UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 28, 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 October 25, 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:
      September 28, 2002, and December 30, 2001                      3

   Condensed Statements of Operations and Retained Earnings:         4
      Thirteen Weeks Ended September 28, 2002 and September 29,
           2001
     Thirty-Nine Weeks Ended September 28, 2002 and
           September 29, 2001

   Statements of Cash Flows:                                         5
      Thirty-Nine Weeks Ended September 28, 2002
           and September 29, 2001

   Notes to Condensed Financial Statements                           6

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

Item 3 - Quantitative and Qualitative Disclosures About
         Market Risk                                                16
- -------------------------------------------------------

Item 4 - Controls and Procedures                                    16
- -------------------------------------------------------


         Part II - OTHER INFORMATION

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


SIGNATURES and CERTIFICATIONS                                       18


Page 2


                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS

                                                September 28,   December 29,
                                                    2002           2001
                                                (Unaudited)      (Note A)
                                                -----------    -----------
        ASSETS
Current Assets
  Cash and cash equivalents                   $ 3,393,529     $ 4,144,340
  Accounts receivable                           3,073,903       2,671,324
  Inventories                                   2,678,206       3,220,194
  Prepaid expenses, taxes and other
     current assets                               334,446          96,087
                                               -----------    -----------
                  Total Current Assets          9,480,084      10,131,945
                                               -----------    -----------

Equity Investment in Affiliate                    612,275         620,592
                                               -----------    -----------

Property, Plant and Equipment - at cost        31,148,239      30,962,533
  Less:  Accumulated depreciation              20,480,053      19,564,639
                                              -----------      -----------

Property, Plant and Equipment - Net            10,668,186      11,397,894
                                              -----------       -----------
Other Assets
  Deferred income taxes                           370,600         606,800
  Other                                            55,500          45,769
                                              -----------       -----------
Total Other Assets                                426,100         652,569
                                              -----------       -----------
 Total Assets                                 $21,186,645      $22,803,000
                                              ============     ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt        $ 1,178,571      $ 1,178,571
  Accounts payable                              1,300,171        1,720,067
  Accrued salaries, wages and vacation pay        151,245          253,582
  Other liabilities and accrued expenses          155,774          168,790
  Income taxes payable                                  0              503
                                               -----------      -----------
                  Total Current Liabilities     2,785,761        3,321,513

Long-term Debt                                  3,214,286        4,098,214
Deferred Income Taxes                           1,846,800        1,977,000
                                               -----------      -----------
                  Total Liabilities             7,846,847        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                           8,419,278        8,485,753
                                               -----------      -----------

Total Shareholders' Equity                     13,339,798       13,406,273
                                               -----------      -----------
Total Liabilities & Shareholders' Equity      $21,186,645      $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


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

                              Thirteen Weeks Ended      Thirty-Nine Weeks Ended
                              ----------------------    -----------------------
                              Sept. 28     Sept. 29      Sept. 28      Sept. 29
                                2002         2001          2002          2001
                              --------     --------     --------      --------
Net Sales                   $ 6,997,121   $9,255,121   $24,164,701  $29,055,726
- ---------                   -----------  -----------   -----------   -----------
Costs and Expenses
  Cost of Sales               6,709,894    8,447,210    22,239,375   26,525,177
  Selling, General and
    Administrative Expenses     588,282      632,518     1,905,453    1,935,010
  Factor's Charges               28,818       39,789        98,043      122,363
                               --------     --------      --------     --------
Total Costs and Expenses      7,326,994    9,119,517    24,242,871   28,582,550
                             ----------   ----------    ----------    ---------

Operating Earnings/(Loss)      (329,873)     135,604       (78,170)     473,176
                               ---------    --------      ---------    --------
Other Income
  Interest Income                13,148       20,495        36,698       60,456
  Gain (loss) on disposal of
      property assets           ( 4,502)           0        (4,393)      (2,275)
  Other, net                     22,710        7,005        35,849        9,325
                                -------      -------       -------      -------
    Total                        31,356       27,500        68,154       67,506
                                -------      -------       -------      -------
Other Expenses
  Interest Expense               43,844       83,872       139,547      307,311
  Other, net                          0       (7,308)            0       27,095
                                -------      -------       -------      -------
    Total                        43,844       76,564       139,547      334,406
                                -------      -------       -------      -------
Income (loss) before Provision for
  Income Taxes and Equity in Net
  Earnings (Loss) of Affiliate (342,361)      86,540      (149,563)     206,276

Provision/(Credit) for Income
  Taxes                        (213,005)      18,923       (91,406)      69,910
                                -------      -------       -------      -------
Net Income/(Loss) before Equity
  in Net Earnings of Affiliate (129,356)      67,617       (58,157)     136,366

Equity in Net Earnings (Losses)
   of Affiliate                  (8,317)      17,778        (8,317)      56,277
                                -------      -------       -------      -------
Net Income (Loss)              (137,673)      85,395       (66,474)     192,643

Retained Earnings at Beginning
   of Period                  8,556,950    8,278,216     8,485,753    8,170,968
                              ---------    ---------     ---------    ---------
Retained Earnings at End
   of Period                  $8,419,278   $8,363,611   $8,419,278   $8,363,611
                              ==========   ==========   ==========   ==========
Earnings (Loss) Per Share    $    (.05)   $     .03     $    (.02)   $      .07
                             ==========   ==========    ==========    =========
Dividends Per Share of
   Common Stock                 None         None          None         None
                             ==========   ==========    ==========   ==========
Weighted Average Common
  Shares Outstanding          2,741,168    2,741,168     2,741,168    2,741,168
                             ==========   ==========    ==========   ==========

See notes to condensed financial statements.
Page 4


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

                                              Thirty-Nine Weeks Ended
                                               ----------------------
                                               Sept. 28,       Sept. 29,
                                                 2002            2001
                                                 ----            ----
Cash flows from operating activities:
  Net Income (Loss)                          $ (66,474)       $ 192,643
                                             ---------        ---------
Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
    Depreciation                             1,543,713        1,686,525
    Provision for deferred income taxes        106,000           31,000
    Equity in earnings of affiliate              8,317          (56,277)
    Loss (gain) on disposal of
       property assets                           4,392            2,275
    Changes in assets and liabilities:
      Accounts receivable                     (402,579)      (1,165,400)
      Inventories                              541,987          617,610
      Prepaid expenses, taxes and other
          current assets                      (238,359)         (44,913)
      Other non-current assets                  (9,731)               0
      Accounts payable                        (419,896)       1,438,123
      Income taxes payable                        (503)             889
      Accrued salaries, wages and
         vacation pay                         (102,337)           3,215
      Other liabilities and accrued expenses   (13,016)         279,329
                                             ---------        ----------
                        Total Adjustments    1,017,988        2,792,376
                                             ---------        ----------

Net cash provided by operating activities      951,514        2,985,019
                                             ---------        ---------
Cash flows from investing activities:
    Acquisition of property, plant and
      equipment                               (821,097)        (196,298)
    Proceeds from sale of equipment              2,700           68,000
                                             ---------         ---------
Net cash (used) by investing activities       (818,397)        (128,298)
                                             ---------         ---------

Cash flows from financing activities:
   Principal payments of long-term debt       (883,928)        (883,928)
   Proceeds from long-term bank note                 0                0
                                              ---------        ---------
Net cash (used) by financing activities       (883,928)        (883,928)
                                              ---------        ---------
Net increase (decrease) in cash and
   cash equivalents                           (750,811)       1,972,793

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

CASH AND CASH EQUIVALENTS AT END OF
         THIRD QUARTER                      $3,393,529       $3,278,155
                                            ==========       ==========

See notes to condensed financial statements

Page 5


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

NOTE 1 - BASIS OF PRESENTATION
- ------------------------------
The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly,  they do not include all information and footnotes required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  necessary  adjustments  (consisting  of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating results for the thirty-nine week period ended September 28,
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  thirty-nine  weeks ended  September 28, 2002 and September 29,
2001 was $140,000 and $307,000,  respectively.  The Company had cash payments of
$14,200 for income taxes for the  thirty-nine  weeks ended  September  28, 2002,
versus cash payments of $12,000 for the thirty-nine  weeks ending  September 29,
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.


NOTE 5 - ACCOUNTS RECEIVABLE
- -----------------------------
     Accounts receivable are comprised of the following:
                                              September 28,     December 29,
                                                  2002              2001
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $2,274,000        $2,070,000
       Non-factored accounts
         receivable...............               800,000           601,000
                                               ----------       ----------
                                              $3,074,000        $2,671,000
                                               ==========       ==========

Page 6


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


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

                                              September 28,     December 29,
                                                 2002               2001
                                                 ----               ----
     Finished & in process                    $1,594,000        $2,263,000
     Raw materials                               757,000           635,000
     Dyes & chemicals                            216,000           208,000
     Other                                       111,000           114,000
                                              ----------         ---------
     Total                                    $2,678,000        $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 September 28, 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 September 28, 2002 are as
follows:

                   Current portion                       $  750,000
                  2003/2004                $ 750,000
                  2004/2005                  750,000
                  2005/2006                  250,000      1,750,000
                                           ---------      ---------
                                                         $2,500,000


Page 7


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

NOTE 8 - LONG-TERM DEBT (cont.)
- -------------------------------
Under the loan  agreement,  the  Equipment  Line of Credit  was  converted  to a
$3,000,000  long-term note payable in 84 installments of $35,714,  plus interest
at the floating LIBOR rate plus 1.9%.  The Company  converted the Line of Credit
and began installments on February 29, 2000.

The annual  principal  maturities of this  long-term  debt at September 28, 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         178,573       1,464,286
                                            -------       ---------
                                                         $1,892,857


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

The items which comprise deferred tax assets and liabilities are as follows:
                                       September 28,    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
                                         =========     ==========


                                          Thirty-Nine Weeks Ended
                                            --------------------
                                          Sept. 28,     Sept. 29,
    Provision (credit) for income taxes     2002          2001
                                            ----          ----
        consists of:
        Deferred                        $  106,000     $  69,910
        Federal                           (173,855)         ---
        State                              (23,550)         ---
                                         ---------     ----------
                                        $ (91,405)     $  69,910
                                         =========     ==========

The net  operating  loss  carryforward  from a prior year is $258,000,  expiring
2019/2020.

Page 8


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



NOTE 10 - EMPLOYEE BENEFIT PLAN
- -------------------------------
The Company is a participating  employer in the Burke Mills,  Inc.,  Savings and
Retirement  Plan and Trust that has been  qualified  under Section 401(k) of the
Internal  Revenue  Code.  This plan allows  eligible  employees to  contribute a
salary  reduction  amount  of not  less  than  1% nor  greater  than  25% of the
employee's  salary but not to exceed  dollar limits set by law. The employer may
make a discretionary  contribution  for each employee out of current net profits
or accumulated  net profits in an amount the employer may from time to time deem
advisable. No provision was made for a discretionary contribution for the period
ended September 28, 2002 and September 29, 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 September 28,
2002, the Company had $2,274,000 due from its factor of which $2,036,600 matures
on October 18, 2002. Upon maturity,  the funds are automatically  transferred by
the factor to the  Company's  bank.  The Company  insures its  qualified  export
accounts receivable with Export/Import 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 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.

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

Page 9


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


NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------
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.  During the thirty-nine weeks, the Company had purchases from Fytek of
$1,025,000  compared to $1,066,000  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)

                                    3rd Quarter             Nine Months
                                    -----------              ----------
                                  2002        2001          2002     2001
                                  ----        ----          ----     ----

Net Sales                        $  993      $1,403       $3,092    $4,314

Gross Profit (Loss)                 (56)         15           (7)      171
Income (Loss) from continuing
   operations                       (32)         42           49       159

Income (Loss) before taxes          (32)         42           49       159

Provision/credit for income tax     (16)          6            0        46
                                  -------     ------      -------   -------
 Net Income (Loss)               $  (16)     $   36      $    49     $ 113
                                  =======     ======      =======   =======



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

                                            September 28,   December 31,
                                               2002            2001
                                              ------          ------
     ASSETS
Current assets                                 $2,820         $3,137
Non-current assets                                196            166
                                               ------         ------
  Total Assets                                 $3,016         $3,303
                                               ======         ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                             1,417         1,694
Non-current liabilities                             0             0
                                                -----         -----
  Total Liabilities                             1,417         1,694
Shareholders equity                             1,599         1,609
                                                -----         -----
Total Liabilities & Shareholders' Equity       $3,016        $3,303
                                               ======        ======




Page 10


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


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  thirty-nine  weeks
ended September 28, 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 thirty-nine  week periods ended
September 28, 2002, and September 29, 2001.



Page 11



                                BURKE MILLS, INC.
       Item 2: 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          Thirty-Nine Weeks
                                       Ended                     Ended
                                  --------------------      -------------------
                                 Sept. 28  Sept. 29       Sept. 28   Sept. 29
                                   2002      2001           2002       2001
                                   ----      ----           ----       ----
Net Sales                          100.0%   100.0%         100.0%     100.0%
  Cost of Sales                     95.9     91.3           92.0       91.3
                                   ------   ------         ------     ------
  Gross Profit                       4.1      8.7            8.0        8.7
  Selling, General, Administrative
         and Factoring Costs         8.8      7.3            8.3        7.1
                                    -----    -----          -----      -----
  Operating Earnings (Loss)         (4.7)     1.4           (0.3)       1.6
  Interest Expense                   0.6      0.9            0.6        1.0
  Other (Income) - net              (0.4)    (0.4)          (0.3)      (0.1)
                                    -----    -----          -----      -----
  Income (Loss) before
         Income Taxes               (4.9)     0.9           (0.6)       0.7
  Equity in Net Earnings (Loss)
     of Affiliate                   (0.1)     0.2              0        0.2
  Income Taxes (Credit)              3.0      0.2           (0.3)       0.2
                                    -----    -----          -----      -----
Net Income (Loss)                   (2.0)%    0.9%          (0.3)%      0.7%
                                    =====    =====          =====      =====


                        THIRTEEN WEEKS ENDED SEPTEMBER 28, 2002
                 COMPARED TO THIRTEEN WEEKS ENDED SEPTEMBER 29, 2001

Net Sales
- ---------
Net sales for the thirteen week period decreased by 24.4% to $6,997,000 compared
to $9,255,000 in 2001.  Pounds shipped  decreased by 20.7%,  while average sales
prices  decreased by 4.7%.  Average sales prices decreased as a result of a very
competitive  business  environment  and sales mix.  The Company has not lost any
major customers,  but as a result of a weak textile economy and competition with
imports, the Company's customers have experienced a decrease in sales.


Cost of Sales and Gross Margin
- ------------------------------
Cost of sales for the third quarter decreased by $1,737,000 or 20.6% compared to
the third  quarter of 2001.  The  Company  was able to reduce  material  cost by
24.7%, direct labor cost by 35.6%, and overhead cost by only 12%.

As a result of a decrease  in sales by 24.4% and a decrease  in cost of sales by
only 20.6%,  the Company  experienced  a decline in gross  margin to 4.1% versus
8.7% in the third quarter of 2001.


Page 12



                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (continued)


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general,  and  administrative  expenses  decreased  by  $44,000  or 7%
compared to the third  quarter of 2001. In the weak  business  environment,  the
Company is maintaining a strong sales effort.


Factor's Charges
- ----------------
Factor's charges were .4% of sales compared to .4% of sales in the third quarter
of 2001. There has been no change in the Company's factoring agreement.


Interest Expense
- ----------------
Interest  expense  decreased  by $40,000 or 47.7% as a result of lower  existing
interest rates and a lower average long-term debt.


Interest Income
- ---------------
Interest  income  decreased  by $7,000 or 35.8%  primarily  as a result of lower
existing interest rates.


Equity in Net Earnings (Losses) of Affiliate
- ---------------------------------------------
The  Company  recorded a loss of $8,000  from  Fytek,  S.A.  De C.V.,  its joint
venture in Mexico,  compared  to an income of $18,000  for the third  quarter of
2001.  Year to date  income of $25,000 was offset by a  valuation  allowance  of
$33,000.  The  Company's  share of net earnings  and losses is 50%.  Fytek began
operations in the fourth quarter of 1997. Also see Note 13.


Income (Loss) before Provision for Income Taxes
- -----------------------------------------------
For the thirteen weeks ended  September 28, 2002 the Company  recorded a loss of
$342,000.  As discussed above, the loss was primarily due to a decrease in sales
volume.


Provision (Credit) for Income Taxes
- ------------------------------------
Due to the loss  before  taxes,  the Company  recorded a credit of $213,000  for
taxes.


Page 13



                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (continued)
             THIRTY-NINE WEEKS ENDED SEPTEMBER 28, 2002 COMPARED TO
                   THIRTY-NINE WEEKS ENDED SEPTEMBER 29, 2001

2002 Compared to 2001

Net Sales
- --------
Net sales for the  thirty-nine  week period  decreased  by 16.8% to  $24,165,000
compared to  $29,056,000  in 2001.  Pounds  shipped  decreased  by 12.1%,  while
average  sales prices  decreased by 5.4%.  Average  sales prices  decreased as a
result of a very competitive business environment and sales mix. The Company has
not lost any major  customers,  but as a result of a weak  textile  economy  and
competition with imports, the Company's customers have experienced a decrease in
sales.

Cost of Sales and Gross Margin
- ------------------------------
Cost of  sales  for the  thirty-nine  weeks  decreased  by  $4,286,000  or 16.2%
compared to 2001. The Company was able to reduce material cost by 17.1%,  direct
labor cost by 29.5%, and overhead cost by only 10.8%.

As a result of a decrease  in sales by 16.8% and a decrease  in cost of sales by
only 16.2%,  the Company  experienced  a decline in gross  margin to 8.0% versus
8.7% in 2001.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general,  and  administrative  expenses  decreased  by $30,000 or 1.5%
compared to 2001. In the weak business environment, the Company is maintaining a
strong sales effort.


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


Interest Expense
- ----------------
Interest  expense  decreased by $168,000 or 54.6% as a result of lower  existing
interest rates and a lower average long-term debt.


Interest Income
- ---------------
Interest  income  decreased  by $24,000 or 39.3%  primarily as a result of lower
existing interest rates.


Equity in Net Earnings (Losses) of Affiliate
- ---------------------------------------------
The  Company  recorded a loss of $8,000  from  Fytek,  S.A.  De C.V.,  its joint
venture in Mexico, compared to an income of $56,000 in 2001. Year to date income
of $25,000 was offset by a valuation  allowance of $33,000.  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 14


                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (continued)


Income (Loss) before Provision for Income Taxes
- -----------------------------------------------
For the thirty-nine  weeks ended  September 28, 2002 the Company  recorded a net
loss of $66,000. As discussed above, the loss was primarily due to a decrease in
sales volume.


Provision (Credit) for Income Taxes
- ------------------------------------
Due to the loss  before  taxes,  the  Company  recorded a credit of $91,000  for
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.  At September  28,  2002,  the
Company  had  $2,274,000  due from its  factor of which  $2,036,000  matures  on
October  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 September  28, 2002,  aggregated  $6,694,000
representing a working capital ratio of 3.4 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
September 28, 2002:

         Cash, cash equivalents and receivables...........     $6,467,000
         Current liabilities..............................      2,786,000
                                                                ---------

         Excess of quick assets over current liabilities...    $3,681,000

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 thirty-nine  weeks of 2002, the Company acquired and made deposits on
new  machinery  and  equipment  of  approximately  $821,000  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 $179,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
September 28, 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  thirty-nine  weeks ended
September  28, 2002,  to $3,394,000  from  $4,144,000 at December 29, 2001.  See
accompanying Statement of Cash Flows.

Page 15


                                BURKE MILLS, INC.
       Item 2: 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.


Item 3 - Quantitative and Qualitative Disclosures about Market Risk
- --------------------------------------------------------------------
The Company has not purchased any  instruments or entered into any  arrangements
resulting  in market risk to the Company  for trading  purposes or for  purposes
other than trading purposes.


Item 4 - Controls and Procedures
- ---------------------------------
A.     Evaluation of Disclosure Controls and Procedures:

       The Company's President (COO) and other officers are constantly
       evaluating the Company's disclosure controls and procedures, as
       these controls and procedures are important to the operations
       of the Company as well as meeting public reporting requirements.

B.     Changes in Internal Controls:

       There are no significant changes in internal controls or in other
       factors that could significantly affect the controls subsequent to
       September 28, 2002.


Page 16




                                BURKE MILLS, INC.

                           PART II - OTHER INFORMATION

Item 6 - Exhibits and Reports on 8-K

         (a)  Reports  on Form 8-K -

                  No report on Form 8-K has been filed during the thirteen weeks
                  ended September 28, 2002.

Page 17



                                BURKE MILLS, INC.

                                   SIGNATURES

Pursuant to the requirements of the Securities and 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.

Date:    November 8, 2002                  By:   Humayun N. Shaikh  /s
- -----    ----------------                        ---------------------
                                                 Humayun N. Shaikh
                                                 Chairman and CEO
                                                 (Principal Executive Officer)

Date:    November 8, 2002                  By:   Thomas I. Nail    /s
- -----    ----------------                        ---------------------
                                                 Thomas I. Nail
                                                 President and COO
                                                (Principal Financial Officer)




Page 18




                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

         I, Humayun N. Shaikh, certify that:

         1.  I have reviewed this quarterly report on Form 10-Q of Burke Mills,
Inc.;

         2.  Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

         3.  Based on my knowledge, the financial statements, and other
financial information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash flows
of the registrant as of, and for, the periods presented in this quarterly
report;

         4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         (a)  designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;

         (b)  evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

         (c)  presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

         5.  The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

         (a) all significant deficiencies in the design or operation of internal
controls which could adversely  affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         (b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

         6.  The registrant's other certifying officers and I have indicated in
this quarterly report whether there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



November 8, 2002                    Humayun N. Shaikh    /s
- ----------------                    ----------------------------
Date                                Humayun N. Shaikh
                                    Chairman and CEO
                                    (Principal Executive Officer)

Page 19





         I, Thomas I. Nail, certify that:

         1.  I have reviewed this quarterly report on Form 10-Q of Burke
Mills, Inc.;

         2.  Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the  circumstances  under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

         3.  Based on my knowledge, the financial statements, and other
financial information included in this quarterly report, fairly  present in all
material  respects the financial  condition,  results of operations  and cash
flows of the registrant as of, and for, the periods presented in this quarterly
report;

         4.  The registrant's other certifying officers and I are responsible
for establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         (a)  designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;

         (b)  evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

         (c)  presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

         5.  The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

         (a) all significant deficiencies in the design or  peration of internal
controls which could adversely affect the registrant's  ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         (b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

         6. The registrant's other certifying officers and I have indicated in
this quarterly report whether there were significant changes in internal
controls or in other factors that could  significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



November 8, 2002                    Thomas I. Nail    /s
- ----------------                    ---------------------
Date                                Thomas I. Nail
                                    President and COO
                                    (Principal Financial Officer)

Page 20


         CERTIFICATION PURSUANT TO 906 OF THE SARBANES-OXLEY ACT OF 2002



The undersigned Chief Executive Officer of Burke Mills, Inc., (the Issuer)
hereby certifies that the foregoing  periodic report containing  financial
statements of the issuer fully complies with the requirements of sections 13(a)
or 15(d) of the  Securities Exchange  Act of 1934 (15 USC 78m or 78o(d)) and
that the  information  contained  in the  foregoing  report  fairly  presents,
in all material respects, the financial condition and results of operations of
the issuer.



Date:    November 8, 2002           Humayun N. Shaikh     /s
         ----------------           ------------------------
                                    Humayun N. Shaikh
                                    Chairman and CEO


         CERTIFICATION PURSUANT TO 906 OF THE SARBANES-OXLEY ACT OF 2002


The undersigned Chief Financial Officer of Burke Mills, Inc., (the Issuer)
hereby certifies that the foregoing periodic report containing financial
statements of the issuer fully complies with the requirements of sections 13(a)
or 15(d) of the Securities Exchange Act of 1934 (15 USC 78m or 78o(d)) and that
the information contained in the foregoing report fairly presents, in all
material respects, the financial condition and results of operations of the
issuer.



Date:   November 8, 2002            Thomas I. Nail     /s
        ----------------            ---------------------
                                    Thomas I. Nail
                                    President and COO
                                    (Chief Financial Officer)




Page 21