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 April 3, 2004

            [ ] 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 4, 2004, there were
outstanding 2,741,168 shares of the issuer's only class of common stock.

Page 1






                                BURKE MILLS, INC.
                                      INDEX


PART  I - FINANCIAL INFORMATION                              Page Number
                                                             -----------

     Item 1 - Financial Statements
     -------
                  Condensed Balance Sheets                       3
                     April 3, 2004 and January 3, 2004


                  Condensed Statements of Operations and
                    Retained Earnings                            4
                    Thirteen Weeks Ended April 3, 2004
                    and March 29, 2003


                  Statements of Cash Flows                       5
                    Thirteen Weeks Ended April 3, 2004
                    and March 29, 2003


                  Notes to Condensed Financial Statements        6
- ---------------------------------------------------------

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

     Item 3 - Quantitative and Qualitative Disclosures About
              Market Risk                                       15
- ---------------------------------------------------------

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


Part II -  OTHER INFORMATION

     Item 1 - Legal Proceedings                                 16

     Item 2 - Changes in Securities and Use of Proceeds, Use
         of Proceeds and Issuer Purchases of Equity Securities  16

     Item 3 - Defaults Upon Senior Securities                   16

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

     Item 5 - Other Information                                 16

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

SIGNATURES                                                      16

EXHIBIT INDEX                                                   17


EXHIBITS/CERTIFICATIONS                                         18-20




Page 2






                                BURKE MILLS, INC.
                         PART I - FINANCIAL INFORMATION
                          ITEM 1. FINANCIAL STATEMENTS

                            CONDENSED BALANCE SHEETS

                                                April 3         January 3
                                                 2004             2004
                                              (Unaudited)       (Audited)
                                                --------         --------
             ASSETS
Current Assets
  Cash and cash equivalents                   $      -0-       $   147,062
  Accounts receivable                          3,474,955         2,365,284
  Inventories                                  2,072,242         1,880,477
  Prepaid expenses and other current assets      135,434            52,633
                                              ----------        ----------
Total Current Assets                           5,682,631         4,445,456
                                              ==========        ==========

Equity Investment in Affiliate                   255,000           553,180
                                               ---------        ----------

Property, plant & equipment - at cost         30,527,300        30,513,251
  Less: accumulated depreciation              22,908,069        22,450,432
                                              ----------        ----------
       Property, Plant and Equipment- Net      7,619,231         8,062,819
                                              ----------        ----------
Other Assets
  Deferred income taxes                           62,000            60,000
  Other                                           16,575            16,575
                                              ----------        ----------
                                                  78,575            76,575
                                              ----------        ----------
Total Assets                                 $13,635,437       $13,138,030
                                             ===========       ===========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Bank overdraft                                 $   50,885    $      -0-
  Short-term debt - revolving bank line                 -0-        141,514
  Accounts payable                                1,991,165        871,695
  Accrued salaries and wages                        183,591         54,050
  Other liabilities and accrued expenses            201,281        113,412
                                                 ----------     ----------
        Total Current Liabilities                 2,426,922      1,180,671
Deferred Income Taxes                             1,288,000      1,374,000
                                                 ----------     ----------
Total Liabilities                                 3,714,922      2,554,671
                                                 ----------     ----------
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                              4,999,995      5,662,839
                                                ----------     ----------
         Total Shareholders' Equity              9,920,515     10,583,359
                                                ----------     ----------
Total Liabilities & Shareholder's Equity       $13,635,437    $13,138,030
                                               ===========    ===========

See notes to financial statements.
Page 3





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

                                                  Thirteen Weeks Ended
                                                  --------------------
                                                 April 3,       March 29,
                                                  2004           2003
                                                  ----           ----

Net Sales                                     $6,600,614      $6,619,994
                                              ----------      ----------
Costs and Expenses
  Cost of Sales                                6,401,110       6,119,934
                                              ----------      ----------
  Gross Profit                                   199,504         500,060
  Selling, General and
    Administrative Expenses                      633,010         639,043
                                              ----------      ----------
Operating Loss                                  (433,506)       (162,974)
                                              ----------      ----------
Other Income
   Interest Income                                   175           7,167
   Other, net                                         80          16,802
                                              ----------      ----------
         Total Other Income                          255          23,969
                                              ----------      ----------

Other Expenses
  Interest Expense                                   552          32,566
  Other, net                                      12,580             -0-
                                              ----------      ----------
         Total Other Expenses                     13,132          32,566
                                              ----------      ----------

Loss Before Income Tax Benefit and
    Equity in Net Loss of Affiliate             (446,383)       (171,571)
Income Tax Benefit                               (81,719)        (53,038)
                                               ----------      ----------

Loss Before Equity in Net Loss
    of Affiliate                                (364,664)       (118,533)
Equity in Net Loss of Affiliate                 (298,180)            -0-
                                               ----------     ----------
Net Loss                                        (662,844)       (118,533)
Retained Earnings at Beginning of Period       5,662,839       8,166,972
                                              ----------      ----------

Retained Earnings at End of Period            $4,999,995      $8,048,438
                                              ==========      ==========
Basic and Diluted Net Loss Per Share          $   (0.24)      $   (0.04)
                                              ==========      ==========

Dividends Per Share of Common Stock                None           None
                                              ==========      ==========
Weighted Average Common Shares Outstanding     2,741,168       2,741,168
                                              ==========      ==========

See notes to condensed financial statements.


Page 4







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


                                                    Thirteen Weeks Ended
                                                   -----------------------
                                                   April 3,       March 29,
                                                    2004            2003
                                                  ---------       ---------
Cash flows from operating activities
  Net Loss                                      $  (662,844)    $ (118,533)
                                                  ----------     ----------

  Adjustments to reconcile net loss to net
     cash used by operating activities:
        Depreciation                                457,637        511,929
        Allowance for mark-down inventory            25,200            -0-
        Deferred income tax                         (88,000)           -0-
        Equity in affiliate                         298,180            -0-
        Changes in assets and liabilities:
          Accounts receivable                    (1,109,671)      (468,520)
          Inventories                              (216,965)      (710,582)
          Prepaid expenses & other
             current assets                         (82,801)      (126,576)
        Other non-current assets                        -0-        (42,170)
        Accounts payable                          1,119,470        726,347
        Accrued salaries & wages                    129,541         73,643
        Other liabilities and accrued expenses       87,869         98,874
                                                  ---------      ---------

                         Total Adjustments          620,460         62,945
                                                  ---------      ---------

Net cash used by operating activities               (42,384)       (55,588)
                                                   ---------      ---------
Cash flows from investing activities:
   Acquisition of property, plant and
        equipment                                   (14,049)       (60,936)
                                                   ---------      ---------
Net cash used by investing activities               (14,049)       (60,936)
                                                   ---------      ---------
Cash flows from financing activities:
   Bank overdraft                                    50,885           -0-
   Net payments to revolving credit line           (141,514)          -0-
   Principal payments of long-term debt                 -0-       (294,643)
                                                   ---------      --------

Net cash used by financing activities               (90,629)      (294,643)
                                                   ---------      --------
Net decrease in cash and cash equivalents          (147,062)      (411,167)

Cash and cash equivalents at beginning of year      147,062      4,191,173
                                                  ---------     ----------

CASH AND EQUIVALENTS AT END OF FIRST QUARTER      $     -0-     $3,780,006
                                                  ==========    ==========
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 accounting principles generally accepted in the United States of
America 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 accounting  principles  generally accepted
in the United  States of  America  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  April 3, 2004 are not
necessarily  indicative  of the results  that may be expected for the year ended
January 1, 2005. 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 January 3, 2004.


NOTE 2 - CASH AND CASH EQUIVALENTS
- ----------------------------------
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 April 3, 2004 and March 29, 2003 was $600 and  $32,000  respectively.  The
Company had no cash  payments  for the  thirteen  weeks ending April 3, 2004 and
March 29, 2003 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 accounting principles
generally  accepted in the United States of America requires  management to make
estimates and assumptions  that affect certain reported amounts and disclosures.
Accordingly,  actual  results  could  differ from those  estimates.  Significant
estimates are the liability for self-funded health claims,  inventory markdowns,
and the investment value of affiliates.


NOTE 5 - ACCOUNTS RECEIVABLE
- ----------------------------
     Accounts receivable are comprised of the following:
                                                April 3,         January 3,
                                                  2004              2004
                                                  ----              ----
     Account current - Factor:
       Due from Factor on regular
         factoring account........            $2,433,000         $1,520,000
       Non-factored accounts receivable...     1,042,000            845,000
                                               ---------         ----------
                                              $3,475,000         $2,365,000
                                              ==========         ==========
Page 6





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


NOTE 5 - ACCOUNTS RECEIVABLE (continued)
- ----------------------------------------
Pursuant to a factoring agreement, the Company sells substantial portions of its
accounts  receivable  to a commercial  factor  without  recourse,  up to maximum
credit limits  established  by the factor for  individual  accounts.  The factor
assumes the credit risks for these  accounts and effects the  collection  of the
receivables.  Amounts invoiced to customers on accounts  receivable  factored in
excess of the  established  maximum  credit  limits are sold to the factor  with
recourse in the event of  nonpayment  by  customers.  The  Company had  accounts
receivables  of $20,000  at April 3, 2004 that had been sold to the factor  with
recourse.  At  January  3,  2004  there was  $232,000  sold to the  factor  with
recourse.

The  Company  pays a service  charge to its  factor  to cover  credit  checking,
assumption of credit risk, record keeping and similar services.  In addition, if
the  Company  takes  advances  from its factor  prior to the  collection  of the
receivables  sold (as defined),  it is required to pay interest to the factor on
these  advances.  The Company  incurred  only $552 in interest  costs during the
first quarter of 2004.

The Company's factor is  collateralized  by the accounts  receivable sold to the
factor,  and  the  factor  has  filed  a  UCC-1  to  evidence  ownership  of the
receivables and to separate the receivables from the Company's creditors.


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:
                                      April 3,         January 3,
                                       2004              2004
                                       ----              ----
     Finished & in process          $1,186,000        $1,123,000
     Raw materials                     579,000           473,000
     Dyes & chemicals                  217,000           194,000
     Other                              90,000            90,000
                                    ----------        ----------
     Total                          $2,072,000        $1,880,000
                                    ==========        ==========


NOTE 7 - LINE OF CREDIT
- -----------------------
The  Company  has a  revolving  credit  agreement  with its  factor.  Under  the
agreement  the Company  can borrow up to 90% of the face amount of each  account
sold to the  factor  and up to 40%,  or  $1,000,000  (whichever  is  lesser)  on
eligible inventory. The borrowing rate is LIBOR plus 2.5%. The average borrowing
rate for the first quarter was 3.61%.  The factor holds a first lien position on
the Company's inventory.  At the end of the quarter, there was no debt under the
line of credit.

The Company  classified the revolving debt as a current liability on its balance
sheet.


NOTE 8 - LONG-TERM DEBT
- -----------------------
In the fourth  quarter of 2003,  the Company paid off its  long-term  debt.  The
Company used its cash and a revolving loan (see Note 7).


Page 7





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

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 that comprise deferred tax assets and liabilities are as follows:

                                               April 3,      Jan. 3
                                                2004          2004
                                                ----          ----
Deferred tax assets:
  Alternative minimum taxes paid            $  349,000     $  349,000
Net operating loss carryover                   731,000        530,000
Charitable contributions carryover              12,000         12,000
State Tax Credits                               41,000         41,000
Other                                            3,000          3,000
Inventory                                       47,000         45,000
                                             ---------      ---------
Sub-Total                                    1,183,000      $ 980,000
Valuation Allowance                         (1,121,000)      (920,000)
                                             ---------      ---------
Total                                       $   62,000      $  60,000
                                            ==========      =========
Deferred tax liabilities:
  Accelerated depreciation for
     tax purposes                           $1,287,000     $1,374,000
  Other                                          1,000            -0-
                                             ---------      ---------
                                            $1,288,000     $1,374,000
                                            ==========     ==========


                                          Thirteen Weeks Ended
                                           -------------------
                                          April 3      March 29,
Income tax benefit                         2004          2003
                                           ----          ----
        consists of:
        Deferred                        $ (88,000)     $   -0-
        Federal                              -0-        (49,400)
        State                                -0-         (3,700)
                                         ---------     ---------
                                        $ (88,000)     ($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 April 3, 2004 and March 29, 2003.

Page 8





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


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 mature over
the next 60 days.  At April 3,  2004 the  Company  had  $2,433,000  due from its
factor  of which  $20,000  are with  recourse.  Upon  maturity,  the  funds  are
automatically transferred by the factor to the Company's bank.


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 yarn  prices  increase  or decrease by 5% or
more.

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.  The  Company  and its joint  venture
partner,  Teijin/Akra,  voted on March 26, 2004 to close  their  joint  venture,
Fytek.  The joint venture will operate on a scaled down basis through June 2004.
The Company  estimates  that it will receive  $255,000 cash  distribution  after
liquidation.  The  Company has  written  down the  investment  in  affiliate  by
$298,000 based on its estimate.

During the  thirteen  weeks,  the Company had  purchases  from Fytek of $367,000
compared to $243,000 in 2003.  Burke Mills does not  guarantee  any debt for its
joint venture, Fytek. Financial information for Fytek is as follows:


Page 9





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


NOTE 13 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------


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

                                                   1st Quarter
                                                   -----------
                                                2004        2003
                                                ----        ----
Net Sales                                    $   560      $  649

Gross Profit                                     (82)         32

Income from continuing
   operations                                   (106)         37

Income before taxes                             (106)         37

Provision (credit) for income tax                 36          12
                                              -------      -------
Net Income                                    $  (70)      $  25
                                              =======      =======




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

                                                March 31,      March 31,
                                                 2004           2003
                                                ------         ------
     ASSETS
Current assets                                 $1,840          $2,269
Non-current assets                                242             187
                                               ------          ------
  Total Assets                                 $2,082          $2,456
                                               ======          ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                            $  537          $  607
Non-current liabilities                            28              55
                                               -------        -------
  Total Liabilities                            $  565          $  662

Shareholders equity                            $1,517          $1,794
                                               -------        -------
Total Liabilities & Shareholders' Equity       $2,082          $2,456
                                               =======        =======



Page 10





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


NOTE 14 - ACCOUNTING FOR POSSIBLE IMPAIRMENT OF LONG-LIVED ASSETS
- -----------------------------------------------------------------
Long-lived  assets  are  evaluated  for  impairment  when  events or  changes in
business  circumstances  indicate that the carrying amount of the assets may not
be fully  recoverable.  An impairment  loss would be recognized  when  estimated
undiscounted  future cash flows  expected to result from the use of these assets
and its eventual disposition are less than its carrying amount.  Impairment,  if
any, is assessed using discounted cash flows.

In 2003 the Company wrote off equipment with a net book value of $268,000.  With
the decrease in sales volume and no  anticipated  business  increase in products
that  will  run  on  the   machinery,   the  machinery  was  written  off  as  a
non-performing  asset.  No salvage value has been assigned to the machinery,  as
the Company has no potential  buyer.  There were no write offs  necessary in the
first quarter of 2004.


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 April
3, 2004, and March 29, 2003.



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


EXECUTIVE SUMMARY
- -----------------
The Company's major market is packaged dyed yarn for home, contract,  automotive
upholstery,  and home furnishings.  Although the Company continues to experience
imports of finished  products that compete with its  customers'  products and an
excess  capacity in the industry for  packaged  dyed yarns,  sales for the first
quarter  of 2004 were  about  the same as first  quarter  of 2003.  In the first
quarter the Company began to dye fibers other than  polyester,  and believes the
diversification  will help maintain and possibly  increase  sales in the future.
The diversification required only $7,500 in capital expenditures.

Polyester  yarn is the Company's  major raw material.  In January 2004 two major
suppliers  announced price  increases.  The Company has not yet received a price
increase from its suppliers,  but believes it is a possibility  that prices will
be raised in the second  quarter of 2004. The Company will try to pass any price
increase to its customers,  but with the competitive  nature of the market there
is no assurance that all of the increase can be recovered.

Fytek, the Company's joint venture in Mexico, has experienced a decline in sales
for each of the last three years.  On March 26, 2004,  the Company and its joint
venture partner,  Teijin/Akra,  voted to close the Fytek  operation.  Fytek will
operate on a scaled down basis  through  June of 2004.  Yarns from Fytek sold to
the Company  will be produced by the  Company and  purchased  domestically.  The
joint venture  partners have estimated the cost  associated  with the run out of
production and the net realizable  value of the assets.  Employee  severance has
been estimated at $489,000 which can be reduced if the joint venture partner can
absorb the Fytek employees into its operation. These estimates have been used to
establish an estimated  liquidation  value,  which the Company has used to write
down its investment in affiliate. Actual liquidation value could vary.




Page 11





                                BURKE MILLS INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (continued)
                       THIRTEEN WEEKS ENDED April 3, 2004
                 COMPARED TO THIRTEEN WEEKS ENDED March 29, 2003


Results of Operations
- ---------------------
2004 Compared to 2003
- ---------------------
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.

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

                                                    Thirteen Weeks Ended
                                                    ----------------------
                                                    April 3      March 29,
                                                     2004           2003
                                                    ------         ------
Net Sales                                           100.0%         100.0%
Cost of Sales                                        97.0           92.4
                                                    ------         ------
Gross Profit                                          3.0            7.6
  Selling, General, and Administrative Costs          9.6           10.1
                                                    ------         ------
  Operating Loss                                     (6.6)          (2.5)
  Interest Expense                                   (0.0)          (0.5)
  Other Expense                                      (0.2)           0.4
                                                    ------         ------
  Loss before Income Taxes                           (6.8)          (2.6)
  Equity in Net Loss of Affiliate                    (4.5)           -0-
  Income Taxes (Credit)                              (1.2)          (0.8)
                                                    ------         ------
Net Loss                                            (10.1)          (1.8)%
                                                    ======         ======



Net Sales
- ---------
Net  sales for the  thirteen  weeks  ended  April 3,  2004  decreased  by .3% to
$6,601,000  compared to $6,620,000 for the first quarter of 2003. Pounds shipped
decreased by 1.5% compared to 2003, while average sales prices increased by 2.3%
as a result of product mix.


Cost of Sales and Gross Margin
- ------------------------------
Cost of sales for the first  quarter  increased by $281,000 or 4.6%  compared to
the first quarter of 2003. Material cost increased by $326,000 or 6.5% mainly as
a result of sales mix and a 2.2% increase in reworks.  Direct labor increased by
$2,000 and overhead cost decreased by $47,000.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general,  and administrative  expenses decreased by $6,000 or .9%. The
Company will continue to maintain a strong sales effort.


Interest Expense
- ----------------
Interest  expense was $600 for the first  quarter of 2004 compared to $33,000 in
2003.  The Company paid off its long-term debt in the fourth quarter of 2003 and
used its revolving credit line sparingly in the first quarter of 2004.

Page 12





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

Loss Before Provision for Taxes and Equity in Loss of Affiliate
- ---------------------------------------------------------------
For the  thirteen  weeks  ended  April 3, 2004 the  Company  recorded  a loss of
($446,000). As discussed above the loss was primarily due to an increase in cost
of materials.


Equity in Net Loss of Affiliate
- -------------------------------
The Company and its joint venture partner,  Teijin/Akra  voted on March 26, 2004
to close their joint venture,  Fytek. The joint venture will operate on a scaled
down basis  through  June  2004.  The  Company  estimates  that it will  receive
$255,000 cash distribution after  liquidation.  The Company has written down the
investment in affiliate by $298,000 based on its estimate. Also see Note 13.


Credit for Income Taxes
- --------------------------
A credit of $289,000 was provided for the loss before taxes of $745,000, but was
partly offset as the Company recorded a valuation  allowance of $201,000 for its
tax asset.


Critical Accounting Policies and Estimates
- ------------------------------------------
The  preparation  of  financial   statements,   in  accordance  with  accounting
principles generally accepted in the United States,  requires management to make
assumptions  and  estimates  that  affect  the  reported  amounts  of assets and
liabilities  as of the balance  sheet date and revenues and expenses  recognized
and incurred  during the  reporting  period then ended.  In addition,  estimates
affect the  determination of contingent assets and liabilities and their related
disclosure.  The Company bases its  estimates on a number of factors,  including
historical  information  and other  assumptions  that it believes are reasonable
under the  circumstances.  Actual results may differ from these estimates in the
event there are changes in related  conditions or  assumptions.  The development
and  selection of the disclosed  estimates  have been  discussed  with the Audit
Committee  of the Board of  Directors.  The  following  accounting  policies are
deemed to be  critical,  as they require  accounting  estimates to be made based
upon matters that are highly uncertain at the time such estimates are made.

The Company is self-funded for its employee health claims. The health claims are
paid by the Company after review by the Company's third party administrator. The
Company's liability for health claims includes claims that the Company estimates
have been  incurred,  but not yet presented to the  administrator.  A historical
basis is used to establish the amount.

The Company  reviews its  inventory  and when  necessary  establishes a markdown
allowance  for  obsolete  and slow  moving  items.  The  markdown  allowance  is
determined by aging the  inventory,  reviewing the inventory  with the salesmen,
and determining a salvage value.

The Company  recorded a charge for impairment  for Investment in Affiliate.  The
charge  for  impairment  was  based on  assumptions  made by  management  of the
realizable  value  of the  affiliates  assets  less the  affiliates  liabilities
compared to the value on the company's balance sheet.


Liquidity and Capital Resources
- -------------------------------
The  Company has a line of credit with its factor for  accounts  receivable  and
inventory. 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 April 3, 2004 the
Company had  $2,433,000  due from its factor which should be collected  over the
next 60 days.  The  Company has the right to borrow up to 90% of the face amount
of each account sold to the factor.


Page 13





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

Liquidity and Capital Resources (continued)
- ------------------------------------------
The  inventory  line of credit  allows the Company to borrow 40% of the value of
the eligible inventory up to $1,000,000.

At April 3, 2004 the Company had no borrowing  under the credit line. The unused
line of credit was approximately $2,647,000.

The  Company's  working  capital  at  April  3,  2004,   aggregated   $3,256,000
representing a working  capital ratio of 2.3 to 1 compared to a working  capital
of $1,891,000 at January 3, 2004, and  representing  a working  capital ratio of
1.74 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
April 3, 2004:

         Cash, cash equivalents and receivables...........     $3,475,000
         Current liabilities..............................      2,427,000
                                                                ---------

         Excess of quick assets over current liabilities..     $1,048,000

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 2004,  the Company  acquired  new  machinery  and
equipment of approximately $14,000 as set forth in the accompanying Statement of
Cash Flows. For the balance of 2004, the Company  anticipates the acquisition of
machinery  and  equipment  of  approximately  $86,000  which  together  with the
acquisitions  and  deposits  on  acquisitions  incurred  to April 3,  2004  will
aggregate an anticipated  acquisition of new machinery of approximately $100,000
in 2004.  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 April
3, 2004 to zero from $147,000 at January 3, 2004. See accompanying  Statement of
Cash Flow.


Forward Looking Statements
- --------------------------
Certain  statements in this  Management's  Discussion  and Analysis of Financial
condition and Results of Operations,  and other sections of this report, contain
forward-looking  statements within the meaning of federal  securities laws about
the Company's  financial  condition and results of operations  that are based on
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


Page 14





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

Forward Looking Statements (continued)
- -------------------------------------
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
- ---------------------------------
As of the end of the  fiscal  quarter  covered  by this  report,  the  Company's
management,  with the participation of the Company's chief executive officer and
chief financial  officer,  carried out an evaluation of the effectiveness 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  Company's  management,  with the
participation  of the  Company's  chief  executive  officer and 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 the SEC by the Company.  There has been no significant change
in the Company's  internal  controls over financial  reporting during the fiscal
quarter  covered by this report that has materially  affected,  or is reasonably
likely to materially  affect,  the  Company's  internal  control over  financial
reporting.



Page 15







                  BURKE MILLS, INC.PART II - OTHER INFORMATION

Item 1 - Legal Proceedings.  No report required.

Item 2 - Changes in Securities, Use of Proceeds and Issuer Purchases of Equity
Securities. 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 ended April 3, 2004.





                                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 17, 2004                      BURKE MILLS, INC.

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


Date: May 17, 2004                      By: s/Thomas I. Nail
                                            -----------------------
                                            Thomas I. Nail
                                            President and COO
                                            (Principal Financial Officer)





Page 16





                                BURKE MILLS, INC.

                                  EXHIBIT INDEX

Exhibit
Number        Description

3(i)          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(ii)         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.



31            Rule 13a-14(a) Certifications

32            Section 1350 Certifications







Page 17





                                   EXHIBIT 31

                         RULE 13(a)-14(a) CERTIFICATIONS

                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER


         I, Humayun N. Shaikh, certify that:

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

         Based on my knowledge, this 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 report;

         Based on my knowledge, the financial statements, and other financial
information included in this 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 report;

         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-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the
registrant and have:

         (a) Designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

         (b) Designed such internal control over financial reporting, or caused
such internal control over financial reporting to be designed under our
supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles;

         (c) Evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this report based on such evaluation; and

         (d) Disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's most
recent fiscal quarter that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial reporting;
and

         The registrant's other certifying officer(s) and I have disclosed,
based on our most recent evaluation of internal control over financial
reporting, 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 and material weaknesses in the design
or operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

         (b) Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal control
over financial reporting.


                                         s/Humayun N. Shaikh
Date: May 17, 2004                       ---------------------------
                                         Humayun N. Shaikh
                                         Chairman and CEO
                                        (Principal Executive Officer)

Page 18





                  CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER


         I, Thomas I. Nail, certify that:

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

         Based on my knowledge, this 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 report;

         Based on my knowledge, the financial statements, and other financial
information included in this 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 report;

         The registrant's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the
registrant and have:

         (a) Designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

         (b) Designed such internal control over financial reporting, or caused
such internal control over financial reporting to be designed under our
supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles;

         (c) Evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the
period covered by this report based on such evaluation; and

         (d) Disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's most
recent fiscal quarter that has materially affected, or is reasonably likely to
materially affect, the registrant's internal control over financial reporting;
and

         The registrant's other certifying officer(s) and I have disclosed,
based on our most recent evaluation of internal control over financial
reporting, 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 and material weaknesses in the design
or operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

         (b) Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal control
over financial reporting.



                                            s/Thomas I. Nail
Date: May 17, 2004                          ---------------------------
                                            Thomas I. Nail
                                            President and COO
                                           (Principal Financial Officer)

Page 19





                                   EXHIBIT 32

                           SECTION 1350 CERTIFICATIONS

               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


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/Humayun N. Shaikh
Date: May 17, 2004                       ---------------------------
                                         Humayun N. Shaikh
                                         Chairman and CEO




               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


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/Thomas I. Nail
Date: May 17, 2004                         ---------------------------
                                           Thomas I. Nail
                                           President and COO
                                          (Chief Financial Officer)

Page 20