10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                  FOR THE QUARTERLY PERIOD ENDED APRIL 1, 2006

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                           FOR THE TRANSITION FROM TO

                          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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer.  See definition of accelerated
filer and large  accelerated  filer in Rule 12b-2 of the  Exchange  Act.  (check
one):

     Large accelerated filer __ Accelerated filer __ Non-accelerated __X___

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12-b-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 3, 2006 there were
2,741,168 outstanding shares of the issuer's only class of common stock.


Page 1


                                TABLE OF CONTENTS

                                                             Page Number
                                                             -----------

PART  I   --  FINANCIAL INFORMATION

   Item 1  -  Financial Statements

                  Condensed Balance Sheets                       3
                     April 1, 2006 (Unaudited) and
                     December 31, 2005

                  Condensed Statements of Operations and
                   Retained Earnings                             4
                    Thirteen Weeks Ended April 1, 2006
                      and April 2, 2005

                  Statements of Cash Flows                       5
                    Thirteen Weeks Ended April 1, 2006
                      and April 2, 2005

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

   Item 2  -   Management's Discussion and Analysis of
               Financial Condition and Results of Operations    10
- ---------------------------------------------------------

   Item 3  -   Quantitative and Qualitative Disclosures About
               Market Risk                                      14
- ---------------------------------------------------------

   Item 4  -  Controls and Procedures                           14
- ---------------------------------------------------------

Part II  --   OTHER INFORMATION

   Item 1  -  Legal Proceedings                                 15

   Item 1A -  Risk Factors                                      15

   Item 2  -  Unregistered Sales of Equity Securities and
                  Use of Proceeds                               15

   Item 3  -  Defaults Upon Senior Securities                   15

   Item 4  -  Submission of Matters to a Vote of Security
              Holders                                           15

   Item 5  -  Other Information                                 15

   Item 6  -  Exhibits                                          15
- ---------------------------------------------------------

SIGNATURES                                                      15

EXHIBIT INDEX                                                   16

EXHIBITS/CERTIFICATIONS                                         17-19


Page 2



                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS

                                                 April 1       December 31
                                                  2006           2005
                                               (Unaudited)
                                               -----------     ----------
             ASSETS
Current Assets
  Cash and cash equivalents                    $   455,924    $   425,812
  Accounts receivable                            3,192,523      2,568,838
  Inventories                                    1,867,083      1,684,132
  Prepaid expenses and other current assets        108,883         49,413
                                               -----------    -----------
Total Current Assets                             5,624,413      4,728,195
                                               -----------    -----------

Property, plant & equipment - at cost           28,084,322     28,085,778
  Less: accumulated depreciation                23,727,483     23,326,789
                                               -----------    -----------
       Property, plant and equipment- net        4,356,839      4,758,989
                                               -----------    -----------
Other Assets                                        16,575         16,575
                                               -----------    -----------
Total Assets                                   $ 9,997,827    $ 9,503,759
                                               ===========    ===========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Accounts payable                             $ 2,283,088    $ 1,434,169
  Accrued salaries and wages                       126,141         69,272
  Other liabilities and accrued expenses           189,431        126,303
                                               -----------    -----------
Total Liabilities                              $ 2,598,660    $ 1,629,744
                                               -----------    -----------
Commitments and contingencies

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                              2,478,647      2,953,495
                                               -----------    -----------
         Total Shareholders' Equity              7,399,167      7,874,015
                                               -----------    -----------
 Total Liabilities & Shareholders' Equity      $ 9,997,827    $ 9,503,759
                                               ===========    ===========


The accompanying notes are an integral part of these financial statements.


Page 3


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

                                                  Thirteen Weeks Ended
                                               -------------------------
                                                 April 1         April 2
                                                  2006            2005
                                               -----------    -----------
Net sales                                      $6,368,746     $7,138,046
- ----------

Costs of sales                                  6,320,538      6,887,413
                                               -----------    -----------
   Gross profit                                    48,208        250,633

   Selling, general and
     administrative expenses                      518,183        618,761
   Loss/(gain) on disposal of property
     assets                                         5,868       (100,625)
                                               -----------    -----------
Operating loss                                   (475,843)       (267,503)
                                               -----------    -----------
Other Income
   Interest income                                  1,592          2,411
   Other, net                                         545            177
                                               -----------    -----------
   Total other income                               2,137          2,588
                                               -----------    -----------
Other Expenses
   Interest expense                                 1,142            244
                                               -----------    -----------
   Total other expenses                             1,142            244
                                               -----------    -----------

Loss before equity in net loss
    of affiliate                                 (474,848)      (265,159)
Equity in net loss of affiliate                       -0-        (41,500)
                                                -----------    -----------
Net loss                                         (474,848)      (306,659)

Retained earnings at beginning of period        2,953,495       4,875,696
                                               -----------     -----------
Retained earnings at end of period             $2,478,647      $4,569,037
                                               ===========     ===========
Basic net loss per share                       $    (0.17)     $    (0.11)
                                               ===========     ===========

Dividends per share of common stock               None             None
                                               ===========     ===========
Weighted average common shares outstanding      2,741,168        2,741,168
                                               ===========     ===========


The accompanying notes are an integral part of these financial statements.


Page 4


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

                                                    Thirteen Weeks Ended
                                                   -----------------------
                                                    April 1       April 2
                                                     2006          2005
                                                  -----------   -----------
Cash flows from operating activities
  Net loss                                        $ (474,848)   $ (306,659)
                                                  -----------   -----------

  Adjustments to reconcile net loss to net cash
    provided by operating activities:
        Depreciation                                 406,419       418,009
        Allowance for bad debts                       (2,420)       18,500
        Allowance for mark-down inventory             (9,969)        9,000
        Equity in affiliate                              -0-        41,500
        Loss/(gain) on disposal of property
          assets                                       5,869      (100,625)
        Changes in assets and liabilities:
          Accounts receivable                       (621,265)     (514,925)
          Inventories                               (172,982)     (381,611)
          Prepaid expenses & other
             current assets                          (59,470)     (111,649)
        Accounts payable                             848,919     1,067,397
        Accrued salaries & wages                      56,869        74,271
        Other liabilities and accrued expenses        63,128        87,032
                                                  -----------   -----------
        Total Adjustments                            515,098       606,899
                                                  -----------   -----------

Net cash provided by operating activities             40,250       300,240
                                                  -----------   -----------
Cash flows from investing activities:
   Acquisition of property, plant and
     equipment                                       (10,138)     (138,639)
   Proceeds from sale of equipment                       -0-       100,625
                                                  -----------   -----------
Net cash used by investing activities                (10,138)      (38,014)
                                                  -----------   -----------
Net increase in cash and cash equivalents             30,112       262,226

Cash and cash equivalents at beginning of year       425,812       316,745
                                                  -----------   -----------

CASH AND EQUIVALENTS AT END OF PERIOD             $  455,924    $  578,971
                                                  ===========   ===========

The accompanying notes are an integral part of these financial statements.


Page 5


                                BURKE MILLS, INC.
                Item 1. 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 1, 2006 are not
necessarily  indicative  of the results that may be expected for the year ending
December 30, 2006. 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 31, 2005.


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, 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 1, 2006
and April 2, 2005 was approximately  $1,100 and $200  respectively.  The Company
had no cash  payments for income taxes during the thirteen  weeks ended April 1,
2006 and April 2, 2005.


NOTE 3 - OPERATIONS OF THE COMPANY
- ----------------------------------
The Company is engaged in dyeing, texturing,  winding, processing and selling of
polyester,  novelty,  cotton, nylon, rayon 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.

Revenue  Recognition.  Sales  terms  are FOB  Burke  Mills,  Inc.  Revenues  are
recognized at the time of shipment.

Cost of Sales. All manufacturing,  quality control, inbound freight,  receiving,
inspection,  purchasing,  planning,  warehousing of raw, in process and finished
inventory, outbound freight and internal transfer costs are included in the cost
of sales.

Selling,  general  and  administrative.  Includes  cost  related to the  selling
process, accounting, information services, and corporate offices.


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 provision for bad debts.



Page 6



                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

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

                                          April 1           December 31
                                           2006                2005
                                        -----------         -----------
     Accounts receivable                $3,194,000          $2,572,000
     Allowance for doubtful accounts        (1,000)             (3,000)
                                        -----------         -----------
     Total                              $3,193,000          $2,569,000
                                        ===========         ===========


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:
                                         April 1            December 31
                                          2006                 2005
                                       -----------          -----------
     Finished & in process             $  826,000           $  853,000
     Raw materials                        757,000              614,000
     Dyes & chemicals                     198,000              165,000
     Other                                100,000               76,000
     Mark-down allowance                  (14,000)             (24,000)
                                       -----------          -----------
     Total                             $1,867,000           $1,684,000
                                       ===========          ===========


NOTE 7 - LINE OF CREDIT
- ------------------------
The  Company  has  entered  into  an  Accounts  Receivable  Inventory  Financing
Agreement (the "Financing  Agreement") with The CIT Group/ Commercial  Services,
Inc. ("CIT"). In addition,  the Company signed a Letter of Credit Agreement (the
"LOC Agreement") with CIT. Under the terms of the Financing Agreement,  CIT may,
at its sole discretion,  advance up to $5,000,000 to the Company as follows: (a)
revolving  credit  advances  in  amounts  up to 85  percent of the net amount of
eligible accounts receivable;  (b) revolving credit advances in amounts up to 60
percent of the value of eligible inventory.  Advances against eligible inventory
will not exceed the lesser of  $2,000,000  and the advances  made by CIT against
accounts receivable.

With regard to the LOC Agreement, the Financing Agreement provides that CIT will
assist the  Company in opening  letters of credit or  guarantee  the payment and
performance  of such  letters  of  credit up to an  aggregate  face  amount  not
exceeding $500,000 at any one time outstanding.

The Company has granted to CIT a security  interest in its accounts  receivable;
monies, securities and other property held in transit to CIT; present and future
deposits held by CIT; all rights of the Company in future  accounts  receivable;
the Company's  inventory;  the Company's equipment (defined to be all machinery,
equipment,   rolling  stock,   furnishings   and  fixtures  and  all  additions,
substitutions or employments thereof);  all proceeds and products of any defined
collateral;  and other customary  definitions of collateral  related to accounts
receivable, inventory and equipment.

The Company is  obligated  to pay interest to CIT on the average of net balances
owed  monthly at one percent  above the prime rate  announced by JP Morgan Chase
Bank in New York, NY. Interest is calculated on a 360 day year. In addition, the
Company paid CIT an initial  facility fee of $25,000 and will pay CIT $1,000 per
month as a "collateral management fee."

The Company had no debt under its line of credit at April 1, 2006 and the unused
line of credit was approximately $3,800,000.

Page 7



                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 8 - 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 1         December 31
                                                 2006              2005
                                              ----------        -----------
Deferred tax assets:
  Alternative minimum taxes paid              $  349,000        $  349,000
  Net operating loss carryover                 1,010,000         1,284,000
  Charitable contributions carryover              13,000            13,000
  State tax credits                               41,000            41,000
  Bad debts                                          -0-             1,000
  Inventory                                        8,000            14,000
                                              -----------       -----------
Total gross deferred tax assets                1,421,000         1,702,000
Valuation Allowance                             (827,000)       (1,020,000)
                                              -----------       -----------
Net deferred tax assets                       $  594,000        $  682,000
                                              -----------       -----------
Deferred tax liabilities:
 Accelerated depreciation for tax purposes       594,000           682,000
                                              -----------       -----------
Net deferred tax liability                    $      -0-        $      -0-
                                              ===========       ===========

The net  operating  loss  carryforward  from  the  prior  year is  approximately
$3,186,000 which expires in various amounts starting 2020/2024.


NOTE 9 - 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 1, 2006 and April 2, 2005.


NOTE 10 - CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------
Financial  instruments that potentially  subject the Company to concentration of
credit risk consist  principally of occasional  temporary cash  investments  and
accounts receivable.

At the end of the quarter two customers  represented  approximately 27% of total
accounts  receivable.  The customers  represented  approximately 27% at the year
ended December 31, 2005.


Page 8



                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 11 - 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  exceed 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 is no longer used. The contamination was reported to
the North Carolina  Department of Environment and Natural Resources (DENR). DENR
required a Comprehensive Site Assessment that has been completed.  The Company's
outside engineering firm conducted testing and prepared a Corrective Action Plan
that was submitted to DENR.  The Company has identified  remediation  issues and
continues  to move  toward  a  solution  of  natural  attenuation.  The  cost of
monitoring is approximately $11,000 per year.


NOTE 12 - 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  operations 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  operated on a scaled down basis  through  mid-August
2004.  The Company has  received  approximately  $325,000 in cash  distributions
through the third quarter of 2005. The Company believes Fytek will be completely
liquidated in the third quarter of 2006. Burke Mills does not guarantee any debt
for its joint venture. Financial information for Fytek is as follows:

                              STATEMENT OF INCOME
                         (In thousands of U.S. dollars)
                                  (Unaudited)
                                                   1st Quarter
                                              --------------------
                                                2006         2005
                                                ----         ----
Loss from discontinued operations             $ (74)       $  (98)
Loss before taxes                               (74)          (98)
Provision (credit) for income tax               (21)          (15)
                                              -------      -------
Net Loss                                      $ (53)       $  (83)
                                              =======      =======




Page 9



                                BURKE MILLS, INC.
                 Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 12 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------------------
                                  BALANCE SHEET
                         (In thousands of U.S. dollars)
                                   (Unaudited)

                                               March 31,      March 31,
                                                 2006           2005
                                              ----------     ----------
     ASSETS
Current assets                                 $ 108           $ 720
Non-current assets                               -0-             176
                                               -------         ------
  Total Assets                                 $ 108           $ 896
                                               =======         ======

    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                            $  47           $ 170
Non-current liabilities                          -0-             -0-
                                               -------         ------
  Total Liabilities                            $  47           $ 170

Shareholders equity                            $  61           $ 726
                                               -------         ------
Total Liabilities & Shareholders' Equity       $ 108           $ 896
                                               =======         ======


NOTE 13 - 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.


NOTE 14 - 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
1, 2006, and April 2, 2005.


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

EXECUTIVE SUMMARY
- -----------------
The  Company's  major  market is  supplying  packaged  dyed yarn to knitters and
weavers for apparel, home furnishings,  home upholstery,  automotive upholstery,
contract upholstery and some specialty products.

Although the Company continues to add customers and diversify into other fibers,
sales to its older customers continue to decline primarily due to imports of the
customers'  products.  A major customer was added at the end of the quarter, but
there are no guarantees the existing customers' business will not decline.

During the first quarter  polyester  prices  increased in January 2006 and March
2006 by approximately 4% and 4.5%  respectively.  These increases were passed to
the customers, further weakening the customers' ability to compete with imports.

Page 10



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

EXECUTIVE SUMMARY (continued)
- -----------------------------
The Company  uses  natural  gas or fuel oil  whichever  is more cost  effective.
During the first quarter this cost increased by about 50%.
At the end of the first quarter, the Company had no long-term debt.


Results of Operations - 2006 Compared to 2005
- ---------------------------------------------
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 1        April 2
                                                  2006           2005
                                                 ------         ------
Net Sales                                        100.0%         100.0%
Cost of Sales                                     99.2           96.5
                                                 ------         ------
Gross Profit                                       0.8            3.5
  Selling, General, and Administrative Costs       8.3            7.2
                                                 ------         ------
  Operating Loss                                  (7.5)          (3.7)
                                                 ------         ------
  Loss before Income Taxes                        (7.5)          (3.7)
  Equity in Net Loss of Affiliate                 (0.0)          (0.6)
                                                 ------         ------
Net Loss                                          (7.5)          (4.3)
                                                 ======         ======

Net Sales
- ---------
Net sales for the first  quarter  decreased by 10.8% to  $6,369,000  compared to
$7,138,000  for the first quarter of 2005.  Pounds  shipped  decreased by 15.2%.
Although pounds shipped declined by 15.2% sales dollars were somewhat  supported
by price increases in the first quarter of 2006 and the fourth quarter of 2005.


Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold decreased by $567,000 or 8.2%.

Cost of materials  used  decreased by $593,000 or 13.6%  primarily  due to lower
sales volume.  Price increases on polyester yarns effective in the first quarter
of 2006 and the fourth  quarter of 2005 kept the cost of material from declining
further.

Direct  labor cost  decreased  by 12.2%  primarily  due to the decrease in sales
volume.

Overhead  cost  increased  by  $14,000  or  .7%  primarily  as a  result  of the
following:

   a.  Fuel oil and natural gas cost increased by $124,000 or 47.9%. The
       Company can use either natural  gas or fuel oil, and will use the
       lower cost fuel. These costs are predicted to increase because of
       problems  in  the oil  producing  countries  and a forecasted bad
       hurricane season.


Page 11



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

Cost of Sales and Gross Margin (continued)
- ------------------------------------------

   b.  Electricity increased by $24,000 or 12.4%.  Duke Power announced
       that electric rates will decline by 3% in July 2006.

   c.  Repair and maintenance cost increased by $32,000 or 23.9%.  This
       cost has increased as the Company's  machinery has gotten older.

The above cost increases were somewhat offset by an $86,000 or 11.9% decrease in
production  wages  (non-direct),  and a $51,000 or 32.5%  decrease  in  employee
health claims.

As a result of a decrease  in net sales of 10.8% and a decrease in cost of sales
of only 8.2%,  the Company  gross  margin  decreased  to .8% compared to 3.5% in
2005.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general and  administrative  expenses  decreased  by $101,000 or 16.3%
mainly as a result of the cost  cutting  measure the Company put in place in the
fourth quarter of 2005.


Gain on Disposal of Assets
- --------------------------
In the  first  quarter  of 2005  the  Company  recorded  a gain  on the  sale of
machinery  located at its joint venture in Mexico.  In the first quarter of 2006
the Company  recorded a loss of  approximately  $6,000 on disposal of  machinery
located in the U.S.


Equity in Net Loss of Affiliate
- -------------------------------
In the first  quarter of 2006 the  Company did not record a gain or loss for its
joint  venture  Fytek as its  investment in affiliate had been reduced to a zero
balance in 2005.  In the first  quarter of 2005 the  Company  recorded a loss of
approximately $42,000.


Provision (Credit) for Income Taxes
- ------------------------------------
There was no provision or credit provided for income taxes for the quarter.  See
Note 8.


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.

Page 12

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

Critical Accounting Policies and Estimates (continued)
- ------------------------------------------------------
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  records a valuation  allowance to reduce its deferred tax assets to
the amount that it estimates is more likely than not to be realized. As of March
31, 2006 and December 31, 2005, the Company recorded a valuation  allowance that
reduced its deferred tax assts to zero.


Liquidity and Capital Resources
- -------------------------------
The Company  financed its  operations and capital  requirements  in 2005 and the
first quarter of 2006 through its funds generated from operations.

The Company's ability to generate cash from operating activity is subject to the
level of net sales.  As discussed  earlier,  the Company has expanded into other
fibers and added customers.

As set  forth in the  Statement  of Cash  Flows,  funds  provided  by  operating
activities were approximately  $40,000.  The funds used reflect the net loss and
the increase in accounts  receivable and inventory,  and an increase in accounts
payable.

Cash used by investing  activities was approximately  $10,000 which was a result
of purchases of capital expenditures.  Planned capital expenditures for the year
2006 are $150,000. The sale of Company owned machinery located at Fytek provided
$100,000 in the first quarter of 2005.

In the fourth  quarter of 2005 the Company  entered into an agreement for a line
of credit with CIT (See Note 7). At the end of the first quarter the Company had
no debt under its line of credit.

The  Company's  working  capital  at April  1,  2006,  aggregated  approximately
$3,026,000  representing  a  working  capital  ratio of 2.2 to 1  compared  to a
working   capital  at  December  31,  2005  of   approximately   $3,098,000  and
representing a ratio of 2.9 to 1.

As a measure of current  liquidity,  the Company's  quick position  (cash,  cash
equivalents and receivables over current liabilities) disclosed the following at
April 1, 2006:

   Cash, cash equivalents and receivables............   $3,648,000
   Current liabilities...............................    2,599,000
                                                        ----------

   Excess of quick assets over current liabilities...   $1,049,000
                                                        ==========

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

Page 13



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

Forward Looking Statements (continued)
- --------------------------------------
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 judgment 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
- ---------------------------------
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, of which the Company has none)
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 14



                  BURKE MILLS, INC. PART II - OTHER INFORMATION

Item 1 - Legal Proceedings.  No report required.

Item 1A- Risk Factors.  No report required.

Item 2 - Unregistered Sales of Equity 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 required.

Item 6 - Exhibits.

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



                                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.


                                        BURKE MILLS, INC.

Date: May 16, 2006                      By:/s/Humayun N. Shaikh
                                        ------------------------
                                        Humayun N. Shaikh,
                                        Chairman of the Board
                                        (Principal Executive Officer)


Date: May 16, 2006                      By: /s/Thomas I. Nail
                                        -----------------------
                                        Thomas I. Nail
                                        President and COO
                                        (Principal Financial Officer)


Page 15




                                  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 16



                                   EXHIBIT 31

                         RULE 13(a)-14(a) CERTIFICATIONS

                  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 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;

     3. 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;

     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-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) 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

     (c)  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

     5. 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.


Date: May 16, 2006                             /s/Humayun N. Shaikh
                                               -----------------------------
                                               Humayun N. Shaikh
                                               Chairman and CEO
                                               (Principal Executive Officer)

Page 17



                  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 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;

     3. 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;

     4. 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) 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

     (c)  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

     5. 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.



Date:  May 16, 2006                              /s/Thomas I. Nail
:                                                ---------------------------
                                                 Thomas I. Nail
                                                 President and COO
                                                 (Principal Financial Officer)

Page 18



                                   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.


Date: May 16, 2006                              /s/Humayun N. Shaikh
                                                ------------------------
                                                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.


Date: May 16, 2006                              /s/Thomas I. Nail
                                                -------------------------
                                                Thomas I. Nail
                                                President and COO
                                                (Chief Financial Officer)
Page 19