Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Unifi, Inc.

First Quarter Ended
September 28, 2008

Conference Call

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Cautionary Statement

Certain statements included herein contain forward-looking statements, within the meaning of federal security laws, about Unifi, Inc.’s (the “Company”) financial condition and results of operations that are based on management’s current expectations, estimates and projections about the markets in which the Company operates, as well as management’s beliefs and assumptions. Words such as “expects,” “anticipates,” “believes,” “estimates,” variations of such words and other similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which 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 obligation 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 and volumes due to competition and economic conditions, reliance on and financial viability of significant customers, operating performance of joint ventures, alliances and other equity investments, technological advancements, employee relations, changes in construction spending, capital expenditures and long-term investments (including those related to unforeseen acquisition opportunities), continued availability of financial resources through financing arrangements and operations, outcomes of pending or threatened legal proceedings, negotiation 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. Other risks and uncertainties may be described from time to time in the Company’s other reports and filings with the Securities and Exchange Commission.

2

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Income Statement Highlights

(Amounts in thousands)

	For the Quarters Ended
	September 2008			September 2007
Total sales from continuing operations	$	169,009		$	170,536
Income (loss) from continuing operations before income taxes		1,313			(16,087	)
Loss from continuing operations		(572	)		(9,156	)
Selling, general and administrative expense		10,545			14,454
Interest expense		5,965			6,712
Depreciation and amortization expense		9,758			10,470
Net loss		(676	)		(9,188	)

3

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Volume and Pricing Highlights

(Amounts in thousands, except percentages)

	For the Quarter Ended						For the Quarter Ended
	Sept. 2008 as Compared to						Sept. 2008 as Compared to
	Sept. 2007						June 2008
	Volume			Price			Volume			Price
Polyester		-16.0	%		11.1	%		-13.4	%		1.4	%
Nylon		14.6	%		-2.7	%		-6.4	%		-1.2	%
Consolidated		-13.0	%		12.1	%		-12.6	%		1.7	%

4

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Balance Sheet Highlights

(Amounts in thousands, except percentages and days in receivables/payables)

	September		June		March		December
	2008		2008		2008		2007
Cash	$	20,396	$	20,248	$	26,187	$	25,775
Restricted Cash-Domestic		14,543		18,246		16,374		18,846
Restricted Cash-Foreign Deposits		12,754		17,116		16,424		16,095
Short-Term Debt		7,651		9,657		9,382		10,247
Long-Term Debt		196,481		201,801		218,384		223,814
Total Debt	$	204,132	$	211,458	$	227,766	$	234,061
Equity		292,979		305,669		296,560		294,947
Net Working Capital (1)	$	153,642	$	156,469	$	153,111	$	145,649
Days in receivables		51.4		49.7		53.3		49.4
Days in payables		23.4		21.4		23.7		22.8

(1) Includes only Accounts Receivable, Inventories, Accounts Payable, and Accrued Expenses; excludes discontinued operations

5

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Equity Affiliates Highlights

(Amounts in thousands, except percentages)

	Quarter Ended September 2008
	Earnings (Loss)		Distributions
Parkdale America (34%)	$	3,450	$	2,065
UNF (50%)		32		—
Total earnings	$	3,482	$	2,065

6

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Adjusted EBITDA Reconciliation
to Pre-Tax Income

(Amounts in thousands)

	September 28, 2008			September 23, 2007
Pre-tax income (loss) from continuing operations	$	1,313		$	(16,087	)
Interest expense, net		5,052			5,886
Depreciation and amortization expense		9,758			10,470
Equity in earnings of unconsolidated equity affiliates		(3,482	)		(178	)
Non-cash compensation, net of distributions		201			109
Gain on sales of PP&E		(315	)		(142	)
Hedging (gains) losses		86			(115	)
Write down of long-lived assets & equity affiliate		—			5,038
Restructuring charges		—			2,632
SG&A severance charges		—			2,368
Asset consolidation and optimization expense		1,240			—
Kinston shutdown expenses		30			822
Deposit write offs		—			1,248
Adjusted EBITDA	$	13,883		$	12,051

7

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Non-GAAP

Financial Measures

Non-GAAP Financial Measures

     Included in this presentation are certain non-GAAP financial measures designed to complement the financial information presented in accordance with generally accepted accounting principles in the United States of America because management believes such measures are useful to investors.

     Adjusted EBITDA

     Adjusted EBITDA represents pre-tax income before interest expense, depreciation and amortization expense and loss or income from discontinued operations, adjusted to exclude restructuring charges, SG&A severance charges, equity in earnings and losses of unconsolidated affiliates, write down of long-lived assets and equity affiliate, non-cash compensation expense, gains and losses on sales of property, plant and equipment, hedging gains and losses, deposit write offs, asset consolidation and optimization expense, and Kinston shutdown costs. We present Adjusted EBITDA as a supplemental measure of our performance and ability to service debt. We also present Adjusted EBITDA because we believe such measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry and in measuring the ability of “high-yield” issuers to meet debt service obligations.

     We believe Adjusted EBITDA is an appropriate supplemental measure of debt service capacity, because cash expenditures on interest are, by definition, available to pay interest, and tax expense is inversely correlated to interest expense because tax expense goes down as deductible interest expense goes up; depreciation and amortization are non-cash charges. Equity in earnings and losses of unconsolidated affiliates is excluded because such earnings or losses do not have an impact on our ability to service our debt. The other items excluded from Adjusted EBITDA are excluded in order to better reflect our continuing operations.

     In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses similar to the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Adjusted EBITDA is not a measurement of our financial performance under GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.

8

Unifi, Inc.
First Qtr. Conf. Call
October 30, 2008

Non-GAAP

Financial Measures – continued

Our Adjusted EBITDA measure has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

• it does not reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;

• it does not reflect changes in, or cash requirements for, our working capital needs;

• it does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on our debt;

• although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and our Adjusted EBITDA measure does not reflect any cash requirements for such replacements;

• it is not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows;

• it does not reflect the impact of earnings or charges resulting from matters we consider not be indicative of our ongoing operations;

• it does not reflect limitations on or costs related to transferring earnings from our subsidiaries to us; and

• other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

     Because of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations, including those under the notes. You should compensate for these limitations by relying primarily on our GAAP results and using Adjusted EBITDA only supplementally.

9