UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED March 29, 2003

              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___

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes ___ No _X__


                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable  date. As of May 2, 2003, there were
outstanding 2,741,168 shares of the issuer's only class of common stock.

Page 1 of 20






                               BURKE MILLS, INC.
                                     INDEX

PART  I - FINANCIAL INFORMATION                              Page Number
                                                             -----------
     Item 1 - Financial Statements
     -------
                  Condensed Balance Sheets
                     March 29, 2003 and December 28, 2002         3


                  Condensed Statements of Operations and
                    Retained Earnings
                    Thirteen Weeks Ended March 29, 2003
                    and March 30, 2002                            4


                  Statements of Cash Flows
                    Thirteen Weeks Ended March 29, 2003
                    and March 30, 2002                            5


                  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      15
              Market Risk
- ---------------------------------------------------------

     Item 4 - Controls and Procedures                             15
- -------------------------------------------------------


Part II -  OTHER INFORMATION

     Item 1 - Legal Proceedings                                   16

     Item 2 - Changes in Securities and Use of Proceeds           16

     Item 3 - Defaults Upon Senior Securities                     16

     Item 4 - Submission of Matters to a Vote of Security         16
              Holders

     Item 5 - Other Information                                   16

     Item 6 - Exhibits and Reports on Form 8-K                    16
- ---------------------------------------------------------

SIGNATURES and CERTIFICATIONS                                     16-18

EXHIBIT INDEX                                                     19

EXHIBIT                                                           20

Page 2 of 20





                               BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS
                                                 March 29,      December 28,
                                                  2003             2002
                                               (Unaudited)       (Note A)
                                               -----------     -----------
        ASSETS
Current Assets
  Cash and cash equivalents                  $  3,780,006       $ 4,191,173
  Accounts receivable                           2,737,609         2,269,089
  Inventories                                   2,806,445         2,095,863
  Prepaid expenses, taxes and other
     current assets                               240,576           114,000
                                              -----------        -----------
                  Total Current Assets          9,564,636          8,670,125
                                              -----------        -----------

Equity Investment in Affiliate                    612,275            612,275
                                              -----------        -----------
Property, Plant and Equipment - at cost        31,222,608         31,161,672
  Less:  Accumulated depreciation              21,451,096         20,939,167
                                              -----------        -----------
Property, Plant and Equipment - Net             9,771,512         10,222,505
                                              -----------        -----------
Other Assets
  Deferred income taxes                           703,200            703,200
  Deferred charges and other                       58,744             16,575
                                              -----------        -----------
Total Other Assets                                761,944            719,775
                                              -----------        -----------
Total Assets                                  $20,710,367        $20,224,680
                                              ===========        ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt        $ 1,178,571       $ 1,178,571
  Accounts payable                              1,823,478         1,097,131
  Accrued salaries, wages and vacation pay        174,491           100,848
  Other liabilities and accrued expenses          204,469           105,595
  Income taxes payable                               -0-                -0-
                                              -----------        -----------
                  Total Current Liabilities     3,381,009          2,482,145

Long-term Debt                                  2,625,000          2,919,643
Deferred Income Taxes                           1,735,400          1,735,400
                                              -----------        -----------
                  Total Liabilities             7,741,409          7,137,188
                                              -----------        -----------
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                           8,048,438          8,166,972
                                              -----------        -----------

                 Total Shareholders' Equity    12,968,958         13,087,492
                                              -----------        -----------
Total Liabilities & Shareholders' Equity      $20,710,367        $20,224,680
                                              ===========        ===========

Note A: The December 28, 2002, Condensed Balance Sheet has been derived from the
audited  financial  statements  at that  date but does  not  include  all of the
information and footnotes required for generally accepted accounting  principles
for complete financial statements.

See notes to condensed financial statements.
Page 3 of 20




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

                                                 Thirteen Weeks Ended
                                                 --------------------
                                                March 29,      March 30,
                                                  2003           2002
                                                  ----           ----

Net Sales                                     $6,619,994      $8,976,145
                                              ----------      ----------
Costs and Expenses
  Cost of Sales                                6,119,934       7,919,250
  Selling, General and
    Administrative Expenses                      639,043         698,736
  Factor's Charges                                23,991          35,482
                                              ----------      ----------
Total Costs and Expenses                      $6,782,968       8,653,468
                                              ----------      ----------
Operating Earnings (Loss)                       (162,974)        322,677
                                              ----------      ----------
Other Income
   Interest Income                                 7,167           9,441
   Gain on Disposal of Property Assets               -0-             325
   Other, net                                     16,802             397
                                              ----------      ----------
         Total                                    23,969          10,163
                                              ----------      ----------

Other Expenses
  Interest Expense                                32,566          51,775
  Other, net                                         -0-          (7,308)
                                              ----------      ----------
         Total Other Expenses                     32,566          44,467
                                              ----------      ----------

Income (Loss) before Income Taxes and Equity
    in Net Earnings of Affiliate                (171,571)        288,373
Provision (Credit) for Income Taxes               53,038             -0-
                                               ----------      ----------

Income (Loss) before Equity in Net Earnings
    of Affiliate                                (118,533)        288,373
Equity in Net Earnings of Affiliate                   -0-            -0-
                                               ----------     ----------
Net Income (Loss)                               (118,533)        288,373
Retained Earnings at Beginning of Period       8,166,972       8,485,753
                                              ----------      ----------

Retained Earnings at End of Period            $8,048,438      $8,774,126
                                              ==========      ==========
Earnings (Loss) Per Share                     $    (0.04)     $     0.11
                                              ==========      ==========

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

Page 4 of 20






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

                                                    Thirteen Weeks Ended
                                                   -----------------------
                                                   March 29,      March 30,
                                                    2003            2002
                                                  ---------       ---------
Cash flows from operating activities
  Net Income  (Loss)                             $ (118,533)      $ 288,373
                                                  ----------     ----------

  Adjustments to reconcile net income (loss) to
     net cash provided (used) by operating activities:
        Depreciation                            $   511,929       $ 520,778
        (Gain) on Sale of plant and equipment,
             including loss on disposal                -0-              375
        Equity in earnings of affiliate                -0-             -0-
        Deferred income taxes                          -0-          (93,500)
        Changes in assets and liabilities:
          Accounts receivable                      (468,520)     (1,126,530)
          Inventories                              (710,582)        208,249
          Prepaid expenses, taxes & other
             current assets                        (126,576)       (118,408)
        Other non-current assets                    (42,170)            -0-
        Accounts payable                            726,347         754,333
        Accrued salaries, wages & vacation pay       73,643         (75,247)
        Other liabilities and accrued expenses       98,874          41,720
        Income taxes payable                           -0-           93,491
                                                  ---------       ---------

                         Total Adjustments           62,945         205,261
                                                  ---------       ---------

Net cash provided (used) by operating activities    (55,588)        493,634
                                                   ---------      ---------
Cash flows from investing activities:
   Acquisition of property, plant and
        equipment                                   (60,936)       (459,469)
   Proceeds from sale of plant & equipment              -0-            -0-
   Investment in affiliate                              -0-            -0-
                                                   ---------      ---------
Net cash (used) by investing activities             (60,936)       (459,469)
                                                   ---------      ---------
Cash flows from financing activities:
   Principal payments of long-term debt            (294,643)       (330,358)
   Proceeds from long-term bank note                    -0-            -0-
                                                   ---------       --------

Net cash (used) by financing activities            (294,643)       (330,358)
                                                   ---------       --------
Net (decrease) in cash and cash equivalents        (411,167)       (296,193)

Cash and cash equivalents at beginning of year    4,191,173       4,144,340
                                                  ---------      ----------

CASH AND EQUIVALENTS AT END OF FIRST QUARTER     $3,780,006      $3,848,147
                                                 ==========      ==========
See notes to condensed financial statements

Page 5 of 20






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

NOTE 1 - BASIS OF PRESENTATION
- ------------------------------
The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly,  they do not include all information and footnotes required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  necessary  adjustments  (consisting  of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating results for the  thirteen-week  period ended March 29, 2003
are not necessarily  indicative of the results that may be expected for the year
ended  December  27,  2003.  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 28, 2002.


NOTE 2 - STATEMENTS OF CASH FLOWS
- ---------------------------------
For the purposes of the statements of cash flows, the Company  considers cash on
hand,  deposits in banks,  interest bearing demand matured funds on deposit with
factor,  and all highly liquid debt  instruments with a maturity of three months
or less when purchased as cash and cash  equivalents.  FASB No. 95 requires that
the  following  supplemental  disclosures  to the  statements  of cash  flows be
provided in related  disclosures.  Cash paid for interest for the thirteen weeks
ended March 29, 2003 and March 30, 2002 was $32,000,  and $52,000  respectively.
The Company had no cash  payments for the  thirteen  weeks ending March 29, 2003
and March 30, 2002 for income taxes.


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

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

Revenues  from  sales  are  recognized  at the  time  shipments  are made to the
customer. Related shipping and handling costs are included in cost of sales.


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


NOTE 5 - ACCOUNTS RECEIVABLE
- ----------------------------
     Accounts receivable are comprised of the following:
                                                March 29,        December 28,
                                                  2003              2002
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $1,957,620         $1,668,786
       Non-factored accounts
         receivable...............               779,988            600,302
                                               ---------         ----------
                                              $2,737,608         $2,269,088
                                              ==========         ==========
Page 6 of 20





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

NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:
                                                March 29,       December 28,
                                                  2003              2002
                                                  ----              ----
     Finished and in process....              $1,577,000         $1,359,000
     Raw materials..............                 940,000            445,000
     Dyes and chemicals.........                 203,000            203,000
     Other......................                  86,000             89,000
                                               ---------          ---------
     Total                                    $2,806,000         $2,096,000
                                              ==========         ==========


NOTE 7 - LINE OF CREDIT
- ------------------------
Pursuant to a loan agreement dated March 29, 1996, and a second  amendment dated
January 20, 2000, the Company  secured an Equipment Loan facility of $3,000,000.
The  Equipment  Loan shall be evidenced by the  Equipment  Note,  and shall bear
interest at a rate that varies with the LIBOR rate.  The Equipment Note would be
payable in 84 installments.  The Company has borrowed $3,000,000 under this line
of credit.  Also under the  Company's  factoring  arrangement,  the  Company may
borrow from the factor up to 90% of the face amount of each  account sold to the
factor. As of March 29, 2003 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.

As of the end of the  Company's  first  fiscal  quarter on March 29,  2003,  the
Company was in violation of a covenant in the loan  agreement with its bank with
respect to the required  ratio of cash flow to debt service.  The loan agreement
requires a ratio of 1.25 to 1. The  Company's  ratio on this date was 1.13 to 1.
The Company has discussed  with its bank a waiver of this violation or amendment
of the requirement in the loan agreement. Discussions continue with the bank.

The Company's  bank has informed the Company that the bank has assigned its loan
to the bank's special asset group. Although the consequences of this action are

Page 7 of 20


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

NOTE 8 - LONG-TERM DEBT (continued)
- -----------------------------------
not at this time totally clear, it may be necessary for the Company, among other
actions, to accelerate a number of its monthly installment  payments to the bank
or to find a new lender. The Company is evaluating its options at this time.

The annual  principal  maturities  of  long-term  debt at March 29,  2003 are as
follows:

                  Current portion                        $  750,000
                  2004/2005                $750,000
                  2005/2006                 625,000
                                                          1,375,000
                                           ---------      ---------
                                                         $2,125,000

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

The annual  principal  maturities of this long-term debt at March 29, 2003 based
on the current amount owned are as follows:

                         Current Portion                 $  428,571
                         2004/2005        $ 428,571
                         2005/2006          428,571
                         2006/2007          392,858
                                                          1,250,000
                                            -------       ---------
                                                         $1,678,571


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

The items which comprise deferred tax assets and liabilities are as follows:

                                              March 29       Dec. 28
                                                2003           2002
                                                ----           ----
Deferred tax assets:
  Alternative minimum taxes paid            $  349,000      $  349,000
Net operating loss carryover                   342,700         342,700
Charitable contributions carryover              11,500          11,500
                                              ---------      ---------
                                            $  703,200      $  703,200
                                             ==========     ==========
Deferred tax liabilities:
  Accelerated depreciation for
     tax purposes                            1,725,000       1,725,000
  Undistributed earnings of foreign
     affiliate, net of tax credit               10,400          10,400
                                             ---------       ---------
                                            $1,735,400      $1,735,400
                                            ==========      ==========



Page 8 of 20




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


NOTE 9 - INCOME TAXES (continued)
- ---------------------
                                           Thirteen Weeks Ended
                                           --------------------
                                          March 29,     March 30,
Provision (credit) for income taxes         2003          2002
                                            ----          ----
        consists of:
        Deferred                        $                  ---
        Federal                            49,400          ---
        State                               3,700          ---
                                         ---------       -------
                                        $  53,100        $ ---
                                         =========       ========

The net  operating  loss  carryforward  from a prior year is  $889,000  expiring
2019/2022.  The tax effect at the maximum tax rate is $302,300.  The Company has
paid and has set forth $349,000 for  alternative  minimum taxes paid,  which may
only be used to offset normal income taxes that may be incurred in future years.


NOTE 10 - EMPLOYEE BENEFIT PLAN
- -------------------------------
The Company is a participating  employer in the Burke Mills,  Inc.,  Savings and
Retirement  Plan and Trust that has been  qualified  under Section 401(k) of the
Internal  Revenue  Code.  This plan allows  eligible  employees to  contribute a
salary  reduction  amount  of not  less  than  1% nor  greater  than  25% of the
employee's  salary but not to exceed  dollar limits set by law. The employer may
make a discretionary  contribution  for each employee out of current net profits
or accumulated  net profits in an amount the employer may from time to time deem
advisable.  No  provision  was made  for a  discretionary  contribution  for the
periods ended March 29, 2003 and March 30, 2002.


NOTE 11 - CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------
Financial  instruments that potentially  subject the Company to concentration of
credit risk consist  principally of occasional  temporary cash  investments  and
amounts due from the factor on receivables  sold to the factor on a non-recourse
basis.  The  receivables  sold to the  factor  during a month  generally  have a
maturity date on the 21st to the 30th of the following month. At March 29, 2003,
the Company had $1,958,000 due from its factor of which  $1,616,000,000  matured
on April 16, 2003. Upon maturity, the funds are automatically transferred by the
factor to the Company's bank. One of the Company's  customers  accounts for more
than 10% of the Company's sales in 2002 and the first quarter of 2003.


NOTE 12 - COMMITMENTS
- ---------------------
a) 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 9 of 20



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

NOTE 12 - COMMITMENTS (continued)
- ---------------------
b) 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 report 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 $125,700.  $12,300 was
recorded  in the first  quarter.  During the  thirteen  weeks,  the  Company had
purchases from Fytek of $243,000  compared to $332,000 in 2002. 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)

                                                   1st Quarter
                                                   -----------
                                                2003        2002
                                                ----        ----
Net Sales                                    $  649       $1,002

Gross Profit                                     32            7

Income from continuing
   operations                                    37          (16)

Income before taxes                              37          (16)

Provision (credit) for income tax                12          (16)
                                             -------      -------
Net Income                                   $   25        $ (-0-)
                                             =======      ========

Page 10 of 20



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


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

                                                March 31,     March 31,
                                                 2003           2002
                                              (Unaudited)    (Unaudited)
                                              -----------    -----------
     ASSETS
Current assets                                 $2,269         $3,155
Non-current assets                                187            181
                                               -------        -------
  Total Assets                                 $2,456         $3,336
                                               =======        =======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                            $  607         $1,667
Non-current liabilities                            55            -0-
                                               -------        -------
  Total Liabilities                            $  662         $1,667

Shareholders equity                            $1,794         $1,669
                                               -------        -------
Total Liabilities & Shareholders' Equity       $2,456         $3,336
                                               =======        =======


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 thirteen weeks ended
March 29, 2003.


NOTE 15 - EARNINGS PER SHARE
- ----------------------------
Earnings per share are based on the net income  divided by the weighted  average
number of common shares outstanding during the thirteen week periods ended March
29, 2003, and March 30, 2002.


Page 11 of 20



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

       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


Results of Operations
- ---------------------
2003 Compared to 2002
- ---------------------
The following  discussion should be read in conjunction with the information set
forth under the Financial Statements and Notes thereto included elsewhere in the
10-Q.

                              RESULTS OF OPERATIONS

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

                                                     Thirteen Weeks Ended
                                                    ----------------------
                                                    March 29,     March 30,
                                                     2003           2002
                                                    ------         ------
Net Sales                                           100.0%         100.0%
Cost of Sales                                        92.4           88.2
                                                    ------         ------
Gross Profit                                          7.6           11.8
  Selling, General, Administrative
     and Factoring Costs                             10.1            8.2
                                                    ------         ------
  Operating Earnings (Loss)                          (2.5)           3.6
  Interest Expense                                   (0.5)           0.6
  Other (Income) - net                                0.4           (0.2)
                                                    ------         ------
  Income (Loss) before Income Taxes                  (2.6)           3.2
  Equity in Net Earnings (Loss) of Affiliate           -0-           -0-
  Income Taxes (Credit)                               0.8            -0-
                                                    ------         ------
Net Income (Loss)                                    (1.8)           3.2%
                                                    ======         ======
Page 12 of 20





                                BURKE MILLS INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (continued)
                         THIRTEEN WEEKS ENDED March 29, 2003
                 COMPARED TO THIRTEEN WEEKS ENDED March 30, 2002

Net Sales
- ---------
Net sales for the  thirteen  weeks ended March 29,  2003  decreased  by 26.3% to
$6,619,000  compared to $8,976,000 for the first quarter of 2002. Pounds shipped
decreased by 24.3%  compared to 2002,  while average  sales prices  decreased by
2.5%. 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 first quarter decreased by $1,799,000 or 22.7% compared to
the first  quarter of 2002.  The  company  was able to reduce  material  cost by
29.2%,  direct labor cost by 27.2%,  and overhead cost by 15.6%.  Although total
cost of sales decreased as a result of lower volume and cost savings,  fuel oil,
natural gas, health claims, and repairs increased in the aggregate by $222,000.

As a result of a decrease  in sales by 26.3% and a decrease  in cost of sales by
only 22.7%,  the Company  experienced  a decline in gross  margin to 7.6% versus
11.8% in the first quarter of 2002.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general,  and  administrative  expenses for the first  quarter of 2003
decreased by $59,700 or 8.5%. In the weak business  environment,  the company is
continuing to maintain a strong sales effort.


Factor's Charges
- ----------------
Factor's  charges  were .4% of net sales  compared to .4% in 2002.  There was no
change in the Company's factoring agreement.


Interest Expense
- ----------------
Interest expense for the first quarter  decreased $19,200 or 37.1% primarily due
to a lower average long-term debt.


Interest Income
- ---------------
Interest  income for the first  quarter of 2003  decreased  as a result of lower
interest rates earned.


Equity in Net Earnings (Loss) of Affiliate
- ------------------------------------------
The  Company  recorded a gain of $12,300  from Fytek,  S.A.  De C.V.,  its joint
venture in Mexico,  compared to no gain for the first  quarter of 2002.  Year to
date  income of $12,300  was offset by a valuation  allowance  of  $12,300.  The
Company's share of net earnings and losses is 49.8%.  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  March 29,  2003 the  Company  recorded a loss of
$(118,533).  As discussed  above,  the loss was  primarily  due to a decrease in
sales volume.

Page 13 of 20





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

Provision (Credit) for Income Taxes
- -----------------------------------
Due to the loss  before  taxes,  the  Company  recorded a credit of $53,000  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. As of March 29, 2003, the Company
had  $1,958,000  due from its  factor of which  $1,616,000  matured on April 16,
2003.  The  Company has the right to borrow up to 90% of the face amount of each
account sold to the factor.

The  Company  has an  equipment  line of credit  from its bank  under  which the
Company  was  permitted  to  borrow  up to  $3,000,000  for the  acquisition  of
production  machinery,  and a $1,750,000 Letter of Credit facility.  The Company
borrowed  $3,000,000 from the line of credit and converted the line of credit to
long-term debt on February 29, 2000 (see Note 8).

As of the end of the  Company's  first  fiscal  quarter on March 29,  2003,  the
Company was in violation of a covenant in the loan  agreement with its bank with
respect to the required  ratio of cash flow to debt service.  The loan agreement
requires a ratio of 1.25 to 1. The  Company's  ratio on this date was 1.13 to 1.
The Company has discussed  with its bank a waiver of this violation or amendment
of the requirement in the loan agreement. Discussions continue with the bank.

The Company's  bank has informed the Company that the bank has assigned its loan
to the bank's special asset group. Although the consequences of this action are
not at this time totally clear, it may be necessary for the Company, among other
actions, to accelerate a number of its monthly installment  payments to the bank
or to find a new lender. The Company is evaluating its options at this time.

The  Company's  working  capital  at  March  29,  2003,   aggregated  $6,184,000
representing a working capital ratio of 2.8 to 1 compared with a working capital
of $6,188,000 at December 28, 2002, and a working capital ratio of 3.5 to 1.

As a measure of current  liquidity,  the Company's  quick position  (cash,  cash
equivalents and receivables over current liabilities) discloses the following at
March 29, 2003:

         Cash, cash equivalents and receivables...........     $6,518,000
         Current liabilities..............................      3,381,000
                                                                ---------

         Excess of quick assets over current liabilities..     $3,137,000

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

During the thirteen weeks of 2003, the Company acquired and made deposits on new
machinery  and  equipment  of   approximately   $61,000  as  set  forth  in  the
accompanying  Statement  of Cash  Flows.  For the  balance of 2003,  the Company
anticipates the acquisition of machinery and equipment of approximately $689,000
which,  together with the acquisitions and deposits on acquisitions  incurred to
March 29, 2003,  will aggregate an  anticipated  acquisition of new machinery of
approximately  $750,000 in 2003.  The Company  plans to finance its capital from
cash provided from operations and bank financing.

The Company's cash and equivalents  decreased for the thirteen weeks ended March
29, 2003, to $3,780,000 from  $4,191,000 at December 28, 2002. See  accompanying
Statement of Cash Flow.

Page 14 of 20





                                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
- ---------------------------------
Within  the 90 days  prior  to the  date of this  report,  the  Company's  chief
executive  officer and chief financial  officer with the  participation of other
person's  in  the  Company's  management,  carried  out  an  evaluation  of  the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedure.  The term "disclosure controls and procedures" means the controls
and other procedures of the Company that are designed to insure that information
required to be  disclosed  by the Company in its reports to the  Securities  and
Exchange  Commission  ("SEC") is recorded,  processed,  summarized and reported,
within the time period  specified in the rules and forms of the SEC.  Disclosure
controls and procedures  include,  without  limitation,  controls and procedures
designed to insure that  information  required to be disclosed by the Company in
the reports  that it files or submits to the SEC under the  Securities  Exchange
Act of  1934  is  accumulated  and  communicated  to the  Company's  management,
including  its chief  executive  officer  and its  chief  financial  officer  as
appropriate, to allow timely decisions regarding required disclosure. Based upon
that  evaluation,  the chief executive  officer and the chief financial  officer
concluded that the Company's disclosure controls and procedures are effective in
timely alerting them to material  information relating to the Company (including
its consolidated subsidiaries) required to be included in the reports filed with


Page 15 of 20




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


Item 4 - Controls and Procedures (continued)
- ---------------------------------
the SEC by the Company.  There have been no significant changes in the Company's
internal controls or in other factors that could  significantly  affect internal
controls  subsequent to the date of such  evaluation,  including any  corrective
actions with regard to significant deficiencies and material weaknesses.



                                BURKE MILLS, INC.
                          PART II - OTHER INFORMATION

Item 1 - Legal Proceedings.  No report required.

Item 2 - Changes in Securities and Use of Proceeds. No report required.

Item 3 - Defaults Upon Senior Securities.  No report required.

Item 4 - Submission of Matters to a Vote of Security Holders. No matter has been
submitted to a vote of security holders during the period covered by this
report.

Item 5 - Other Information.  No report.

Item 6 - Exhibits and Reports on Form 8-K

        (a)  The exhibits required by Item 601 of Regulation SK are attached to
this report or incorporated by reference from  prior filings.


        (b)  Reports on Form 8-K - No report on Form 8-K has been filed during
the thirteen weeks March 29, 2003.


                                BURKE MILLS, INC.

                                   SIGNATURES
                                   ----------

Pursuant to the requirements of Section 13 or 15(d) 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.


Date: May 8, 2003                          BURKE MILLS, INC.

                                        By: s/
                                            ----------------------
                                            Humayun N. Shaikh,
                                            Chairman of the Board
                                            (Principal Executive Officer)


Date: May 8, 2003                    By:    s/
                                            -----------------------
                                            Thomas I. Nail
                                            President and COO
                                            (Principal Financial Officer)






Page 16 of 20




                  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 quarterly 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.


                                        s/
May 8, 2003                                 ----------------------
Date                                        Humayun N. Shaikh
                                            Chairman and CEO
                                            (Principal Executive Officer)

Page 17 of 20





                  CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER


         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 quarterly 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.


                                         s/
May 8, 2003                                ----------------------
Date                                       Thomas I. Nail
                                           President and COO
                                          (Principal Financial Officer)

Page 18 of 20





                                BURKE MILLS, INC.

                                  EXHIBIT INDEX

Exhibit
Number       Description

3-1          Articles of  Incorporation - incorporated  by reference as a part
             of a registration statement on Form S-1 filed with the Securities
             and Exchange Commission in 1969.

3-2          By-Laws - incorporated  by reference as a part of a registration
             statement on Form S-1 filed with the Securities and Exchange
             Commission in 1969.

99-1         Certifications of Principal Executive Officer and Principal
             Financial Officer pursuant to 18 U.S.C.  Section 1350, as
             adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002







Page 19 of 20





                                  EXHIBIT 99-1


        CERTIFICATION PURSUANT TOss.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.


                                         s/
Date:    May 8, 2003                    ----------------------
                                         Humayun N. Shaikh
                                         Chairman and CEO



        CERTIFICATION PURSUANT TOss.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.


                                         s/
Date:    May 8, 2003                       ----------------------
                                           Thomas I. Nail
                                           President and COO
                                          (Chief Financial Officer)




Page 20 of 20