10-Q

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

	Form 10-Q
(Mark One)

S

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

For the quarterly period ended: September 29, 2007

or

o

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: 0-2585

THE DIXIE GROUP, INC.

(Exact name of Registrant as specified in its charter)

Tennessee		62-0183370
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
104 Nowlin Lane, Suite 101, Chattanooga, TN	37421	(423) 510-7000
(Address of principal executive offices)	(zip code)	(Registrant's telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
	S	Yes	o	No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.  (Check one):

Large accelerated filer o Accelerated filer S Non-accelerated filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.)
o
Yes
S
No

The number of shares outstanding of each of the issuer's classes of Common Stock as of the latest practicable date.
Class	Outstanding as of October 19, 2007
Common Stock, $3 Par Value	12,154,110 shares
Class B Common Stock, $3 Par Value	877,539 shares
Class C Common Stock, $3 Par Value	0 shares

Page 1

THE DIXIE GROUP, INC.
INDEX TO QUARTERLY FINANCIAL REPORT
Table of Contents
PART 1.  FINANCIAL INFORMATION				Page
	Item 1 --	Financial Statements
		Consolidated Condensed Balance Sheets -		3
			September 29, 2007 and December 30, 2006
		Consolidated Condensed Statements of Operations -		4
			Three and Nine Months Ended September 29, 2007 and September 30, 2006
		Consolidated Condensed Statements of Cash Flows -		5
			Nine Months Ended September 29, 2007 and September 30, 2006
		Consolidated Condensed Statement of Stockholders' Equity and Comprehensive    Income -		6
			Nine Months Ended September 29, 2007
		Notes to Consolidated Condensed Financial Statements		7 - 14
	Item 2 --	Management's Discussion and Analysis of Results of Operations and Financial Condition		15 - 18
	Item 3 --	Quantitative and Qualitative Disclosures about Market Risk		18
	Item 4 --	Controls and Procedures		18 - 19
PART 11.  OTHER INFORMATION
	Item 1 --	Legal Proceedings		19
	Item 2 --	Unregistered Sales of Equity Securities and Use of Proceeds		21
	Item 3 --	Defaults Upon Senior Securities		21
	Item 4 --	Submission of Matters to a Vote of Security Holders		21
	Item 5 --	Other information		21
	Item 6 --	Exhibits		21
		Signatures		22

Page 2

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(dollars in thousands)
				(Unaudited)
				Sept. 29, 2007		Dec. 30, 2006
ASSETS
CURRENT ASSETS
	Cash and cash equivalents		$	317	$	538
	Accounts receivable (less allowance for doubtful accounts of $660 for 2007 and $651 for 2006)			37,837		30,922
	Inventories			76,874		69,600
	Other current assets			8,716		7,652
		TOTAL CURRENT ASSETS		123,744		108,712
PROPERTY, PLANT AND EQUIPMENT
	Land and improvements			6,075		6,047
	Buildings and improvements			45,827		45,407
	Machinery and equipment			124,587		113,673
				176,489		165,127
	Less accumulated depreciation and amortization			(75,953)		(66,729)
		NET PROPERTY, PLANT AND EQUIPMENT		100,536		98,398
OTHER ASSETS
	Goodwill			56,797		56,960
	Other long-term assets			13,798		13,604
		TOTAL OTHER ASSETS		70,595		70,564
TOTAL ASSETS			$	294,875	$	277,674
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
	Accounts payable		$	12,245	$	8,382
	Accrued expenses			24,062		19,541
	Current portion of long-term debt			8,299		7,663
		TOTAL CURRENT LIABILITIES		44,606		35,586
LONG-TERM DEBT
	Senior indebtedness			63,296		57,780
	Capital lease obligations			2,904		3,937
	Convertible subordinated debentures			17,162		19,662
		TOTAL LONG-TERM DEBT		83,362		81,379
DEFERRED INCOME TAXES				11,654		11,697
OTHER LONG-TERM LIABILITIES				14,574		13,334
COMMITMENTS AND CONTINGENCIES				---		---
STOCKHOLDERS' EQUITY
	Common Stock ($3 par value per share):  Authorized 80,000,000 shares,    issued - 15,632,083 shares for 2007 and 15,506,664 shares for 2006			46,896		46,520
	Class B Common Stock ($3 par value per share): Authorized 16,000,000    shares, issued - 877,539 for 2007 and 829,825 shares for 2006			2,633		2,489
	Additional paid-in capital			135,197		134,469
	Retained earnings			11,154		6,297
	Accumulated other comprehensive loss			(275)		(8)
				195,605		189,767
	Less Common Stock in treasury at cost - 3,477,973 shares for 2007 and     3,398,845 shares for 2006			(54,926)		(54,089)
		TOTAL STOCKHOLDERS' EQUITY		140,679		135,678
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	294,875	$	277,674
See accompanying notes to the consolidated condensed financial statements.

Page 3

THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
(dollars in thousands, except per share data)
			Three Months Ended				Nine Months Ended
			Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Net sales		$	82,385	$	83,606	$	241,278	$	250,825
Cost of sales			57,878		58,761		168,690		179,031
Gross profit			24,507		24,845		72,588		71,794
Selling and administrative expenses			19,371		19,097		59,691		57,108
Other operating income			(147)		(29)		(257)		(599)
Other operating expense			149		171		418		458
Defined benefit pension plan termination expenses			---		---		---		3,249
Operating income			5,134		5,606		12,736		11,578
Interest expense			1,613		1,795		4,839		5,506
Other income			(9)		(14)		(46)		(122)
Other expense			28		53		59		107
Income from continuing operations before taxes			3,502		3,772		7,884		6,087
Income tax provision			1,263		1,069		2,852		1,430
Income from continuing operations			2,239		2,703		5,032		4,657
Income (loss) from discontinued operations, net of tax			9		(86)		(175)		(261)
Net income		$	2,248	$	2,617	$	4,857	$	4,396
BASIC EARNINGS (LOSS) PER SHARE:
	Continuing operations	$	0.18	$	0.21	$	0.39	$	0.37
	Discontinued operations		0.00		(0.00)		(0.01)		(0.02)
	Net income	$	0.18	$	0.21	$	0.38	$	0.35
SHARES OUTSTANDING			12,817		12,736		12,805		12,685
DILUTED EARNINGS (LOSS) PER SHARE:
	Continuing operations	$	0.17	$	0.21	$	0.39	$	0.36
	Discontinued operations		0.00		(0.01)		(0.02)		(0.02)
	Net income	$	0.17	$	0.20	$	0.37	$	0.34
SHARES OUTSTANDING			12,985		12,982		12,990		12,953
DIVIDENDS PER SHARE:
	Common Stock		---		---		---		---
	Class B Common Stock		---		---		---		---
See accompanying notes to the consolidated condensed financial statements.

Page 4

THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(dollars in thousands)
						Nine Months Ended
						Sept. 29, 2007		Sept. 30, 2006
CASH FLOWS FROM OPERATING ACTIVITIES
	Income from continuing operations				$	5,032	$	4,657
	Loss from discontinued operations					(175)		(261)
	Net income					4,857		4,396
	Adjustments to reconcile net income to net cash
		provided by operating activities:
			Depreciation and amortization			9,693		8,609
			Change in deferred income taxes			(1,025)		(1,445)
			Tax benefit from exercise of stock options			(131)		(258)
			Net loss on property, plant and equipment disposals			12		31
			Stock-based compensation expense			911		482
			Changes in operating assets and liabilities:
				Accounts receivable		(6,915)		(3,519)
				Inventories		(7,274)		(3,553)
				Accounts payable and accrued expenses		7,259		159
				Other operating assets and liabilities		709		2,228
NET CASH PROVIDED BY OPERATING ACTIVITIES						8,096		7,130
CASH FLOWS FROM INVESTING ACTIVITIES
	Net proceeds from sales of property, plant and equipment					20		51
	Purchases of property, plant and equipment					(11,641)		(13,752)
NET CASH USED IN INVESTING ACTIVITIES						(11,621)		(13,701)
CASH FLOWS FROM FINANCING ACTIVITIES
	Net borrowings on credit line					5,735		3,421
	Payments on term loan					(1,282)		(1,282)
	Borrowings from equipment financing					3,419		6,456
	Payments on equipment financing					(1,617)		(999)
	Payments on capitalized leases					(963)		(848)
	Payments on mortgage note payable					(173)		(161)
	Payments on subordinated indebtedness					(2,500)		(2,500)
	Common stock issued under stock option plans					266		854
	Common stock acquired for treasury					(837)		(45)
	Tax benefits from exercise of stock options					131		258
	Change in outstanding checks in excess of cash					1,125		2,031
NET CASH PROVIDED BY FINANCING ACTIVITIES						3,304		7,185
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS						(221)		614
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD						538		---
CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	317	$	614
Supplemental Cash Flow Information:
	Interest paid				$	4,534	$	5,022
	Income taxes paid, net of tax refunds					1,526		433
	Equipment purchased under capital leases					---		542
See accompanying notes to the consolidated condensed financial statements.

Page 5

THE DIXIE GROUP, INC.
CONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
(dollars in thousands)
			Common Stock and Class B Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Loss		Common Stock in Treasury		Total Stockholders' Equity
Balance at December 30, 2006		$	49,009	$	134,469	$	6,297	$	(8)	$	(54,089)	$	135,678
Common Stock and Class B issued under stock option   plan - 64,782 net shares			226		40		---		---		---		266
Restricted stock grants issued - 109,620 shares			329		(329)		---		---		---		---
Restricted stock grants forfeited -11,787 shares			(35)		35		---		---		---		---
Common Stock acquired for treasury - 79,128 shares			---		---		---		---		(837)		(837)
Tax benefit from exercise of stock options			---		131		---		---		---		131
Stock-based compensation expense			---		851		---		---		---		851
Comprehensive Income:
	Net income		---		---		4,857		---		---		4,857
	Unrealized loss on interest rate swap agreements, net   of tax of $167		---		---		---		(272)		---		(272)
	Pension and postretirement benefit plans:
	Recognition of net actuarial loss, net of tax of $16		---		---		---		27		---		27
	Amortization of prior service cost, net of tax of $13		---		---		---		(22)		---		(22)
Total Comprehensive Income			---		---		4,857		(267)		---		4,590
Balance at September 29, 2007		$	49,529	$	135,197	$	11,154	$	(275)	$	(54,926)	$	140,679
See accompanying notes to the consolidated condensed financial statements.

Page 6

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data)

NOTE A - BASIS OF PRESENTATION

The accompanying unaudited consolidated condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial statements which do not include all the information and footnotes required by such accounting principles for annual financial statements.  In the opinion of management, all adjustments (generally consisting of normal recurring accruals) considered necessary for a fair presentation have been included in the accompanying financial statements.  The financial statements should be read in conjunction with the financial statements and notes thereto included in the Company's 2006 Annual Report on Form 10-K/A filed with the Securities and Exchange Commission, which includes consolidated financial statements for the fiscal year ended December 30, 2006.  Operating results for the three month and nine month periods ended September 29, 2007 are not necessarily indicative of the results that may be expected for the entire 2007 year.

The Company is in one line of business, carpet manufacturing.

NOTE B - RECENT ACCOUNTING PRONOUNCEMENTS

In September 2006, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 157, "Fair Value Measurements".  SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements.  SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years.  The Company does not expect the adoption of this statement to have a material effect on its financial statements.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities", including an amendment of SFAS No. 115, "Accounting for Certain Investments in Debt and Equity Securities".  SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value.  The objective of SFAS No. 159 is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions.  Eligible items for the measurement option include all recognized financial assets and liabilities except: investments in subsidiaries, interests in variable interest entities, obligations for pension benefits, assets and liabilities recognized under leases, deposit liabilities and financial instruments that are a component of shareholders' equity.  Also included are firm commitments that involve only financial instruments, nonfinancial insurance contracts and warranties and host financial instruments.

The Statement permits all entities to choose the fair value measurement option at specified election dates, after which the entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings, at each subsequent reporting date.  The fair value option may be applied instrument by instrument; however, the election is irrevocable and may apply only to entire instruments and not to portions of instruments.  SFAS No. 159 is effective for fiscal years beginning after November 15, 2007.  The Company is currently evaluating its options under this statement.

NOTE C - SHARE-BASED PAYMENTS

The Company recognizes compensation expense relating to share-based payments based on the fair value of the equity or liability instrument issued.  

On March 2, 2007, the Company granted 108,720 shares of restricted stock to officers of the Company.  The grant-date fair value of the awards was $1,425, or $13.11 per share.  The shares will vest over terms ranging from 2 to 20 years.  Each award is subject to a continued service condition.  The fair value of each share of restricted stock awarded was equal to the market value of a share of the Company's Common Stock on the grant date.

The Company's stock compensation expense was $283 and $911 for the three and nine months ended September 29, 2007 and $171 and $482 for the three and nine months ended September 30, 2006, respectively.

Page 7

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

NOTE D - ACCOUNTS RECEIVABLE

Receivables are summarized as follows:

		Sept. 29, 2007		Dec. 30, 2006
Customers, trade	$	35,996	$	28,278
Other		2,501		3,295
Gross receivables		38,497		31,573
Less allowance for doubtful accounts		(660)		(651)
Net receivables	$	37,837	$	30,922

The Company also had notes receivable in the amount of $453 and $589 at September 29, 2007 and December 30, 2006, respectively.  The current portion of the notes receivable is included in accounts receivable and the long-term portion is included in other long-term assets in the Company's consolidated condensed balance sheets.

NOTE E - INVENTORIES

Inventories are stated at the lower of cost or market.  Cost is determined using the last-in, first-out (LIFO) method, which generally matches current costs of inventory sold with current revenues, for substantially all inventories.  Inventories are summarized as follows:

		Sept. 29, 2007		Dec. 30, 2006
Raw materials	$	27,140	$	21,678
Work-in-process		15,602		15,210
Finished goods		44,684		41,107
Supplies, repair parts and other		419		410
LIFO		(10,971)		(8,805)
Total inventories	$	76,874	$	69,600

NOTE F - DISCONTINUED OPERATIONS

Following is a summary of the Company's discontinued operations:

		Three Months Ended					Nine Months Ended
			Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Income (loss) from discontinued operations:
	Before income taxes	$	14	$	(136)	$	(272)	$	(412)
	Income tax provision (benefit)		5		(50)		(97)		(151)
Income (loss) from discontinued operations, net of tax		$	9	$	(86)	$	(175)	$	(261)

The income (loss) from discontinued operations in 2007 and 2006 principally related to the settlement of contingencies that had been retained by the Company in connection with the sales of the Company's factory-built housing carpet, needlebond and carpet recycling businesses sold in 2003 and 2004 and the Company's textile operations in 1999 and prior years.

NOTE G - ACCRUED EXPENSES

Accrued expenses are summarized as follows:

		Sept. 29, 2007		Dec. 30, 2006
Compensation and benefits	$	6,391	$	5,768
Provision for customer rebates, claims and allowances		5,508		4,968
Outstanding checks in excess of cash		5,318		4,193
Other		6,845		4,612
Total accrued expenses	$	24,062	$	19,541

Page 8

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

NOTE H - PRODUCT WARRANTY RESERVES

The Company warrants its products against manufacturing defects and failure to meet specific performance standards.  At the time sales are recorded, the Company establishes reserves for the estimated costs of defective products and failure of its products to meet applicable performance standards.  The levels of reserves are established based primarily upon historical experience and evaluation of known claims.  Following is a summary of the Company's warranty activity:

	Three Months Ended					Nine Months Ended
		Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Warranty reserve beginning of period	$	1,496	$	1,214	$	1,276	$	1,109
Warranty liabilities accrued		923		1,191		2,966		3,969
Warranty liabilities settled		(786)		(1,210)		(2,752)		(4,251)
Changes for pre-existing warranty    liabilities		(30)		57		113		425
Warranty reserve end of period	$	1,603	$	1,252	$	1,603	$	1,252

NOTE I - LONG-TERM DEBT AND CREDIT ARRANGEMENTS

Long-term debt consists of the following:

			Sept. 29, 2007		Dec. 30, 2006
Senior indebtedness
	Credit line borrowings	$	33,556	$	27,821
	Term loans		16,439		17,721
	Equipment financing		11,138		9,336
	Capital lease obligations		4,269		5,232
	Mortgage note payable		6,597		6,770
Total senior indebtedness			71,999		66,880
Convertible subordinated debentures			19,662		22,162
Total long-term debt			91,661		89,042
Less current portion of long-term debt			(6,934)		(6,368)
Less current portion of capital lease obligations			(1,365)		(1,295)
Total long-term debt, less current portions		$	83,362	$	81,379

During the nine months ended September 29, 2007, the Company borrowed $3,419 under equipment financing notes.  The notes are secured by the equipment financed, bear interest at fixed rates ranging from 6.83% to 6.85% and are due in monthly installments over the five to seven year terms of the notes.

The Company's senior loan and security agreement, which matures on May 11, 2010, provides $76,439 of credit, consisting of $60,000 of revolving credit and a $16,439 term loan.  The Company's credit facilities do not contain ongoing financial covenants; however, these facilities contain covenants that generally limit dividends and repurchases of the Company's Common Stock to an aggregate of $3,000 annually and could limit future acquisitions.  The unused borrowing capacity under the senior loan and security agreement on September 29, 2007 was approximately $24,029.

The Company’s senior loan and security agreement was amended on July 16, 2007 and October 22, 2007.  The July 16, 2007 amendment increased the level of "permitted purchase money debt" as defined in the loan agreement from $10,000 to $20,000.  The October 22, 2007 amendment increased the agreement’s limit on revolver loans from $60,000 to $70,000 and increased the amount the Company may expend for repurchases of its common stock or the payment of dividends by $10,000, subject to certain limitations and conditions set forth in the agreement.  The other provisions in the loan agreement remain unchanged.

Page 9

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

NOTE J - DERIVATIVE FINANCIAL INSTRUMENTS

The Company is a party to an interest rate swap agreement with a notional amount of $30,000 through May 11, 2010.  Under the interest rate swap agreement, the Company pays a fixed rate of interest of 4.79% times the notional amount and receives in return a specified variable rate of interest times the same notional amount.  The interest rate swap is linked to the Company's variable rate debt and is considered a highly effective hedge.  The fair value of the interest rate swap agreement is reflected on the Company's consolidated condensed balance sheets and related gains and losses are deferred in Accumulated Other Comprehensive Loss ("AOCL").  Net unrealized losses included in AOCL were $117 at September 29, 2007.

The Company is also a party to an interest rate swap agreement through March 2013, which is linked to a mortgage note payable and considered a highly effective hedge.  Under the interest rate swap agreement, the Company pays a fixed rate of interest times a notional amount equal to the outstanding balance of the mortgage note, and receives in return an amount equal to a specified variable rate of interest times the same notional amount.  The fair value of the interest rate swap agreement is reflected on the Company's consolidated condensed balance sheets and related gains and losses are deferred in AOCL.  As of September 29, 2007, the notional amount of the interest swap agreement was $6,597.  Under the terms of the swap agreement, the Company pays a fixed interest rate of 4.54% through March 2013, which effectively fixes interest on the mortgage note payable at 6.54%.  Net unrealized gains included in AOCL were $38 at September 29, 2007.

NOTE K - EMPLOYEE BENEFIT PLANS

The Company sponsors a 401(k) defined contribution plan covering substantially all associates.  The Company matches participants’ contributions, on a sliding scale, up to a maximum of 5% of the participant’s earnings.  The Company may make additional contributions to the plan if the Company attains certain performance targets.

The Company sponsors a non-qualified retirement savings plan that allows eligible associates to defer a specified percentage of their compensation.  The obligations owed to participants under this plan were $12,362 at September 29, 2007 and $11,704 at December 30, 2006 and are included in other liabilities in the Company's consolidated condensed balance sheets.  The obligations are unsecured general obligations of the Company and the participants do not have a right, interest or claim in the assets, except as unsecured general creditors.  The Company utilizes a Rabbi Trust to hold, invest and reinvest deferrals and contributions under the plan.  Assets invested in cash and company-owned life insurance in the Rabbi Trust were $12,532 at September 29, 2007 and $11,673 at December 30, 2006 and are included in cash and cash equivalents and other long-term assets in the Company's consolidated condensed balance sheets.

The Company also sponsors a defined benefit retirement plan that covers a limited number of the Company's active associates.

During June 2006, the Company terminated a defined benefit retirement plan and distributed the plan’s assets to its participants.  The plan had been frozen as to new benefits since 1993.  The majority of participants covered by this plan had been employed by operations that were previously sold or discontinued.  Settlement expenses for the plan termination recognized in the nine months ended September 30, 2006 were $3,249, or $2,057 net of tax. The funds required to terminate the plan were $2,595.

Page 10

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

Costs charged to continuing operations for all retirement plans are summarized as follows:

			Three Months Ended
			Sept. 29, 2007						Sept. 30, 2006
				Ongoing Plan		Terminated Plan		Total 2007		Ongoing Plan		Terminated Plan			Total 2006
Components of net periodic benefit costs:
	Defined benefit plans												&n bsp;
		Service cost	$	51	$	---	$	51	$	61	$	---		$	61
		Interest cost		43		---		43		50		---			50
		Expected return on plan assets		(51)		---		(51)		(55)		---			(55)
		Amortization of prior service cost		2		---		2		2		---			2
		Recognized net actuarial loss		25		---		25		27		---			27
		Settlement loss		89		---		89		---		---			---
Net periodic benefit cost - defined    benefit plans				159		---		159		85		---			85
Net periodic benefit cost - defined    contribution plans				243		---		243		261		---			261
Net periodic benefit cost			$	402	$	---	$	402	$	346	$	---		$	346
			Nine Months Ended
			Sept. 29, 2007						Sept. 30, 2006
				Ongoing Plan		Terminated Plan		Total 2007		Ongoing Plan		Terminated Plan			Total 2006
Components of net periodic benefit costs:
	Defined benefit plans												&n bsp;
		Service cost	$	153	$	---	$	153	$	120	$	---		$	120
		Interest cost		129		---		129		99		117			216
		Expected return on plan assets		(153)		---		(153)		(108)		(121)			(229)
		Amortization of prior service cost		5		---		5		4		---			4
		Recognized net actuarial loss		74		---		74		53		106			159
		Settlement loss		89		---		89		---		3,249			3,249
Net periodic benefit cost - defined    benefit plans				297		---		297		168		3,351			3,519
Net periodic benefit cost - defined    contribution plans				752		---		752		787		---			787
Net periodic benefit cost			$	1,049	$	---	$	1,049	$	955	$	3,351		$	4,306

As a result of a prior acquisition, the Company sponsors a legacy postretirement benefit plan that provides life insurance to a limited number of associates.  The Company also sponsors a postretirement benefit plan that provides medical and life insurance for a limited number of associates who retired prior to January 1, 2003.

Components of net periodic benefit costs for all postretirement plans are summarized as follows:

			Three Months Ended				Nine Months Ended
				Sept 29, 2007		Sept. 30 2006		Sept. 29 2007		Sept. 30, 2006
Components of net periodic benefit costs:
	Defined benefit plans
		Service cost	$	2	$	---	$	13	$	---
		Interest cost		16		---		58		---
		Amortization of prior service cost		(8)		---		(40)		---
		Recognized net actuarial loss		(10)		---		(31)		---
Net periodic benefit cost			$	---	$	---	$	---	$	---

Page 11

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

Amounts contributed or expected to be contributed by the Company during the current fiscal year to its pension and postretirement plans are not anticipated to be significantly different from amounts disclosed in the Company's 2006 Annual Report filed on Form 10-K/A.

NOTE L - INCOME TAXES

The Company adopted the provisions of Financial Accounting Standards Board Interpretation No. 48, "Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109" ("FIN 48") on the first day of the Company's 2007 fiscal year.  The Company's reserves for uncertain tax positions at December 30, 2006 were $319 and did not change as a result of the implementation of FIN 48.  Unrecognized tax benefits were $356 at September 29, 2007, all of which, if recognized, would favorably affect the Company's effective tax rate.  The Company does not expect its unrecognized tax benefits to change significantly during the next twelve months.

The Company recognizes interest and penalties related to uncertain tax positions in income tax expense.  As of September 29, 2007, accrued interest related to uncertain tax positions was $54.

The Company and its subsidiaries are subject to United States federal income taxes, as well as income taxes in a number of state jurisdictions.  The Company's tax years 2004 through 2006 remain open to examination for U.S. federal income taxes and most state jurisdictions.  A few state jurisdictions remain open to examination for tax years 2003 through 2006.

During the nine months ended September 30, 2006, the Company settled a federal income tax audit for the fiscal year 2003.  As a result of the settlement of the audit, the Company reduced its tax contingency reserve and its income tax provision by $460 to reflect the settlement of certain items previously included in the Company's tax contingency reserve.  The Company also recognized federal and state income tax credits during these periods and received certain non-taxable life insurance benefits.  As a result of these adjustments, income tax credits and non-taxable income, the Company's effective tax rate was reduced to 28.3% and 23.5%, respectively, for the three and nine months ended September 30, 2006.

NOTE M - COMMON STOCK AND EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per share from continuing operations:

		Three Months Ended					Nine Months Ended
			Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Income from continuing operations (1)		$	2,239	$	2,703	$	5,032	$	4,657
Denominator for calculation of basic    earnings per share - weighted-average    shares (2)			12,817		12,736		12,805		12,685
Effect of dilutive securities:
	Stock options (3)		112		196		142		233
	Restricted stock grants (3)		38		20		34		7
	Directors' stock performance units (3)		18		30		9		28
Denominator for calculation of diluted    earnings per share - weighted-average    shares adjusted for potential dilution (2)(3)			12,985		12,982		12,990		12,953
Earnings per share:
	Basic	$	0.18	$	0.21	$	0.39	$	0.37
	Diluted		0.17		0.21		0.39		0.36
(1)	No adjustments needed to the numerator for diluted calculations.
(2)	Includes Common and Class B Common shares in thousands.
(3)	Because their effects are anti-dilutive, shares issuable under stock option plans where the exercise price is greater than the average market price of Common Shares outstanding at the end of the relevant period and shares issuable on conversion of subordinated debentures into shares of Common Stock have been excluded.  Aggregate shares excluded were 1,411 and 1,350 during the three and nine months of 2007 and 1,232 and 1,030 during the three and nine months of 2006.

Page 12

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

NOTE N - COMPREHENSIVE INCOME

Comprehensive income is summarized as follows:

			Three Months Ended					Nine Months Ended
				Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Net income			$	2,248	$	2,617	$	4,857	$	4,396
Other comprehensive income:
	Unrealized gain (loss) on interest rate swap    agreements:
		Before income taxes		(737)		(779)		(439)		419
		Income taxes		(280)		(296)		(167)		159
		Net of taxes		(457)		(483)		(272)		260
	Recognition of net actuarial loss on pension    and postretirement benefit plans:
		Before income taxes		14		---		43		---
		Income taxes		5		---		16		---
		Net of taxes		9		---		27		---
	Amortization of prior service cost on pension    and postretirement benefit plans:
		Before income taxes		(6)		---		(35)		---
		Income taxes		(2)		---		(13)		---
		Net of taxes		(4)		---		(22)		---
	Change in additional minimum pension liability:
		Before income taxes		---		---		---		2,503
		Income taxes		---		---		---		951
		Net of taxes		---		---		---		1,552
Comprehensive income			$	1,796	$	2,134	$	4,590	$	6,208

Components of accumulated other comprehensive income (loss), net of tax, are summarized as follows:

			Interest Rate Swaps		Pension and Post-Retirement Benefit Plans			Total
Balance at December 30, 2006		$	193	$	(201)		$	(8)
	Unrealized loss on interest rate swap agreements, net of tax of $167		(272)		---			(272)
	Recognition of net actuarial loss on pension and postretirement    benefit plans, net of tax of $16		---		27			27
	Amortization of prior service cost on pension and postretirement     benefit plans, net of tax of $13		---		(22)			(22)
						&n bsp;
Balance at September 29, 2007		$	(79)	$	(196)		$	(275)

Page 13

THE DIXIE GROUP, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(UNAUDITED)

(dollars in thousands, except per share data) - Cont'd.

NOTE O - OTHER (INCOME) EXPENSE

Other (income) expense is summarized as follows:

		Three Months Ended					Nine Months Ended
			Sept. 29, 2007		Sept. 30, 2006		Sept. 29, 2007		Sept. 30, 2006
Other operating income:
	Insurance settlements and refunds	$	---	$	---	$	---	$	(353)
	Miscellaneous income		(147)		(29)		(257)		(246)
Other operating income		$	(147)	$	(29)	$	(257)	$	(599)
						&n bsp;
Other operating expense:
	Retirement expenses	$	113	$	109	$	277	$	354
	Miscellaneous expense		36		62		141		104
Other operating expense		$	149	$	171	$	418	$	458
Other income:
	Interest income	$	(3)	$	(7)	$	(13)	$	(108)
	Miscellaneous income		(6)		(7)		(33)		(14)
Other income		$	(9)	$	(14)	$	(46)	$	(122)
						&n bsp;
Other expense:
	Miscellaneous expense	$	28	$	53	$	59	$	107
Other expense		$	28	$	53	$	59	$	107

Page 14

ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

The following is presented to update the discussion of results of operations and financial condition included in our 2006 Annual Report on Form 10-K/A filed with the Securities and Exchange Commission.

CRITICAL ACCOUNTING POLICIES

Our critical accounting policies were outlined in Management's Discussion and Analysis of Results of Operations and Financial Condition in our 2006 Annual Report on Form 10-K/A filed with the Securities and Exchange Commission. There have been no changes to those critical accounting policies subsequent to the date of that report.

RESULTS OF OPERATIONS

The following table sets forth certain elements of our continuing operations as a percentage of net sales for the periods indicated:

	Three Months Ended		Nine Months Ended
	Sept. 29, 2007	Sept. 30, 2006	Sept. 29, 2007	Sept. 30, 2006
Net sales	100.0 %	100.0 %	100.0 %	100.0 %
Cost of sales	70.3 %	70.3 %	69.9 %	71.4 %
Gross profit	29.7 %	29.7 %	30.1 %	28.6 %
Selling and administrative expenses	23.5 %	22.8 %	24.7 %	22.8 %
Other operating income	(0.2)%	(0.0)%	(0.1)%	(0.3)%
Other operating expense	0.2 %	0.2 %	0.2 %	0.2 %
Defined benefit pension plan termination expenses	0.0 %	0.0 %	0.0 %	1.3 %
Operating income	6.2 %	6.7 %	5.3 %	4.6 %

Net Sales.  Net sales for the quarter ended September 29, 2007 were $82.4 million, down 1.5% from net sales of $83.6 million in the year-earlier quarter. Net sales for the first nine months of 2007 were $241.3 million, down 3.8% from net sales of $250.8 million in the prior year period.  The decline in net sales is principally attributable to continued significant weakness in residential carpet markets that we began to experience in the third quarter of 2006.

Our net sales of residential carpet products declined 10.7% in the third quarter of 2007 and 10.1% for the first nine months of 2007, compared with the same periods in 2006.  In addition to the general industry weakness, our residential carpet business was negatively affected by a significant decline in sales to one large home center customer.  The carpet industry has reported that net sales of residential carpet declined 13.8% in the third quarter of 2007 and 13.7% for the first nine months of 2007, compared with the same periods in 2006.  Although it is impossible to predict the future, the slowing housing market and tightening credit conditions are likely to continue to negatively impact demand for residential carpet products for the next several quarters.

Demand has remained strong in our commercial carpet business.  Year-over-year sales of our commercial carpet products reflected net sales growth of 23.8% and 9.9%, respectively for the third quarter and first nine months of 2007, compared with the same periods in 2006.  During 2007, the carpet industry reported year-over-year improvement in commercial carpet sales of 2.5% and 1.6%, respectively.

The new and differentiated residential products we are bringing to the market this year are well placed and beginning to generate sales.  The outlook for our commercial business continues to be favorable.  Our new modular/carpet tile products continue to gain momentum.  We have also expanded our offering of commercial tile and broadloom products this year.  The year-over-year order entry and sales comparisons of our commercial business continued to be positive in October of this year.  The improvement we have seen in commercial business and the anticipated effect of our new residential and commercial products make us optimistic that our sales will continue to outpace the sales of the carpet industry.

Cost of Sales.  Cost of sales, as a percentage of net sales, was 70.3% in the third quarter of 2007 and 2006.  Higher raw material, utility and other costs were offset by higher selling prices and a more profitable mix of product sold.

Page 15

The 1.5 percentage point decrease in cost of sales as a percentage of sales for the first nine months of 2007, compared with the first nine months of 2006, is primarily a result of a higher selling prices, better product mix and improved operational performance.  Quality, material utilization and manufacturing and distribution efficiencies also improved in 2007.  The cost of our modular/carpet tile operation improved with higher sales and this new product line contributed to our operating results in September of this year.

Gross Profit.  Gross profit declined $338 thousand in the third quarter of 2007 compared with the third quarter of 2006 primarily due to lower sales of yarn and dyeing and finishing services.  Despite lower sales volume, gross profit increased $794 thousand for the first nine months of 2007, compared with the same period in 2006 due to the factors described above that reduced manufacturing cost as a percentage of net sales.

Selling and Administrative Expenses.  Selling and administrative expenses increased $274 thousand in the third quarter and $2.6 million for the first nine months of 2007, compared with the same periods in 2006.  The higher cost is principally the result of investments in our sales and marketing infrastructure, information systems and normal inflationary cost increases.

Other Operating Income/Other Operating Expense.  Other operating income and other operating expense were not significant in the third quarter or first nine months of either 2007 or 2006. The decrease in other operating income in the first nine months of 2007 compared with the first nine months of 2006 was primarily a result of insurance proceeds received in the 2006 period.

Defined Benefit Pension Plan Termination Expenses.  Results for the first nine months of 2006 included expenses of $3.2 million to terminate our legacy defined benefit pension plan in the second quarter of 2006.  Approximately $2.9 million of these expenses related to the settlement of pension benefits for employees of our discontinued textile business segment that had been terminated in 1999 and prior years.  The remaining expenses related to the settlement of pension benefits for employees of our ongoing floorcovering business segment.

Operating Income.  Operating income was $5.1 million, or 6.2% of sales, in the quarter ended September 29, 2007 and $12.7 million, or 5.3% of sales, for the first nine months of 2007 compared with $5.6 million, or 6.7% of sales, in the quarter ended September 30, 2006 and $11.6 million, or 4.6% of sales, for the first nine months of 2006.  Defined benefit pension plan termination expenses negatively affected operating income by 1.3 percentage points for the nine months ended September 30, 2006.

Interest Expense.  Interest expense decreased in the third quarter and first nine months of 2007, compared with the same periods in 2006 principally due to lower levels of debt in 2007.

Other Income/Other Expense.  Other income and other expense were not significant in the third quarter or first nine months of either 2007 or 2006.

Income Tax Provision.  Our effective income tax rate was 36.1% and 36.2%, respectively for the three and nine months ended September 29, 2007 compared with 28.3% and 23.5%, respectively for the three and nine month periods ended September 30, 2006.  Our 2006 income tax provision was reduced by the effect of non taxable life insurance benefits, a $460 thousand adjustment to our tax contingency reserve as a result of a federal income tax examination concluded in the second quarter of 2006 and certain income tax credits recognized in the third quarter of 2006.  Excluding the effects of these items, our effective income tax rate would have been 35.0% for the third quarter of 2006 and 36.0% for the nine months ended September 30, 2006.

Income From Continuing Operations.  Income from continuing operations was $2.2 million, or $0.17 per diluted share, for the quarter ended September 29, 2007 compared with $2.7 million, or $0.21 per diluted share, for the quarter ended September 30, 2006.  Income from continuing operations was $5.0 million, or $0.39 per diluted share, for the first nine months of 2007 compared with $4.7 million, or $0.36 per diluted share, for the first nine months of 2006.  Income from continuing operations for the first nine months of 2006 was reduced by $2.1 million, net of tax, or $0.16 per diluted share, as a result of settlement expenses to terminate a defined benefit pension plan in the second quarter of 2006.

Net Income.  Income from discontinued operations was $9 thousand, or $0.00 per diluted share for the third quarter of 2007, compared with a loss of $86 thousand, or $0.01 per diluted share for the third quarter of 2006.  For the first nine months of 2007, the loss from discontinued operations was $175 thousand, or $0.01 per diluted share, compared with a loss of $261 thousand, or $0.02 per diluted share in the year earlier period.

Page 16

Including discontinued operations, net income was $2.2 million, or $0.17 per diluted share, for the third quarter of 2007, compared with net income of $2.6 million, or $0.20 per diluted share, for the third quarter of 2006.  For the first nine months of 2007, net income was $4.9 million, or $0.38 per diluted share, compared with $4.4 million, or $0.34 per diluted share, in the year-earlier period.

LIQUIDITY AND CAPITAL RESOURCES

During the nine-months ended September 29, 2007, we generated $8.1 million of funds from operating activities, received $397 thousand from the exercise of stock options, increased debt by $2.6 million, increased outstanding checks in excess of cash by $1.1 million and reduced cash on our balance sheet by $221 thousand.  These funds were used to finance our operations, purchase $11.6 million of capital assets and acquire $837 thousand of our outstanding Common Stock for treasury.  The $2.6 million net increase in debt included $3.4 million of equipment financing notes, which bear interest at fixed rates ranging from 6.83% to 6.85%.

Working capital increased $6.0 million for the first nine months of 2007 principally due to normal seasonal increases in accounts receivable, inventories and accounts payable and accrued expenses.  Capital expenditures for the nine months ended September 29, 2007 were $11.6 million while depreciation and amortization was $9.7 million.  We expect capital expenditures to be approximately $16.0 million for fiscal 2007, while depreciation and amortization is expected to be slightly below $13.0 million.  Planned capital expenditures in 2007 primarily relate to new manufacturing technology and information systems.

On August 7, 2007, our Board of Directors authorized the repurchase of up to $10.0 million of our Common Stock in the open market or through private transactions at such times and such prices as determined by management.  We repurchased 79,128 shares of our Common Stock at an average price of $10.53 per share pursuant to this authorization during the quarter ended September 29, 2007.

Our senior loan and security agreement was amended on July 16, 2007 and October 22, 2007.  The July 16, 2007 amendment increased the level of "permitted purchase money debt" as defined in the loan agreement from $10.0 million to $20.0 million.  The October 22, 2007 amendment increased the agreement’s limit on revolver loans from $60.0 million to $70.0 million and increased the amount we may expend for repurchases of our Common Stock or the payment of dividends by $10.0 million, subject to certain limitations and conditions set forth in the agreement.  The other provisions in the loan agreement remain unchanged.

The unused borrowing capacity under our senior loan and security agreement was approximately $24.0 million at September 29, 2007.

We believe our operating cash flows and existing credit facilities are adequate to finance our anticipated liquidity requirements.

RECENT ACCOUNTING PRONOUNCEMENTS

In September 2006, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 157, "Fair Value Measurements".  SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements.  SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years.  We do not expect the adoption of this statement to have a material effect on our financial statements.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities", including an amendment of SFAS No. 115, "Accounting for Certain Investments in Debt and Equity Securities".  SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value.  The objective of SFAS No. 159 is to improve financial reporting by providing entities with a means of mitigating volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions.  Eligible items for the measurement option include all recognized financial assets and liabilities except: investments in subsidiaries, interests in variable interest entities, obligations for pension benefits, assets and liabilities recognized under leases, deposit liabilities and financial instruments that are a component of sh areholders' equity.  Also included are firm commitments that involve only financial instruments, nonfinancial insurance contracts and warranties and host financial instruments.

Page 17

The Statement permits entities to choose the fair value measurement option at specified election dates, after which the entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings, at each subsequent reporting date.  The fair value option may be applied instrument by instrument; however, the election is irrevocable and may apply only to entire instruments and not to portions of instruments.  SFAS No. 159 is effective for fiscal years beginning after November 15, 2007.  We are currently evaluating our options under this statement.

CERTAIN FACTORS AFFECTING THE COMPANY'S PERFORMANCE

In addition to the other information provided in this Report, the risk factors included in Item 1A should be considered when evaluating results of our operations, future prospects and an investment in shares of our Common Stock.  Any of these factors could cause our actual financial results to differ materially from our historical results, and could give rise to events that might have a material adverse effect on our business, financial condition and results of operations.

FORWARD-LOOKING INFORMATION

This Report contains statements that may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include the use of terms or phrases that include such terms as "expects," "estimated," "projects," "believes," "anticipates," "intends," and similar terms and phrases. Such terms or phrases relate to, among other matters, our future financial performance, business prospects, growth strategies or liquidity. The following important factors may affect our future results and could cause those results to differ materially from our historical results. These factors include, in addition to those detailed under the heading "Certain Factors Affecting the Company's Performance", the cost and availability of capital and raw materials, transportation costs related to petro leum price levels, the cost and availability of energy supplies, the loss of a significant customer or group of customers, materially adverse changes in economic conditions generally in carpet, rug and floorcovering markets we serve and other risks detailed from time to time in our filings with the Securities and Exchange Commission.

ITEM 3.    Quantitative and Qualitative Disclosures about Market Risk (Dollars in thousands)

The Company's earnings, cash flows and financial position are exposed to market risks relating to interest rates.  The Company minimizes its exposure to adverse changes in interest rates and manages interest rate risks inherent in funding the Company with debt through a risk management program that includes maintaining a mix of fixed and floating rate debt and the use of derivative financial instruments.

At September 29, 2007, the Company had an interest rate swap agreement applicable to its mortgage note payable.  The agreement has a notional amount equal to the outstanding balance of the mortgage note ($6,597 at September 29, 2007) which expires in March of 2013.  Under the agreement, the Company pays a fixed rate of interest of 4.54% times the notional amount and receives in return an amount equal to a specified variable rate of interest times the same notional amount.  The swap agreement effectively fixes the interest rate on the mortgage note payable at 6.54%.

On October 11, 2005, the Company entered into an interest rate swap agreement with a notional amount of $30,000 through May 11, 2010.  Under the interest rate swap agreement, the Company pays a fixed rate of interest of 4.79% times the notional amount and receives in return an amount equal to a specified variable rate of interest times the same notional amount.  The interest rate swap agreement is linked to the Company's variable rate debt and is considered a highly effective hedge.

At September 29, 2007, $19,995, or approximately 22% of the Company's total debt, was subject to floating interest rates.  A 10% fluctuation in the variable interest rates applicable to this floating rate debt would have had an annual after-tax impact of approximately $95.

ITEM 4 - Controls and Procedures

We maintain disclosure controls and procedures to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the commission’s rules and forms and is accumulated and communicated to management, including our principal executive officer and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.  Our management, under the supervision and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”) evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as such terms are defined in Rules 13(a)-15(e) and 15(d)-15(e)) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of September 29, 2007, the date of the fina ncial statements included in this Form 10-Q (the “Evaluation Date”).  Based on that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of the Evaluation Date.

Page 18

During the quarter ended September 29, 2007, we remediated a material weakness in our internal controls over financial reporting by amending and restating our Annual Report of on Form 10-K/A for the year ended December 30, 2006 and our Quarterly Reports on Form 10-Q/A for the quarterly periods ending July 1, 2006 and September 30, 2006 in response to comments from the Securities and Exchange Commission regarding our Annual Report on Form 10K for the fiscal year ended December 30, 2006.  See Note Q – “Restatement of Consolidated Financial Statements”, of Notes to Consolidated Financial Statements in our Annual Report on Form 10-K/A for the fiscal year ended December 30, 2006, which fully describes the restatement of our previously issued financial statements to change the presentation of pension costs relating to our discontinued textile business in our Consolidated Statements of Operations and Consolidated Statements of Cash Flows for the years end ed December 31, 2006 and December 31, 2005 and of income tax payments related to the sale of a business in our Consolidated Statement of Cash Flows for the year ended December 25, 2004.  These changes in presentation had no impact on previously reported Net Income, Net Income per share, total cash flow, our Balance Sheets or stockholder’s equity.  These changes in presentation also did not affect compliance with our loan covenants or financial rewards granted to our associates and officers.  No other changes in our internal control over financial reporting occurred during the quarter covered by this report that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures, as well as diverse interpretation of U. S. Generally Accepted Accounting Principals by accounting professionals.  Internal control over financial reporting also can be circumvented by collusion or improper management override.  Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedure s may deteriorate.  These inherent limitations are known features of the financial reporting process; therefore, it is not possible to design into the process safeguards to eliminate all risk.

PART II. OTHER INFORMATION

Item 1 - Legal Proceedings

None.

Item 1A - Risk Factors

In addition to the other information provided in this Report, the following risk factors should be considered when evaluating results of our operations, future prospects and an investment in shares of our Common Stock.  Any of these factors could cause our actual financial results to differ materially from our historical results, and could give rise to events that might have a material adverse effect on our business, financial condition and results of operations.

The floorcovering industry is cyclical and prolonged declines in residential or commercial construction activity or corporate remodeling and refurbishment could have a material adverse effect on our business.

The U.S. floorcovering industry is cyclical and is influenced by a number of general economic factors.  The floorcovering industry in general is dependent on residential and commercial construction activity, including new construction as well as remodeling. New construction is cyclical in nature. To a somewhat lesser degree, this also is true with residential and commercial remodeling.  A prolonged decline in any of these industries could have a material adverse effect on our business, financial condition and results of operations. The level of activity in these industries is significantly affected by numerous factors, all of which are beyond our control, including among others:

·

consumer confidence;
·

housing demand;
·

financing availability;
·

national and local economic conditions;
·

interest rates;
·

employment levels;
·

changes in disposable income;
·

commercial rental vacancy rates; and
·

federal and state income tax policies.

Page 19

Our product concentration in the higher-end of the residential and commercial markets could significantly affect the impact of these factors on our business.

We face intense competition in our industry, which could decrease demand for our products and could have a material adverse effect on our profitability.

The floorcovering industry is highly competitive.  We face competition from a number of domestic manufacturers and independent distributors of floorcovering products and, in certain product areas, foreign manufacturers.  Significant consolidation within the floorcovering industry during recent years has caused a number of our existing and potential competitors to be larger and have greater resources and access to capital than we do.  Maintaining our competitive position may require us to make substantial additional investments in our product development efforts, manufacturing facilities, distribution network and sales and marketing activities, which may be limited by our access to capital, as well as restrictions set forth in our credit facilities.  Competitive pressures may also result in decreased demand for our products and in the loss of market share.  In addition, we face, and will continue to face, pressure on sales prices of our product s from competitors.  As a result of any of these factors, there could be a material adverse effect on our sales and profitability.

Raw material prices may increase.

The cost of raw materials has a significant impact on our profitability.  In particular, our business requires the purchase of large volumes of nylon yarn, synthetic backing, latex, and dyes.  Increases in the cost of these raw materials could materially adversely affect our business, results of operations and financial condition if we are unable to pass these increases through to our customers.  We believe we are successful in passing along raw material and other costs as they may occur; however, there can be no assurance that we will successfully recover such increases in cost.

Unanticipated termination or interruption of our arrangements with third-party suppliers of nylon yarn could have a material adverse effect on us.

Nylon yarn is the principal raw material used in our floorcovering products.  A significant portion of nylon yarn is purchased from one supplier.  We believe there are other sources of nylon yarns; however, an unanticipated termination or interruption of our supply arrangements could adversely affect our supply arrangements and could be material.

We may be responsible for environmental cleanup costs.

Various federal, state and local environmental laws govern the use of our facilities. These laws govern such matters as:

·

Discharges to air and water;

·

Handling and disposal of solid and hazardous substances and waste; and

·

Remediation of contamination from releases of hazardous substances in our facilities and off-site disposal locations.

Our operations also are governed by laws relating to workplace safety and worker health, which, among other things, establish noise standards and regulate the use of hazardous materials and chemicals in the workplace.  We have taken, and will continue to take, steps to comply with these laws. If we fail to comply with present or future environmental or safety regulations, we could be subject to future liabilities.  However, we cannot insure that complying with these environmental or health and safety laws and requirements will not adversely affect our business, results of operations and financial condition.  Future laws, ordinances or regulations could give rise to additional compliance or remediation costs that could have a material adverse effect on our business, results of operations and financial condition.

Acts of Terrorism.

Our business could be materially adversely affected as a result of international conflicts or acts of terrorism.  Terrorist acts or acts of war may cause damage or disruption to our facilities, employees, customers, suppliers, and distributors, which could have a material adverse effect on our business, results of operations or financial condition.  Such conflicts also may cause damage or disruption to transportation and communication systems and to our ability to manage logistics in such an environment, including receipt of supplies and distribution of products.

Page 20

Unanticipated Business Interruptions.

Our business could be adversely affected if a significant portion of our plant, equipment or operations were damaged or interrupted by a casualty, condemnation, utility service, work stoppage or other event beyond our control.  Such an event could have a material adverse effect on our business, results of operations and financial condition.

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
	The following table provides information regarding our repurchases of shares of our common stock during the three months ended September 29, 2007:
	Month Ending		Total Number of Shares Purchased		Average Price Paid Per Share		Maximum Number (or approximate dollar value) of Shares That May Yet Be Purchased Under Plans or Programs		Total Number of Shares Purchased As Part of Publicly Announced Plans or Programs (1)
	August 4, 2007		---	$	N/A	$	N/A		---
	September 1, 2007		64,728		10.59		N/A		64,728
	September 29, 2007		14,400		10.27		9,162,605	(2)	14,400
	Three Months September 29, 2007		79,128	$	10.53				79,128
	(1)	On August 8, 2007, we announced a stock repurchase program under which we would spend up to $10 million to repurchase shares of our common stock.
	(2)	The balance of our authorization remaining after deducting the price paid, to date, plus all commissions paid, to date.

Item 3 - Defaults Upon Senior Securities
	None.
Item 4 - Submission of Matters to a Vote of Security Holders
	None.
Item 5 - Other Information
	None.

Item 6 - Exhibits
	(a)	Exhibits
		(i)	Exhibits Incorporated by Reference
			10.1	Letter Agreement dated July 16, 2007, to the Amended and Restated Loan and Security Agreement.  (Incorporated by reference to the Current Report on Form 8-K dated July 16, 2007)
			99.1	On August 8 2007, The Dixie Group, Inc. issued a press release announcing that the Company's Board of Directors has authorized the repurchase of up to $10 million of the Company's Common Stock.  (Incorporated by reference to the Current Report on Form 8-K dated August 8, 2007)
		(ii)	Exhibits Filed with this Report
			31.1	CEO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
			31.2	CFO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
			32.1	CEO Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
			32.2	CFO Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Page 21

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.

	THE DIXIE GROUP, INC.
	(Registrant)
Date: November 7, 2007	By: /s/ GARY A. HARMON
	Gary A. Harmon Vice President and Chief Financial Officer
Date: November 7, 2007	By: /s/ D. EUGENE LASATER
	D. Eugene Lasater Controller

Page 22

EX-31.1

EXHIBIT 31.1

Certification of Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Daniel K. Frierson, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of The Dixie Group, Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.   Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.   The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a.   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:   November 7, 2007                            /s/ DANIEL K. FRIERSON                        
Daniel K. Frierson
Chief Executive Officer
The Dixie Group, Inc.

EX-31.2

EXHIBIT 31.2

Certification of Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Gary A. Harmon, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of The Dixie Group, Inc.;

2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.   Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.   The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a.   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:  November 7, 2007                            /s/ GARY A. HARMON                        
Gary A. Harmon
Chief Financial Officer
The Dixie Group, Inc.

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of The Dixie Group, Inc. (the "Company") on Form 10-Q for the quarterly period ended September 29, 2007, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Daniel K. Frierson, the Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

  /s/ DANIEL K. FRIERSON                                 
Daniel K. Frierson, Chief Executive Officer
Date:    November 7, 2007

A signed original of this written statement required by Section 906 has been provided to The Dixie Group, Inc. and will be retained by The Dixie Group, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of The Dixie Group, Inc. (the "Company") on Form 10-Q for the quarterly period ended September 29, 2007, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Gary A. Harmon, the Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

  /s/ GARY A. HARMON                                 

Gary A. Harmon, Chief Financial Officer
Date:    November 7, 2007

A signed original of this written statement required by Section 906 has been provided to The Dixie Group, Inc. and will be retained by The Dixie Group, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.