================================================================================





                              JPS INDUSTRIES, INC.





                          Quarterly Report On Form 10-Q
                    Under the Securities Exchange Act of 1934
                   for the Fiscal Quarter Ended April 27, 2002




                                  ------------









================================================================================



                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 April 27, 2002.

                                       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 33-27038

                              JPS INDUSTRIES, 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 (864) 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: 9,275,423 shares of the
Company's Common Stock were outstanding as of May 23, 2002.





JPS INDUSTRIES, INC.
INDEX




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

     Item 1.      Condensed Consolidated Balance Sheets
                      April 27, 2002 (Unaudited) and October 27, 2001....................    3

                  Condensed Consolidated Statements of Operations
                      Three Months and Six Months Ended April 27, 2002 and
                      April 28, 2001 (Unaudited).........................................    4

                  Condensed Consolidated Statements of Cash Flows
                      Six Months Ended April 27, 2002 and April 28, 2001 (Unaudited).....    5

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

     Item 2.      Management's Discussion and Analysis of Financial Condition
                      and Results of Operations..........................................    9

     Item 3.      Quantitative and Qualitative Disclosures About Market Risk.............   11

PART II. OTHER INFORMATION ..............................................................   12






                                      -2-





ITEM 1.  FINANCIAL STATEMENTS

JPS INDUSTRIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands Except Share and Per Share Amounts)





                                                                                   April 27,          October 27,
                                                                                     2002                2001
                                                                                   ---------          -----------
                                                                                  (Unaudited)
                                                                                                 
ASSETS

Current assets:
   Cash                                                                            $      --           $     544
   Accounts receivable                                                                20,260              21,656
   Inventories (Note 2)                                                               16,618              18,439
   Prepaid expenses and other (Note 4)                                                 3,261               3,291
                                                                                   ---------           ---------
     Total current assets                                                             40,139              43,930

Property, plant and equipment, net                                                    41,005              43,707
Other assets                                                                          22,998              22,268
                                                                                   ---------           ---------

     Total assets                                                                  $ 104,142           $ 109,905
                                                                                   =========           =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                                $   8,440           $  10,506
   Accrued salaries, benefits and withholdings                                         1,556               2,303
   Other accrued expenses                                                              3,474               3,700
   Current portion of long-term debt (Note 3)                                            644                 620
                                                                                   ---------           ---------
     Total current liabilities                                                        14,114              17,129

Long-term debt (Note 3)                                                               16,287              19,287
Deferred revenue and postemployment liabilities                                       19,056              18,242
                                                                                   ---------           ---------
     Total liabilities                                                                49,457              54,658
                                                                                   ---------           ---------

SHAREHOLDERS' EQUITY:
   Common stock- $.01 par value; authorized - 22,000,000 shares; issued -
     10,000,000 shares; outstanding -  9,275,423 shares                                  100                 100
   Additional paid-in capital                                                        124,168             124,175
   Treasury stock (at cost) - 724,577 shares                                          (2,817)             (2,835)
   Accumulated deficit                                                               (66,766)            (66,193)
                                                                                   ---------           ---------
     Total shareholders' equity                                                       54,685              55,247
                                                                                   ---------           ---------

     Total liabilities and shareholders' equity                                    $ 104,142           $ 109,905
                                                                                   =========           =========



Note: The condensed consolidated balance sheet at October 27, 2001 has been
extracted from the audited financial statements.

See notes to condensed consolidated financial statements.



                                      -3-


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




                                                         Three Months Ended                         Six Months Ended
                                                  ---------------------------------          ---------------------------------
                                                    April 27,            April 28,            April 27,             April 28,
                                                      2002                 2001                 2002                  2001
                                                  -----------           -----------          -----------           -----------
                                                                                                       
Net sales                                         $    31,927           $    39,537          $    59,058           $    78,170
Cost of sales                                          27,646                30,686               50,479                60,538
                                                  -----------           -----------          -----------           -----------

Gross profit                                            4,281                 8,851                8,579                17,632

Selling, general and administrative
   expenses                                             4,297                 5,654                9,108                11,458
Other expense (income), net                                --                     2                    1                    --
                                                  -----------           -----------          -----------           -----------

Operating profit (loss)                                   (16)                3,195                 (530)                6,174

Interest expense                                          194                   634                  409                 1,485
                                                  -----------           -----------          -----------           -----------

Income (loss) before income taxes                        (210)                2,561                 (939)                4,689
Income taxes (benefit)                                    (82)                  997                 (366)                1,826
                                                  -----------           -----------          -----------           -----------

   Net income (loss)                              $      (128)          $     1,564          $      (573)          $     2,863
                                                  ===========           ===========          ===========           ===========
WEIGHTED AVERAGE COMMON
   SHARES OUTSTANDING
   Basic                                            9,273,590             9,207,549            9,272,978             9,382,533
                                                  ===========           ===========          ===========           ===========
   Diluted                                          9,273,590             9,424,528            9,272,978             9,618,978
                                                  ===========           ===========          ===========           ===========

Basic earnings (loss) per common share            $     (0.01)          $      0.17          $     (0.06)          $      0.31
                                                  ===========           ===========          ===========           ===========

Diluted earnings (loss) per common share          $     (0.01)          $      0.17          $     (0.06)          $      0.30
                                                  ===========           ===========          ===========           ===========




See notes to condensed consolidated financial statements.




                                      -4-


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



                                                                                 Six Months Ended
                                                                            ----------------------------
                                                                            April 27,          April 28,
                                                                              2002               2001
                                                                            --------           --------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss)                                                        $   (573)          $  2,863
                                                                            --------           --------
   Adjustments to reconcile net income (loss) to net cash provided
      by operating activities:
      Depreciation and amortization                                            2,874              2,941
      Amortization of deferred financing costs                                    23                149
      Deferred income tax provision (benefit)                                   (366)             1,826
      Other, net                                                                  62                270
      Changes in assets and liabilities:
        Accounts receivable                                                    1,396              1,958
        Inventories                                                            1,821                (47)
        Prepaid expenses and other assets                                        396              2,706
        Accounts payable                                                      (2,066)            (3,351)
        Accrued expenses and other liabilities                                  (973)            (7,317)
                                                                            --------           --------
        Total adjustments                                                      3,167               (865)
                                                                            --------           --------
   Net cash provided by operating activities                                   2,594              1,998
                                                                            --------           --------
CASH FLOWS FROM INVESTING ACTIVITIES
    Property and equipment additions                                            (173)            (4,650)
    Proceeds from assets held for sale                                            --             27,539
                                                                            --------           --------
    Net cash provided by (used in) investing activities                         (173)            22,889
                                                                            --------           --------
CASH FLOWS FROM FINANCING ACTIVITIES
    Financing costs incurred                                                      --               (161)
    Purchase of treasury stock                                                    --             (2,104)
    Net proceeds from exercise of stock options                                   11                314
    Revolving credit facility repayments, net                                 (2,673)           (23,329)
    Repayment of other long-term debt                                           (303)              (720)
                                                                            --------           --------
    Net cash used in financing activities                                     (2,965)           (26,000)
                                                                            --------           --------

NET DECREASE IN CASH                                                            (544)            (1,113)
CASH AT BEGINNING OF PERIOD                                                      544              2,216
                                                                            --------           --------

CASH AT END OF PERIOD                                                       $     --           $  1,103
                                                                            ========           ========

SUPPLEMENTAL INFORMATION ON CASH FLOWS
    FROM CONTINUING OPERATIONS:
    Interest paid                                                           $    404           $  1,914
    Income taxes paid, net                                                       140                390





See notes to condensed consolidated financial statements.





                                      -5-


JPS INDUSTRIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

1.       Basis of Presentation

         Unless the context otherwise requires, the terms "JPS" and the
         "Company" as used in these condensed consolidated financial statements
         mean JPS Industries, Inc. and JPS Industries, Inc. together with its
         subsidiaries, respectively.

         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 April 27, 2002 and for all
         periods presented have been made.

         The preparation of financial statements in conformity with accounting
         principles generally accepted in the United States requires management
         to make estimates and assumptions that affect the reported amounts of
         assets and liabilities and disclosure of contingent asset and
         liabilities at the date of the financial statements and the reported
         amount of revenues and expenses during the reporting period. Actual
         results could differ from those estimates.

         Certain information and footnote disclosures normally included in
         financial statements prepared in accordance with accounting principles
         generally accepted in the United States 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 Annual Report on Form 10-K for
         the fiscal year ended October 27, 2001 ("Fiscal 2001"). The results of
         operations for the interim period are not necessarily indicative of
         the operating results for the full year.

2.       Inventories (in thousands):




                                                                                 April 27,         October 27,
                                                                                   2002               2001
                                                                                ------------      ------------
                                                                                            
              Raw materials and supplies                                        $      3,211      $      3,415
              Work-in-process                                                          3,878             4,662
              Finished goods                                                           9,529            10,362
                                                                                ------------      ------------
                  Total                                                         $     16,618      $     18,439
                                                                                ============      ============



3.       Long-Term Debt (in thousands):




                                                                                 April 27,         October 27,
                                                                                   2002               2001
                                                                                ------------      ------------
                                                                                            
              Senior credit facility, revolving line of credit                  $     14,080      $     16,752
              Capital lease obligation                                                 2,851             3,155
                                                                                ------------      ------------
                  Total                                                               16,931            19,907
              Less current portion                                                      (644)             (620)
                                                                                ------------      ------------
              Long-term portion                                                 $     16,287      $     19,287
                                                                                ============      ============




         The Company's Revolving Credit and Security Agreement ("the Revolving
         Credit Facility") is with Wachovia Bank. On April 26, 2002, the Company
         amended the Revolving Credit Facility to increase its flexibility and
         reduce the unused line fee. The facility, as amended, provides for a
         revolving credit loan facility and letters of credit in a maximum
         principal amount equal to the lesser of (a) $27 million or (b) a
         specified borrowing base (the "Borrowing Base"), which is based upon
         eligible




                                      -6-


         receivables, eligible inventory, and a specified dollar amount
         (currently $9.1 million subject to reduction). The Revolving Credit
         Facility restricts investments, acquisitions, and dividends. The Credit
         Agreement contains financial covenants relating to minimum levels of
         net worth, as defined, and a minimum debt to EBITDA ratio, as defined.
         The Company is currently in compliance with all of the restrictions and
         covenants of its Revolving Credit Facility. All loans outstanding under
         the Revolving Credit Facility bear interest at the 30-day LIBOR rate
         plus an applicable margin (the "Applicable Margin") based upon the
         Company's debt to EBITDA ratio. As of April 27, 2002, the Company's
         interest rate under the Revolving Credit Facility was 3.1%.

         As of April 27, 2002, unused and outstanding letters of credit totaled
         $0.6 million. The outstanding letters of credit reduce the funds
         available under the Revolving Credit Facility. At April 27, 2002, the
         Company had approximately $12.3 million available for borrowing under
         the Revolving Credit Facility.

4.       Contingencies

         At April 27, 2002, the Company had regular federal net operating loss
         carryforwards for tax purposes of approximately $89.2 million. The net
         operating loss carryforwards expire in years 2003 through 2020. The
         Company also has federal alternative minimum tax net operating loss
         carryforwards of approximately $105.2 million which expire in 2004
         through 2020. Alternative minimum tax credits of $1.8 million can be
         carried forward indefinitely and used as a credit against regular
         federal taxes, subject to limitation.

         The Company's future ability to utilize a portion of its net operating
         loss carryforwards is limited under the income tax laws as a result of
         being treated as having a change in the ownership of the Company's
         stock as of December 2000 under Federal income tax laws. The effect of
         such an ownership change is to limit the annual utilization of the net
         operating loss carryforwards to an amount equal to the value of the
         Company immediately after the time of the change (subject to certain
         adjustments) multiplied by the Federal long-term tax exempt rate. Based
         on the expiration dates for the loss carryforwards and fair market
         value at the time of ownership change, the Company does not believe
         that the limitations imposed as a result of prior ownership changes
         will result in any Federal loss carryforward expiring unutilized.
         Uncertainties surrounding income tax law changes, shifts in operations
         between state taxing jurisdictions and future operating income levels
         may, however, affect the ultimate realization of all or some portion of
         these deferred income tax assets. In addition, a future change in
         ownership could result in additional limitations on the ability of the
         Company to utilize its net operating loss carryforwards. Under
         applicable accounting guidelines, these future uncertainties, combined
         with factors giving rise to losses, requires a valuation allowance be
         recognized.

         The Company is exposed to a number of asserted and unasserted potential
         claims encountered in the normal course of business including certain
         asbestos-based claims. Except as discussed below, management believes
         that none of this litigation, if determined unfavorable to the Company,
         would have a material adverse effect on the financial condition or
         results of operations of the Company.

         In June 1997, Sears Roebuck and Co. ("Sears") filed a multi-count
         complaint against Elastomerics and two other defendants alleging an
         unspecified amount of damages in connection with the alleged premature
         deterioration of the Company's Hypalon roofing membrane installed
         during the 1980's on approximately 140 Sears stores. A trial date has
         been established for sometime in 2003. The Company believes it has
         meritorious defenses to the claims and intends to defend the lawsuit
         vigorously as it has since its inception in 1997. Management, however,
         cannot determine the outcome of the lawsuit or estimate the range of
         loss, if any, that may occur. Accordingly, no provision has been made
         for any loss which may result. An unfavorable resolution of the actions
         could have a material adverse effect on the business, results of
         operations or financial condition of the Company if not covered by
         insurance.




                                      -7-


5.       Business Segments

         The Company's reportable segments are JPS Elastomerics and JPS Glass.
         The reportable segments were determined using the Company's method of
         internal reporting, which divides and analyzes the business by the
         nature of the products manufactured and sold, the customer base,
         manufacturing process, and method of distribution. The Elastomerics
         segment principally manufactures and markets extruded products
         including high performance roofing products, environmental
         geomembranes, and various polyurethane products. The Glass segment
         produces and markets specialty substrates mechanically formed from
         fiberglass and other specialty materials for a variety of applications
         such as printed circuit boards, filtration, advanced composites,
         building products, defense, and aerospace.

         The Company evaluates the performance of its reportable segments and
         allocates resources principally based on the segment's operating
         profit, defined as earnings before interest and taxes. Indirect
         corporate expenses allocated to each business segment are based on
         management's analysis of the costs attributable to each segment. The
         following table presents certain information regarding the business
         segments (in thousands):




                                                   Three Months Ended                      Six Months Ended
                                              ----------------------------         ----------------------------
                                              April 27,          April 28,         April 27,          April 28,
                                                2002               2001              2002               2001
                                              ---------          ---------         ---------          ---------
                                                                                          
         Net sales:
              Elastomerics                    $ 18,313           $ 21,840          $ 34,152           $ 40,816
              Glass                             13,614             17,697            24,906             37,354
                                              --------           --------          --------           --------

         Net sales                            $ 31,927           $ 39,537          $ 59,058           $ 78,170
                                              ========           ========          ========           ========

         Operating profit (loss)(1):
              Elastomerics                    $   (275)          $  1,245          $   (564)          $  2,192
              Glass                                259              1,950                34              3,982
                                              --------           --------          --------           --------
         Operating profit (loss)                   (16)             3,195              (530)             6,174
         Interest expense                          194                634               409              1,485
                                              --------           --------          --------           --------
         Income (loss)  before
            income taxes                      $   (210)          $  2,561          $   (939)          $  4,689
                                              ========           ========          ========           ========








                                                                                   April 27,         October 28,
                                                                                      2002              2001
                                                                                   ---------         -----------
                                                                                                
         Identifiable assets:
              Elastomerics                                                         $ 51,201           $ 54,684
              Glass                                                                  52,941             55,221
                                                                                   --------           --------

                 Total assets                                                      $104,142           $109,905
                                                                                   ========           ========



(1)      The operating profit of each business segment includes a proportionate
         share of indirect corporate expenses. The Company's corporate group is
         responsible for finance, strategic planning, legal, tax, and regulatory
         affairs for the business segments. Such expense consists primarily of
         salaries and employee benefits, professional fees, and amortization of
         Reorganization Value in Fiscal 2001.





                                      -8-


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The statements contained in this quarterly report on Form 10-Q that are not
historical facts are forward-looking statements subject to the safe harbor
created by the Private Securities Litigation Reform Act of 1995. The Company
cautions readers of this quarterly report on Form 10-Q that a number of
important factors could cause the Company's actual results in Fiscal 2002 and
beyond to differ materially from those expressed in any such forward-looking
statements. These factors include, without limitation, the general economic and
business conditions affecting manufacturing businesses, actions of a variety of
domestic and foreign competitors, changes in demand in the primary markets of
JPS, the seasonality of the Company's sales, changes in the Company's costs of
claims, raw materials and energy, and the Company's dependence on key personnel.

The following should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" appearing in the
Company's Annual Report on Form 10-K for the fiscal year ended October 27, 2001:

RESULTS OF OPERATIONS

Introduction

The Company has repositioned itself from one that was largely textile-oriented
to a diversified manufacturing and marketing company that is focused on a broad
array of industrial applications.

THREE MONTHS ENDED APRIL 27, 2002 (THE "2002 SECOND QUARTER") COMPARED TO THE
THREE MONTHS ENDED APRIL 28, 2001 (THE "2001 SECOND QUARTER")

Consolidated net sales decreased $7.6 million, or 19.2%, from $39.5 million in
the 2001 second quarter to $31.9 million in the 2002 second quarter. Operating
profit decreased $3.2 million from $3.2 million in the 2001 second quarter to a
loss of $16,000 in the 2002 second quarter.

Net sales in the 2002 second quarter in the Elastomerics segment, which includes
single-ply roofing and extruded urethane products, decreased $3.5 million, or
16.1%, from $21.8 million in the 2001 second quarter to $18.3 million in the
2002 second quarter. This decrease is primarily attributable to lower urethane
product sales as a result of general economic conditions and lower roofing
product sales primarily due to price competition.

Operating profit for the Elastomerics segment decreased $1.5 million from $1.2
million in the 2001 second quarter to a loss of $0.3 million in the 2002 second
quarter. The decrease is due to lower margins resulting from decreased sales
prices and higher manufacturing costs, partially offset by lower allocated net
corporate expenses resulting from higher pension income and reduced general
expenses.

Net sales in the Glass segment, which includes substrates of synthetics and
fiberglass for lamination, insulation, and filtration applications decreased
$4.1 million, or 23.1%, from $17.7 million in the 2001 second quarter to $13.6
million in the 2002 second quarter. The decrease is caused by lower demand for
electronic substrate products offset by higher demand for the Company's
industrial products, including its new patented filtration products, partially
offset by lower allocated net corporate expenses resulting from higher pension
income and reduced general expenses.

Operating profit for the Glass segment decreased $1.6 million from $1.9 million
in the 2001 second quarter to $0.3 million in the 2002 second quarter. This
decrease is primarily caused by lower selling prices as a result of the highly
competitive electronics market combined with higher manufacturing costs as a
result of operating at lower efficiencies.




                                      -9-


Interest expense in the 2002 second quarter was $0.4 million less than the 2001
second quarter as a result of lower debt levels and interest rates.

SIX MONTHS ENDED APRIL 27, 2002 (THE "2002 SIX-MONTH PERIOD") COMPARED TO THE
SIX MONTHS ENDED APRIL 28, 2001 (THE "2001 SIX-MONTH PERIOD")

Consolidated net sales decreased $19.1 million, or 24.4%, from $78.2 million in
the 2001 six-month period to $59.1 million in the 2002 six-month period.
Operating profit decreased $6.7 million from $6.2 million in the 2001 six-month
period to a loss of $0.5 million in the 2002 six-month period.

Net sales in the 2002 six-month period in the Elastomerics segment decreased
$6.7 million, or 16.4%, from $40.8 million in the 2001 six-month period to $34.2
million in the 2002 six-month period. This decrease is primarily attributable to
lower urethane product sales as a result of general economic conditions and
lower roofing product sales primarily due to price competition.

Operating profit for the Elastomerics segment decreased $2.8 million from $2.2
million in the 2001 six-month period to a loss of $0.6 million in the 2002
six-month period. This decrease is due to lower margins resulting from decreased
sales prices and higher manufacturing costs, partially offset by lower allocated
net corporate expenses resulting from higher pension income and reduced general
expenses.

Net sales in the Glass segment decreased $12.5 million, or 33.4%, from $37.4
million in the 2001 six-month period to $24.9 million in the 2002 six-month
period. The decrease is primarily attributable to lower demand for electronic
substrate products offset by higher demand for the Company's industrial
products, including its new patented filtration products.

Operating profit for the Glass segment decreased $4.0 million from $4.0 million
in the 2001 six-month period to $34,000 in the 2002 six-month period as a result
of the highly competitive electronics market combined with higher manufacturing
costs as a result of operating at lower efficiencies, partially offset by lower
allocated net corporate expenses resulting from higher pension income and
reduced general expenses.

Interest expense in the 2002 six-month period was $1.1 million less than the
2001 six-month period, reflecting lower debt levels and interest rates.

LIQUIDITY AND CAPITAL RESOURCES

The Company's principal sources of liquidity for operations and expansion are
funds generated internally and borrowings under its Revolving Credit Facility.
See Note 3 for additional discussion of the revolving credit facility.

Year to date for 2002, cash provided by operating activities was $2.6 million.
Working capital at October 27, 2001 was $26.8 million compared with $26.0
million at April 27, 2002. From October 27, 2001 to April 27, 2002, accounts
receivable decreased by $1.4 million due to timing and sales levels, inventories
decreased $1.8 million, and accounts payable and accrued expenses decreased by
$3.0 million as a result of payment of lower general payables.

The principal uses of cash in 2002 were for the repayment of long-term debt of
approximately $3.0 million and capital expenditures of $173,000. The Company
anticipates that its total capital expenditures in Fiscal 2002 will be $1.0
million and expects such amounts to be funded by cash from operations and bank
financing sources.

Based upon the ability to generate working capital through its operations and
its Revolving Credit Facility, the Company believes that it has the financial
resources necessary to pay its capital obligations and implement its business
plan.




                                      -10-


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISK. The Company has exposure to interest rate changes primarily
relating to interest rate changes under its Revolving Credit Facility. The
Company's Revolving Credit Facility bears interest at rates which vary with
changes in the London Interbank Offered Rate (LIBOR). The Company does not
speculate on the future direction of interest rates. Currently, all of the
Company's debt bears interest at the 30-day LIBOR rate plus an applicable margin
based upon the Company's debt to EBITDA ratio. The Company believes that the
effect, if any, of reasonably possible near-term changes in interest rates on
the Company's consolidated financial position, results of operations, or cash
flows would not be material.

RAW MATERIAL PRICE RISK. A portion of the Company's raw materials are
commodities and are, therefore, subject to price volatility caused by weather,
production problems, delivery difficulties, and other factors which are outside
the control of the Company. In most cases, essential raw materials are available
from several sources. For several raw materials, however, branded goods or other
circumstances may prevent such diversification and an interruption of the supply
of these raw materials could have a significant impact on the Company's ability
to produce certain products. The Company has established long-term relationships
with key suppliers and may enter into purchase contracts or commitments of one
year or less for certain raw materials. Such agreements generally include a
pricing schedule for the period covered by the contract or commitment. The
Company believes that any changes in raw material pricing, which cannot be
adjusted for by changes in its product pricing or other strategies, would not be
significant.

GENERAL ECONOMIC CONDITIONS. Demand for the Company's products is affected by a
variety of economic factors including, but not limited to, the cyclical nature
of the construction industry, demand for electronic and aerospace products which
ultimately utilize components manufactured by the Company, and general consumer
demand. Adverse economic developments could affect the financial performance of
the Company.



                                      -11-

JPS INDUSTRIES, 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 Stockholders
     The Company's Annual Meeting of Stockholders was held on February 26, 2002
     in New York, New York for the following purposes:

     (1)  To elect five (5) members of the Board of Directors to serve for a one
          year term expiring at the 2003 Annual Meeting of Stockholders:

                                                    For                Against
                                                    ---                -------

          Michael L. Fulbright                     7,044,656            29,456
          Robert J. Capozzi                        7,054,156            19,956
          Nicholas P. DiPaolo                      7,055,156            18,956
          John M. Sullivan, Jr.                    7,055,156            18,956
          Charles R. Tutterow                      7,036,656            37,456

     (2)  To ratify the appointment of Arthur Andersen LLP as the Company's
          independent auditors for the 2002 fiscal year:

                              For               Against             Abstain
                              ---               -------             -------

                           7,018,047            52,365               3,700

5.   Other Information                                                 None
6.   Exhibits and Reports on Form 8-K:
     (a) Exhibits:

          (10.1)    First Amendment to the Revolving Credit & Security
                    Agreement, dated as of April 26, 2002, by and among JPS,
                    C&I, Elastomerics and Wachovia Bank, National Association
                    (successor by merger to First Union National Bank).

          (10.2)    Employment Agreement Amendment dated May 8, 2002 between the
                    Company and Charles R. Tutterow.

          (11)      Statement re: Computation of Per Share Earnings - not
                    required since such computation can be clearly determined
                    from the material contained herein.


     (b) Current Reports on Form 8-K: None.



                                   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 INDUSTRIES, INC.

Date:  May 31, 2002                    /s/ Charles R. Tutterow
                                       -----------------------------------------
                                       Charles R. Tutterow
                                       Executive Vice President, Chief Financial
                                          Officer and Secretary







                                      -12-