1
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                   FORM 10-Q

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

For the quarterly period ended January 29, 1994

                                       OR

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

For the transition period from              to 
                               -------------  -------------
                        Commission File Number 33-58272

                            JPS TEXTILE GROUP, INC.
             (Exact name of registrant as specified in its charter)


                                                                              
             Delaware                                                               57-0868166
             --------                                                               ----------
(State or other jurisdiction of                                                  (I.R.S. Employer
incorporation or organization)                                                 Identification Number)
                                                                        
555 North Pleasantburg Drive, Suite 202, Greenville, South Carolina                   29607
- -------------------------------------------------------------------                   -----
(Address of principal executive offices)                                            (Zip Code)
                                                                     

                  Registrant's telephone number (803) 239-3900

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 has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.  Yes  X   No 
                       -------  -------
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 490,000 shares of the
Company's Class A Common Stock and 510,000 shares of Class B Common Stock were
outstanding as of  March 11, 1994.

Total number of pages:  11
Exhibit Index on page 11
                                       1

   2
JPS TEXTILE GROUP, INC.
INDEX



                                                                                                    Page
PART I.          FINANCIAL INFORMATION                                                              Number
                                                                                                          
                                                                                               
    Item 1.      Condensed Consolidated Balance Sheets
                     January 29, 1994 (Unaudited) and October 30, 1993  . . . . . . . . . . . .       3

                 Condensed Consolidated Statements of Operations
                     Three Months Ended January 29, 1994 and
                     January 30, 1993 (Unaudited)   . . . . . . . . . . . . . . . . . . . . . .       4

                 Condensed Consolidated Statements of Cash Flows
                     Three Months Ended January 29, 1994 and
                     January 30, 1993 (Unaudited)   . . . . . . . . . . . . . . . . . . . . . .       5

                 Notes to Condensed Consolidated Financial Statements
                     (Unaudited)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       6

    Item 2.      Management's Discussion and Analysis of Financial Condition
                     and Results of Operations  . . . . . . . . . . . . . . . . . . . . . . . .       7

PART II.         OTHER INFORMATION  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      11


                                       2
   3
Item 1.  Financial Statements

JPS TEXTILE GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands)



                                                                                January 29,    October 30,
                                                                                   1994           1993
                                                                              -------------   -------------
                                                                                (Unaudited)
                                                                                         
ASSETS

Current Assets:
  Cash                                                                          $    4,716     $    3,144
  Accounts receivable                                                              126,774        151,207
  Inventories                                                                      100,007         94,439
  Prepaid expenses and other                                                         3,288          2,549
                                                                                ----------     ----------
    Total current assets                                                           234,785        251,339
Property, plant and equipment, net                                                 306,178        304,330
Excess of cost over fair value of net assets acquired, net                          33,178         33,419
Other assets                                                                         8,269          9,842
                                                                                ----------     ----------

         Total                                                                  $  582,410     $  598,930
                                                                                ==========     ==========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current liabilities:
  Accounts payable                                                              $   57,613     $   66,040
  Accrued interest                                                                   8,426         16,281
  Accrued salaries, benefits and withholdings                                       18,885         20,512
  Other accrued expenses                                                            12,009         14,368
  Current portion of long-term debt                                                 10,268         10,522
                                                                                ----------     ----------
    Total current liabilities                                                      107,201        127,723
Long-term debt                                                                     538,578        526,630
Deferred income taxes                                                                2,684          2,585
Minority interest in consolidated joint venture                                      7,441          7,424
Other long-term liabilities                                                         23,963         24,664
                                                                                ----------     ----------
    Total liabilities                                                              679,867        689,026
                                                                                ----------     ----------
Senior redeemable preferred stock                                                   21,816         21,007
                                                                                ----------     ----------
Shareholders' deficit:
    Junior preferred stock                                                             250            250
    Common stock                                                                        10             10
    Additional paid-in capital                                                      35,968         36,777
    Deficit                                                                       (155,501)      (148,140)
                                                                                ----------     ---------- 
    Total shareholders' deficit                                                   (119,273)      (111,103)
                                                                                ----------     ---------- 

         Total                                                                  $  582,410     $  598,930
                                                                                ==========     ==========


Note:    The condensed consolidated balance sheet at October 30, 1993 has been
         extracted from the audited financial statements.
 
See notes to condensed consolidated financial statements.

                                       3

   4

JPS TEXTILE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands Except Per Share Data)
(Unaudited)



                                                                                      Three Months Ended
                                                                                      ------------------
                                                                                January 29,       January 30,
                                                                                    1994              1993
                                                                                ----------        ----------
                                                                                            
Net sales                                                                       $  212,162        $  190,229
                                                                                                         
Cost of sales                                                                      182,541           163,082
                                                                                ----------        ----------

Gross profit                                                                        29,621            27,147
                                                                                                         
Selling, general and administrative expenses                                        20,409            18,737
                                                                                ----------        ----------

Income from operations                                                               9,212             8,410
Interest expense                                                                    16,247            15,848
                                                                                                         
Minority interest in consolidated subsidiary                                           (17)             (151)
Other income (expense), net                                                            (27)             (128)
                                                                                ----------        ---------- 

Loss before cumulative effect of accounting change
  and income taxes                                                                  (7,079)           (7,717)
                                                                                                         
Income taxes                                                                           282               290
                                                                                ----------        ----------
Loss before cumulative effect of accounting change                                  (7,361)           (8,007)
                                                                                                         
Cumulative effect of accounting change                                                   -            (6,654)
                                                                                ----------        ---------- 

Net loss                                                                            (7,361)          (14,661)
                                                                                                         
Senior redeemable preferred stock in-kind dividends and
  discount accretion                                                                   809               696
                                                                                ----------        ----------

Loss applicable to common stock                                                 $   (8,170)       $  (15,357)
                                                                                ==========        ========== 

Weighted average common shares outstanding                                       1,000,000         1,000,000
                                                                                ==========        ==========

Loss per common share:
  Loss before cumulative effect of accounting change                            $    (8.17)       $    (8.70)
  Cumulative effect of accounting change                                                -              (6.66)
                                                                                ----------        ---------- 

    Net loss                                                                    $    (8.17)       $   (15.36)
                                                                                ==========        ========== 



See notes to condensed consolidated financial statements.

                                       4

   5





JPS TEXTILE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)



                                                                                   Three Months Ended
                                                                                   ------------------
                                                                                 January 29,    January 30,
                                                                                    1994           1993
                                                                                    ----           ----
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                                                         $ (7,361)     $(14,661)
                                                                                   --------      -------- 
  Adjustments to reconcile net loss to net cash provided
    by operating activities:
    Cumulative effect of accounting change                                              -           6,654
    Depreciation and amortization, except amounts included
      in interest expense                                                             9,683         8,790
    Interest accretion and debt issuance cost amortization                            3,039         2,923
    Other, net                                                                        1,389           666
    Changes in assets and liabilities:                                                          
      Accounts receivable                                                            24,433        26,703
      Inventory                                                                      (5,568)       (7,647)
      Prepaid expenses and other assets                                                (957)         (209)
      Accounts payable                                                               (8,427)       (2,722)
      Accrued expenses and other liabilities                                        (12,702)      (15,036)
                                                                                   --------      -------- 
        Total adjustments                                                            10,890        20,122
                                                                                   --------      --------
    Net cash provided by operating activities                                         3,529         5,461
                                                                                   --------      --------
                                                                                                
CASH FLOWS FROM INVESTING ACTIVITIES                                                            
  Property and equipment additions                                                  (11,217)      (10,998)
                                                                                   --------      -------- 
    Net cash used in investing activities                                           (11,217)      (10,998)
                                                                                   --------      -------- 
                                                                                                
CASH FLOWS FROM FINANCING ACTIVITIES                                                            
  Financing costs incurred                                                              (78)       (2,084)
  Proceeds from issuance of long-term debt                                             -            5,003
  Revolving credit facility borrowings, net                                          10,313         5,747
  Repayment of other long-term debt                                                    (975)       (1,583)
                                                                                   --------      -------- 
    Net cash provided by financing activities                                         9,260         7,083
                                                                                   --------      -------- 
                                                                                                
Net increase in cash                                                                  1,572         1,546
                                                                                                
Cash at beginning of period                                                           3,144         1,732
                                                                                   --------      -------- 
                                                                                                
Cash at end of period                                                              $ 4,716       $ 3,278
                                                                                   ========      ========
                                                                                                
Supplemental cash flow information:                                                             
  Interest paid                                                                    $ 21,067      $ 20,948
  Income taxes paid                                                                     421           343
  Non-cash financing activities:                                                                
    Senior redeemable preferred stock dividends-in-kind                                 676           636
                                                                                   

See notes to condensed consolidated financial statements.


                                      5
   6
JPS TEXTILE GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.       The Company has prepared, without audit, the interim condensed
         consolidated financial statements and related notes.  In the opinion
         of management, all adjustments (which include only normal recurring
         adjustments) necessary to present fairly the financial position,
         results of operations and cash flows at January 29, 1994 for all
         periods presented have been made.

         Certain information and footnote disclosures normally included
         in financial statements prepared in accordance with generally accepted
         accounting principles have been condensed or omitted.  It is suggested
         that these condensed consolidated financial statements be read in
         conjunction with the financial statements and notes thereto included
         in the Company's October 30, 1993 Annual Report.  The results of
         operations for the interim period is not necessarily indicative of the
         operating results of the full year.

         During the fourth quarter of fiscal 1993, the Company changed,
         effective as of the beginning of fiscal 1993, its accounting policy
         with respect to postretirement benefits to comply with Statement of
         Financial Accounting Standards No. 106, "Employers' Accounting for
         Postretirement Benefits Other Than Pensions".  This change is more
         fully explained in Note 8 of the Notes to Consolidated Financial
         Statements in the Company's Annual Report.  The fiscal 1993 amounts
         included in this report have been restated, where applicable, to
         reflect the adoption of these changes as of November 1, 1992.  The
         effect of the restatement was to increase the net loss for the three 
         months ended January 30, 1993 form $8,007,000 to $14,661,000 as a 
         result of the cumulative effect of the accounting change of 
         $6,654,000.  There was no material effect on income from operations 
         for the three months ended January 30, 1993 as a result of the 
         accounting change.


2.       Inventories (In Thousands):



                                                            January 29,    October 30,
                                                                                      
                                                                1994           1993
                                                                ----           ----
                                                                       
         Raw materials                                        $  19,498      $  17,560
         Work-in-process                                         38,213         40,289
         Finished goods                                          42,296         36,590
                                                              ---------      ---------
                                       
             Total                                            $ 100,007      $  94,439
                                                              =========      =========
                               


3.       Proposed Sale of the Automotive Products and Synthetic Industrial
         Fabrics Operations

         On February 22, 1994, the Company announced that it intends to
         sell, subject to certain conditions, all of the automotive products and
         synthetic industrial fabrics operations of the Company to a newly
         formed corporation, JPS Automotive Products Corp. (JPS Automotive),
         organized to acquire such assets for approximately $258 million, based
         on the mid-point of the price range in the common stock registration 
         statement of JPS Automotive discussed below, plus 20% of the 
         outstanding stock of the new corporation.  The sale is not expected 
         to result in a loss to the Company.  The transaction is expected to 
         be financed with the net proceeds from an initial public offering of 
         6,500,000 shares of common stock of JPS Automotive and the sale of 
         $150 million aggregate principal amount of Senior Notes of JPS
         Automotive.

         The sale of the automotive and synthetic industrial fabrics
         operations is conditioned, among other things, upon the successful
         consummation of the public offerings, which is expected to occur in
         April 1994.  The Company is required to utilize the net proceeds to 
         reduce indebtedness in accordance with the terms of its indentures and 
         credit agreements.  Registration statements relating to the offerings 
         of common stock and senior notes were filed by JPS Automotive with the
         Securities and Exchange Commission on


                                       6
   7
February 18, 1994, but have not yet become effective.

The automotive products and synthetic industrial fabrics operations, which were
included in the Industrial Fabrics and Products segment, had net sales of
approximately $80 million and $63 million for the 1994 and  1993 first
quarters, respectively.  Income before interest and income taxes, prior to
allocated Company charges, was approximately $7 million and $5 million for the
1994 and 1993 first quarters, respectively.

Total assets of the automotive products and synthetic industrial fabric
operations at the end of the first quarter of 1994 and October 30, 1993 were
approximately $166 million and $170 million, respectively.  Net assets at
the end of the first quarter of 1994 and October 30, 1993 were approximately
$86 million and $90 million, respectively, after allocating approximately
$31 million (end of first quarter 1994) and $27 million (October 30, 1993)
of the Company's revolving debt to the automotive products and synthetic
industrial operations.

The Company intends to enter into various agreements with JPS Automotive for:

- -    Tax sharing - JPS Automotive will pay the Company for certain tax benefits
     resulting from the transaction as those tax benefits are realized by JPS
     Automotive.

- -    Plant sharing - The Company will equitably share certain operating
     expenses with JPS Automotive at a plant that will be owned approximately
     one-half by the Company and one-half by JPS Automotive.

- -    Management services - JPS Automotive will pay the Company for a limited
     term for certain financial advisory and business management services.



                                      7
   8
Item 2.   Management's Discussion and Analysis of Financial Condition and 
          Results of Operations                                

The following should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" appearing on page 5
of the Company's October 30, 1993 Annual Report.



                                               (In Thousands)
                                             Three Months Ended
                                             ------------------
                                            January 29, January 30,
                                              1994          1993
                                              ----          ----
                                                     
NET SALES
  Apparel Fabrics and Products              $  60,443      $ 56,940         
                                                                            
  Industrial Fabrics and Products             111,476        94,092         
                                                                            
  Home Fashion Textiles                        40,243        39,197         
                                             --------       -------         
                                                                            
   Net Sales                                $ 212,162      $190,229      
                                             ========       =======     
                                                                            
OPERATING PROFIT                                                            
  Apparel Fabrics and Products              $   4,068      $  4,277         
                                                                            
  Industrial Fabrics and Products               6,607         5,065         
                                                                            
  Home Fashion Textiles                           651         1,135         
                                                                            
  Indirect Corporate Expenses, net             (2,081)       (2,195)         
                                             --------       -------          
                                                                            
   Operating Profit                             9,245         8,282         
                                                                            
                                                      
  Minority interest in consolidated 
   subsidiary and equity in loss of
   unconsolidated affiliate                       (77)         (151)
                                             --------       -------- 
Income before interest expense, 
  income taxes and cumulative effect
  of accounting change                      $   9,168      $   8,131
                                             ========       ========



RESULTS OF OPERATIONS

1994 First Quarter Compared to 1993 First Quarter

Consolidated net sales for the 1994 first quarter increased 11.5% to $212.2
million from $190.2 million in the 1993 quarter generally due to increased
sales of automotive related products in the Industrial Fabrics and Products
segment and apparel fabrics.  Apparel Fabrics and Products sales increased
6.2% to $60.4 million for the 1994 first quarter from $56.9 million for the
1993 first quarter due to an increase in apparel fabric unit volume.
Partially offsetting the increase in apparel fabric volume was a $0.7 million
decrease in diaper elastic sales to $2.0 million for the 1994 first quarter
from $2.7 million in the 1993 first quarter due to lower shipments to
international customers as certain of those customers were reducing inventory
levels or adapting to changing economic conditions.  The 18.5% increase in
Industrial Fabrics and Products sales to $111.5 million for the 1994 first
quarter from $94.1 million for the 1993 first quarter is due to increased
sales of automotive carpeting, upholstery fabric and air bag fabric in 1994.
The Company's increase in sales of automotive related products is a result of
continuing higher car and truck sales to consumers by automobile
manufacturers, incremental business from new model platforms and increasing
airbag usage in automobiles and light trucks during 1994.  Home Fashion
Textiles sales increased slightly to $40.2 million for the 1994 first


                                      8
   9
quarter from $39.2 million for the 1993 first quarter due to an increase in
carpet unit volume consistent with the carpet industry as a whole.  Carpet
sales increased $1.2 million to $31.8 million for the 1994 first quarter
compared to the 1993 first quarter.

Operating profits in the 1994 first quarter increased 11.6% to $9.2 million
from $8.3 million for the 1993 first quarter.  Profits from Apparel Fabrics
and Products of $4.1 million for the 1994 first quarter declined $0.2 million,
or 4.9%, from the 1993 first quarter due to less favorable fabric selling
prices and lower international sales of diaper elastic.  Average selling
prices for apparel greige goods declined approximately 3% as a result of an
over supply of goods in the market.  Also, imports from eastern Europe, Asia
and South America continue to hurt the spun apparel fabrics' pricing.  Diaper
elastic profits declined $0.3 million from $0.2 million in the 1993 first
quarter to a loss of $0.1 million in the 1994 first quarter as a result of the
decline in international sales of diaper elastic and a decline in profit
margins due to lower production levels.  Home Fashion Textiles experienced a
42.6% decrease in operating profits in the 1994 first quarter to $0.7 million
from $1.1 million in the 1993 first quarter due to a less favorable product
mix of home furnishing fabric sales, lower average selling prices for carpet
resulting from promotional pricing for a new carpet product and the effect of
a one week shut down of the carpet operations in January 1994 to control
inventory levels.  Offsetting the decrease in operating profits for apparel
and home fashion products was a $1.5 million (30.4%) increase in operating
profits for Industrial Fabrics and Products to $6.6 million in the 1994 first
quarter from $5.1 million in the 1993 first quarter.  This increase is a
result of the increased sales and improved manufacturing efficiencies for
automotive related products.  Operating profits for automotive related
products increased $2.4 million from $4.3 million for the 1993 first quarter
to $6.7 million for the 1994 first quarter.  This profit improvement was
partially offset by a $0.5 million decline in profits on extruded specialty
urethane products from $1.0 million on sales of $3.9 million for the 1993
first quarter to $0.5 million on sales of $4.0 million for the 1994 first
quarter primarily as a result of changes in product mix which reduced average
profit margins and negatively impacted manufacturing efficiency.

Interest expense increased 2.5% to $16.2 million for the 1994 first quarter
from $15.8 million for the 1993 first quarter due to an increase in average
debt balances in 1994.  Indirect corporate expenses declined slightly by $0.1
million to $2.1 million for the 1994 first quarter as compared to the 1993 
first quarter.


LIQUIDITY AND CAPITAL RESOURCES

Working capital increased approximately 3.2% to $127.6 million at January 29,
1994 from $123.6 million at October 30, 1993.  Accounts receivable declined
$24.4 million (16.2%) due to the seasonally lower sales in the first quarter
of the fiscal year than in the fourth quarter.  Inventories increased $5.6
million (5.9%) from October 30, 1993 to January 29, 1994.  The Company has
rebuilt inventory levels somewhat from last year end's level which is
typically lower than the rest of the year due to the seasonally higher fourth
quarter sales.  Accounts payable declined $8.4 million during the 1994 first
quarter due to the seasonally lower level of activity in the first quarter of
the fiscal year.  Accrued interest decreased $7.9 million during the 1994
first quarter due to variances in the scheduled timing of interest payment due
dates.

The Company's sources of liquidity for operations and expansion are funds
generated internally and borrowings under the Company's line of credit, a
$132.3 million revolving credit facility.  Revolving credit facility
borrowings were used to provide funds needed for the working capital increase
discussed above, capital expenditures and financing costs to the extent such
funds were not provided for by the net cash flow from operations during the 
1994 first quarter.  The Company had $29.8 million available for borrowing 
under the revolving credit agreement on January 30, 1994.  Borrowings under 
the revolving line of credit are made or repaid on a daily basis in amounts 
equal to the net cash requirements for that business day, thereby reducing net 
borrowings to the maximum extent possible.


                                      9
   10

Management continually reviews various options for enhancing liquidity and its
cash flow to cash requirements coverage, both operationally and financially.
Such options include strategic dispositions or investments and refinancing
activities aimed at increasing cash flow and reducing cash requirements, the
principal items of which are interest and capital expenditures.

Management believes that expected cash flows and capital resources will be
adequate to  meet future debt service requirements and working capital needs.
As discussed below and in Note 3 of the Notes to the Condensed Consolidated
Financial Statements, the Company is required to utilize the net proceeds of its
sale of the automotive products and synthetic industrial fabrics operations to
reduce indebtedness in accordance with the terms of its indentures and credit
agreements.


Proposed Sale of the Automotive Products and Synthetic Industrial Fabrics
Operations

See Note 3 of the Notes to the Condensed Consolidated Financial Statements for
a discussion of the proposed sale of the automotive products and synthetic
industrial fabrics operations, a significant portion of the Company's
Industrial Fabrics and Products segment.

                                      10
   11

JPS TEXTILE GROUP, INC.

                          PART II - OTHER INFORMATION

Item
- ----

1.   Legal Proceedings                                    None
2.   Changes in Securities                                None
3.   Defaults upon Senior Securities                      None
4.   Submission of Matters to a Vote of Security Holders  None
5.   Other Information                                    None
6.   Exhibits and Reports on Form 8-K:


     (a)  Exhibits: 
          Exhibit 11, Computation of Loss Per Common Share, not required
          because computation is included on face of Condensed Consolidated
          Statements of Operations.

     (b)  Reports on Form 8-K:
          Form 8-K dated February 22, 1994 disclosing the Company's press
          release dated February 22, 1994, which announced that the Company
          intends to sell, subject to certain conditions, all of the automotive
          products and synthetic industrial fabrics operations of the Company
          to a newly formed corporation, JPS Automotive Products Corp.,
          organized to acquire such assets.


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                   JPS TEXTILE GROUP, INC.

Date:      3/14/94                 /s/ David H. Taylor
                                       -----------------------------------
                                   David H. Taylor
                                   Executive Vice President - Finance,
                                     Secretary and Chief Financial Officer


                                      11