  Common Stock               None         None          None         None
                           ==========  ==========    ==========  ==========
Weighted Average Common
  Shares Outstanding        2,741,168   2,741,168     2,741,168   2,741,168
                           ==========  ==========    ==========  ==========
See notes to condensed financial statements.
Page 5



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

                                               Twenty-six Weeks Ended
                                               ----------------------
                                              June 29         June 30,
                                               2002            2001
                                               ----            ----
Cash flows from operating activities:
  Net Income                                $   71,197      $  107,248
                                             ---------       ---------
Adjustments to reconcile net income to net
  cash provided by operating activities:
    Depreciation                             1,042,100       1,161,284
    Equity in earnings of affiliate                -0-         (38,499)
    Gain (loss) on disposal of
         property assets                         2,591           2,275
    Provision for deferred income taxes        106,000          25,135
    Changes in assets and liabilities:
       Accounts receivable                    (437,406)     (1,725,562)
       Inventories                             (52,569)        759,755
       Prepaid expenses, taxes and other
          current assets                       (93,599)         14,542
       Other non-current assets                    -0-             -0-
    Accounts payable                           393,944         559,302
    Accrued salaries, wages & vacation pay    (116,367)         49,242
    Other liabilities and accrued expenses      62,346         195,073
    Income Taxes payable                         1,392            -0-
                                                ------        --------
                        Total Adjustments      908,432       1,002,547
                                             ---------       ---------

Net cash provided by operating activities      979,629       1,109,795
                                             ---------       ---------
Cash flows from investing activities:
    Acquisition of property, plant and
      equipment                               (590,960)        (75,434)
    Proceeds from sale of equipment                -0-          68,000
                                                ------         -------
Net cash (used) by investing activities       (590,960)         (7,434)
                                            ----------      ----------

Cash flows from financing activities:
   Principal payments of long-term debt       (625,001)       (589,286)
   Proceeds from long-term bank note               -0-            -0-
                                             ---------       ---------
Net cash (used) by financing activities       (625,001)       (589,286)
                                            ----------      ----------
Net increase (decrease) in cash and cash
   equivalents                                (236,332)        513,075

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

CASH AND EQUIVALENTS AT END OF
         SECOND QUARTER                     $3,908,008      $1,818,437
                                            ==========      ==========

See notes to condensed financial statements
Page 6




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


NOTE 1 - BASIS OF PRESENTATION
- ------------------------------
The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly,  they do not include all information and footnotes required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  necessary  adjustments  (consisting  of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating  results for the twenty-six week period ended June 29, 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 the twenty-six  weeks ended June 29, 2002 and June 30, 2001 was $96,000
and  $223,000,  respectively.  The company had no cash payments for income taxes
the twenty-six weeks ending June 29, 2002, and June 30, 2001.


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 generally  accepted
accounting principles requires management to make estimates and assumptions that
affect certain  reported amounts and  disclosures.  Accordingly,  actual results
could differ from those estimates.

Page 7


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


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

                                                June 29,         December 29,
                                                  2002              2001
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $2,465,000        $2,070,000
       Non-factored accounts
         receivable...............               644,000           601,000
                                              ----------        ----------
                                              $3,109,000        $2,671,000
                                              ==========        ==========
NOTE 6 - INVENTORIES
- --------------------
     Inventories are summarized as follows:
                                                June 29,         December 29,
                                                 2002               2001
                                                 ----               ----
     Finished & in process                    $2,010,000        $2,263,000
     Raw materials                               931,000           635,000
     Dyes & chemicals                            232,000           208,000
     Other                                       100,000           114,000
                                              ----------         ---------
     Total                                    $3,273,000        $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 June 29, 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%.

Page 8


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

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

The  annual  principal  maturities  of  long-term  debt at June 29,  2002 are as
follows:

                  Current portion                        $  750,000
                  2003/2004                $ 750,000
                  2004/2005                  750,000
                  2005/2006                  437,500      1,937,500
                                           ---------      ---------
                                                         $2,687,500

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

The annual principal maturities of this long-term debt at June 29, 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         250,001       1,535,714
                                            -------       ---------
                                                         $1,964,285

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

The items which comprise deferred tax assets and liabilities are as follows:
                                         June 29,      December 29,
                                           2002            2001
                                           ----            ----
    Deferred Tax Assets:
       Alternative minimum taxes paid   $ 349,000       $ 349,000
       Net operating carry forward         11,400         247,600
         Charitable contributions
           carryover                       10,200          10,200
                                        ---------       ---------
                                        $ 370,600       $ 606,800
                                        =========       =========
    Deferred Tax Liabilities:
      Accelerated depreciation
         for tax purposes              $1,842,100      $1,972,300
      Undistributed earnings of foreign
         affiliate, net of tax credit       4,700           4,700
                                        ---------       ---------
                                       $1,846,800      $1,977,000
                                       ==========      ==========
 Page 9



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

NOTE 9 - INCOME TAXES (continued)
- ---------------------
                                           Twenty-Six Weeks Ended
                                            --------------------
                                           June 29,     June 30,
    Provision (credit) for income taxes     2002          2001
                                            ----          ----
        consists of:
        Deferred                        $ 106,000      $  50,987
        Federal                             1,900            ---
        State                              13,700            ---
                                        ---------      ---------
                                        $ 121,600      $  50,987
                                        =========      =========


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 June 29, 2002, and June 30, 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 June 29, 2002
the Company had  $2,465,000 due from its factor of which  $2,101,000  matured on
July 18, 2002.  Upon maturity,  the funds are  automatically  transferred by the
factor to the Company's bank.

On July 1, 2002,  the  Company  will begin  using the  credit  insurance  of the
Export-Import  Bank of the  United  States on  qualified  export  sales.  Annual
exposure will be limited to $15,000 in total on these export sales.


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 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.

Page 10


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

NOTE 12 - COMMITMENTS (continued)
- ---------------------
c) 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.  Due to the Mexican  economy,  sales are
down. Accounts receivable are also declining.  Since repatriation of cash is not
expected from the joint venture,  the Company believes it is prudent to record a
valuation  allowance  for Fytek.  This  allowance  amounts  to  $33,000  for the
year-to-date,  all recorded in the second  quarter,  and a cumulative  effect of
$179,000.  Through the second  quarter,  the Company had purchases from Fytek of
$698,000 compared to $1,053,000 in 2001. Burke Mills does not guarantee any debt
for it's joint venture, Fytek. Financial information for Fytek is as follows:


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

                                    2nd Quarter            Six Months
                                    -----------            -----------
                                  2002       2001        2002     2001
                                  ----       ----        ----     ----
Net Sales                        $1,097      $1,454    $2,099    $2,911
Gross Profit                         42          62        49       156
Income from continuing
   operations                        97          31        81       117
Income before taxes                  97          31        81       117
Provision for income tax             31          11        15        40
                                  -----      ------     -----     -----
  Net Income                     $   66      $   20    $   66    $   77
                                 ======      ======    ======    ======


Page 11



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

NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------
Fytek Financial Information Continued:

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

                                               June 29,     December 31,
                                                 2002           2001
                                               -------        -------
     ASSETS
Current assets                                  $3,032        $3,137
Non-current assets                                 198           166
                                                ------        ------
  Total Assets                                  $3,230        $3,303
                                                ======        ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                              1,624         1,694
Non-current liabilities                            -0-           -0-
                                                ------        ------
  Total Liabilities                              1,624         1,694
Shareholders equity                              1,606         1,609
                                                ------        ------
Total Liabilities & Shareholders' Equity        $3,230        $3,303
                                                ======        ======



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 2002 or for the  twenty-six  weeks
ended June 29, 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  twenty-six  week periods ended
June 29, 2002, and June 30, 2001.




Page 12



                               BURKE MILLS, INC.
          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           Twenty-six Weeks
                                       Ended                     Ended
                                  --------------------      -------------------
                                  June 29,  June 30,        June 29,  June 30,
                                    2002     2001            2002       2001
                                    ----     ----            ----       ----
Net Sales                           100.0%   100.0%         100.0%     100.0%
   Cost of Sales                     92.9     89.2           90.4       91.3
                                     ----     ----           ----       ----
  Gross Profit                        7.1     10.8            9.6        8.7
  Selling, General, Administrative
         and Factoring Costs          8.0      6.4            8.1        7.0
                                     ----     ----           ----       ----
  Operating Earnings (Loss)          (0.9)     4.4            1.5        1.7
  Interest Expense                    0.5      1.0            0.6        1.1
  Other Expense                      (0.2)      --           (0.2)        --
                                     ----     ----           ----       ----
  Income (Loss) before
         Income Taxes                (1.2)     3.4            1.1        0.6
  Equity in Net Earnings
     of Affiliate                      --      0.1             --        0.2
Income Taxes (Credit)                 1.5      1.4            0.7        0.3
                                     ----     ----           ----       ----
Net Income (Loss)                    (2.7)%    2.1%           0.4%       0.5%
                                     =====    =====          =====      =====


                        THIRTEEN WEEKS ENDED JUNE 29,2002
                 COMPARED TO THIRTEEN WEEKS ENDED June 30, 2001

Net Sales
- ---------
Net sales for the  thirteen  weeks ended June 29,  2002,  decreased  by 21.0% to
$8,191,000  compared  to  $10,372,000  for the second  quarter  of 2001.  Pounds
shipped  decreased by 13.0%  compared to 2001 while the average  sales price per
pound  decreased  by 9.2%.  The  decrease  in pounds  shipped  was due to a weak
textile  economy.  Yarn sales decreased by 16.0% or 1,480,000,  commission sales
decreased by 39.4% or $113,000, and thread sales decreased by 69.1% or $588,000.
The decrease in average sales prices is the result of sales mix and  competitive
pricing pressures, also caused by a weak textile economy.

Cost of Sales and Gross Margin
- ------------------------------
Cost of sales for the second quarter decreased by $1,641,000 or 17.7%.

Cost of material  used  decreased  by 20.8%,  while  direct  labor and  overhead
decreased by 26.8% and 6.7% respectively.

Page 13


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

Cost of Sales and Gross Margin (continued)
- ------------------------------
As a result of a 21.0%  decrease  in net sales and a 17.7%  decrease  in cost of
sales,  the Company's gross margin  decreased to 7.1% compared to 10.8% in 2001.
Price  increases on some raw materials were not passed along in higher prices to
the customer.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling  general  and  administrative  expenses  for the second  quarter of 2002
decreased by $3,000 or 0.5%.


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


Interest Expense
- ----------------
Interest expense for the second quarter  decreased by $56,000 or 56.1% primarily
due to lower existing interest rates and a lower average long-term debt.


Interest Income
- ---------------
Interest income for the second quarter of 2002 decreased by $5,000 primarily due
to lower interest rates earned. Cash has been moved to a higher earnings account
going forward.


Gain (Loss) on Disposal of Equipment
- ------------------------------------
A net loss of  $2,000  was  recorded  on  various  pieces of  obsolete  computer
equipment.


Equity in Net Earnings of Affiliate
- ------------------------------------------
The Company  recorded no income from Fytek,  S.A. De C.V.,  its joint venture in
Mexico,  compared  to an income of $10,000 for the second  quarter of 2001.  The
original  income of $33,000  was  offset by a  valuation  allowance  of the same
amount.  The  Company's  share of net  earnings  and losses is 50%.  Fytek began
operations in the fourth quarter of 1997. Also see Note 13.


Income Before Provision for Income Taxes
- -----------------------------------------------
For the  thirteen  weeks ended June 29, 2002 the Company  recorded a net loss of
$96,000  before  provision  for  taxes and  income  from its  Mexican  affiliate
compared to an income  before  taxes and income from its  Mexican  affiliate  of
$356,000 in 2001.


Provision for Income Taxes
- ------------------------------------
The Company  recorded a provision  for income  taxes of $122,000  for the second
quarter of 2002, compared to a provision of $146,000 in 2001.


Page 14


                                BURKE MILLS, INC.
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                       RESULTS OF OPERATIONS (Continued)
                TWENTY-SIX WEEKS ENDED JUNE 29, 2002 COMPARED TO
                      TWENTY-SIX WEEKS ENDED JUNE 30, 2001

2002 Compared to 2001

Net Sales
- ---------
Net sales for the  twenty-six  weeks ended June 29, 2002,  decreased by 13.3% to
$17,168,000  compared  to  $19,801,000  for the similar  period of 2001.  Pounds
shipped  decreased by 6.7% compared to 2001. The decrease in net sales is due to
lower customer demand primarily recorded in the second quarter of 2002.


Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold  decreased  by 14.1% on a net sales  decrease  of 13.3% and a
decrease of 6.7% on pounds shipped.

Material  costs  decreased by 14% while labor and overhead  decreased by 26% and
10% respectively. The net result of cost dropping to a greater extent than sales
was an improvement in the Company's gross profit  percentage to 9.6% compared to
8.7% for the first six months of 2001.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling, general and administrative expenses increased by $15,000 or 1.2%.


Factor's Charges
- ----------------
Factor charges were 0.4% of net sales for the first six months of 2002 and 2001.
There was no change in the Company's factoring agreement.


Interest Expense
- ----------------
Interest  expense  decreased by $128,000 or 57.2% for the twenty-six week period
primarily due to lower  existing  interest  rates and a lower average  long-term
debt.


Interest Income
- ---------------
Interest income for the twenty-six week period decreased by $16,000 due to lower
interest rates earned.


Gain (Loss) on Disposal of Equipment
- ------------------------------------
A net loss of  $2,000  was  recorded  on  various  pieces of  obsolete  computer
equipment.


Equity in Net Earnings of Affiliate
- -----------------------------------
The Company  recorded no income and $38,000 for the  twenty-six  week periods of
2002 and 2001  respectively  as  earnings  from Fytek,  S.A. De C.V.,  its joint
venture  in Mexico.  The  original  income of  $33,000  for 2002 was offset by a
valuation  allowance of the same amount. The Company's share of net earnings and
losses is 50%. Fytek began  operations in the fourth  quarter of 1997.  Also see
note 13.


Page 15


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


Income Before Provision for Income Taxes
- -----------------------------------------------
For the twenty-six  weeks ended June 29, 2002, the Company recorded an income on
operations of $193,000 compared to an income of $120,000 in 2001.


Provision (Credit) for Income Taxes
- -----------------------------------
The Company  recorded a provision for taxes of $122,000 for the twenty-six weeks
of 2002, compared to a provision of $51,000 in the 2001 year period.


Liquidity and Capital Resources
- -------------------------------
The  Company  sells  a  substantial  portion  of its  accounts  receivable  to a
commercial  factor so that the factor assumes the credit risk for these accounts
and effects the collection of the receivables.  As of June 29, 2002, the Company
had $2,465,000 due from its factor of which $2,101,000 matured on July 18, 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 and under which the
Company may borrow up to $3,000,000 for the acquisition of production machinery.
The Company  borrowed  $3,000,000 from the Line of Credit and converted the Line
of Credit to long-term debt on February 29, 2000 (see Note 8).

The  Company's  working  capital  at  June  29,  2002,   aggregated   $6,816,000
representing a working capital ratio of 2.9 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
June 29, 2002:


Cash, cash equivalents and receivables...........              $7,017,000
         Current liabilities..............................      3,663,000
                                                                ---------

         Excess of quick assets to current liabilities...      $3,354,000

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 twenty-six  weeks of 2002, the Company  acquired and made deposits on
new  machinery  and  equipment  of  approximately  $590,000  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 $410,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
June 29, 2002,  will  aggregate an  anticipated  acquisition of new machinery of
approximately  $1,000,000 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 twenty-six weeks ended June
29, 2002, to $3,908,000 from  $4,144,000 at December 29, 2001. See  accompanying
Statement of Cash Flows.

Page 16



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


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 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.



Page 17




                               BURKE MILLS, INC.


                           PART II - OTHER INFORMATION



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

         The Company's annual meeting of shareholders was held on May 21, 2002.
         At the meeting all seven director nominees were elected.

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

                  Humayun N. Shaikh                  2,074,677
                  Thomas I. Nail                     2,074,677
                  Robert P. Huntley                  2,075,277
                  William T. Dunn                    2,075,277
                  Richard F. Byers                   2,072,677
                  Robert T. King                     2,072,877
                  Aehsun Shaikh                      2,072,877

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




Item 6 - Exhibits and Reports on 8-K

         (a) Reports on Form 8-K - No report on Form 8-K has been filed during
the thirteen weeks ended June 29, 2002.

Page 18



                                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.
              ----------------------------------------------------

We, the undersigned  chief executive  officer and chief financial officer of the
registrant  hereby certify that this report fully complies with the requirements
of  Section  13(a)  or  15(d) of the  Securities  Exchange  Act of 1934 and that
information  contained in this periodic report fairly presents,  in all material
respects, the financial condition and results of operations of the issuer.



                               BURKE MILLS, INC.
                                  (Registrant)




                                             By: Ronald D. Nicholson /s
Date:    August 12, 2002                         ________________________
                                                 Ronald D. Nicholson
                                                 (VP, Finance)
                                                 (Principal Financial Officer)



                                             By: Humayun N. Shaikh /s
Date:   August 12, 2002                          _________________________
                                                 (CEO)






Page 19