10-K/A

                            UNITED STATES
                 SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549

                          FORM 10-K/A No. 2

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

  For the fiscal year ended July 2,1994

                                 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 1-10095

                 DELTA WOODSIDE INDUSTRIES, INC.
            (Exact name of registrant as specified in its charter)

      South Carolina                           57-0535180
    (State of Incorporation)    (I.R.S. Employer Identification No.)

              233 N. Main Street, Hammond Square, Suite 200
                        Greenville, South Carolina
                                    29601
  (Address of principal executive offices)          (Zip code)

                               803/232-8301
            (Registrant's telephone number, including area code)




                          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.




                                 Delta Woodside Industries,Inc.





Date    December 8, 1994        /s/ Douglas J. Stevens
                                 Douglas J. Stevens
                                 Controller and
                                 Assistant Secretary

EX-27

 

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
registrants's condensed consolidated financial statements for the fiscal
year ended July 2, 1994 and is qualified in its entirely by reference to
such financial statements.

<MULTIPLIER>   1,000
       
                             
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                           JUL-2-1994
<PERIOD-END>                                JUL-2-1994
<CASH>                                         2077000
<SECURITIES>                                         0
<RECEIVABLES>                                120361000
<ALLOWANCES>                                   3275000
<INVENTORY>                                  203803000
<CURRENT-ASSETS>                             336936000
<PP&E>                                       279813000
<DEPRECIATION>                                89782000
<TOTAL-ASSETS>                               567003000
<CURRENT-LIABILITIES>                         94986000
<BONDS>                                      161948000
<COMMON>                                        242000
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<OTHER-SE>                                   284635000
<TOTAL-LIABILITY-AND-EQUITY>                 567003000
<SALES>                                      613776000
<TOTAL-REVENUES>                             613776000
<CGS>                                        514840000
<TOTAL-COSTS>                                514840000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                               3886000
<INTEREST-EXPENSE>                             8639000
<INCOME-PRETAX>                             (25930000)
<INCOME-TAX>                                 (8633000)
<INCOME-CONTINUING>                         (17297000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                (17297000)
<EPS-PRIMARY>                                    (.70)
<EPS-DILUTED>                                    (.70)